##### Table of Contents

---

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-K



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended June 30, 2005



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



For the transition period from  to



Commission File Number: 0-50347



---



JEFFERSON BANCSHARES, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|TENNESSEE                                                      |  | 45-0508261                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|120 Evans Avenue, Morristown, Tennessee                        |  | 37814                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



Registrants
telephone number, including area code: (423) 586-8421



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



---



Securities registered pursuant to Section 12(g) of the Act:



Common Stock, par value $0.01 per share

(Title of Class)



---



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



Indicate by check mark if
disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in
Part III of this Form 10-K or any amendment to this Form 10-K. ̈



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



Indicate by check mark whether the registrant is a shell company (as defined
in Rule 16b-2 of the Exchange Act).    Yes ̈No  x



The aggregate market value of the voting and non-voting common equity held by non-affiliates was $82,782,100, based upon the closing price ($13.15 per share) as quoted on the Nasdaq National
Market as of the last business day of the registrants most recently completed second fiscal quarter (December 31, 2004).



The number of shares outstanding of the registrants common stock as of August 31, 2005 was 7,154,169.



DOCUMENTS INCORPORATED BY REFERENCE



Portions of the Proxy Statement for the 2005 Annual Meeting of Stockholders

are incorporated by reference in Part III of this Form 10-K.



---



---

##### Table of Contents

INDEX



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|Part I  
|         |  |                                                                                                             
|         |  |                                                                                                              |  | Page
|Item 1.  |  | Business                                                                                                     |  | 3   
|Item 2.  |  | Properties                                                                                                   |  | 19  
|Item 3.  |  | Legal Proceedings                                                                                            |  | 20  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 20  
|        
|Part II 
|         |  |                                                                                                             
|Item 5.  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 20  
|Item 6.  |  | Selected Financial Data                                                                                      |  | 22  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operation                         |  | 24  
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 43  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 44  
|Item 9.  |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                         |  | 44  
|Item 9A. |  | Controls and Procedures                                                                                      |  | 44  
|Item 9B. |  | Other Information                                                                                            |  | 44  
|        
|Part III
|         |  |                                                                                                             
|Item 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 44  
|Item 11. |  | Executive Compensation                                                                                       |  | 45  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 45  
|Item 13. |  | Certain Relationships and Related Transactions                                                               |  | 45  
|Item 14. |  | Principal Accountant Fees and Services                                                                       |  | 45  
|        
|Part IV 
|         |  |                                                                                                             
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | 46  



---

##### Table of Contents

This report contains certain forward-looking statements within the meaning of the federal
securities laws. These statements are not historical fact; rather, they are statements based on Jefferson Bancshares, Inc.s current expectations regarding its business strategies, intended results and future performance. Forward-looking
statements are preceded by terms such as expects, believes, anticipates, intends and similar expressions.



Managements ability to predict results or the effect of future plans or strategies is inherently uncertain. Factors which could affect actual
results include interest rate trends, the general economic climate in the market area in which Jefferson Bancshares operates, as well as nationwide, Jefferson Bancshares ability to control costs and expenses, competitive products and pricing,
loan delinquency rates and changes in federal and state legislation and regulation. These factors should be considered in evaluating the forward-looking statements and undue reliance should not be placed on such statements. Jefferson Bancshares
assumes no obligation to update any forward-looking statements.



PART I



Item 1. Business



General



Jefferson Bancshares, Inc. (also referred to as the Company or
Jefferson Bancshares) was organized as a Tennessee corporation at the direction of Jefferson Federal Bank, formerly Jefferson Federal Savings and Loan Association of Morristown (referred to as the Bank or
Jefferson Federal), in March 2003 to become the holding company for Jefferson Federal upon the completion of the second-step mutual-to-stock conversion (the Conversion) of Jefferson Bancshares, M.H.C. (the
MHC). The Conversion was completed on July 1, 2003. As part of the Conversion, the MHC merged into Jefferson Federal, thereby ceasing to exist and Jefferson Federal Savings and Loan Association of Morristown changed its name to
Jefferson Federal Bank. The Company sold 6,612,500 shares of its common stock at a price of $10.00 per share to depositors of the Bank in a subscription offering raising approximately $64.5 million in net proceeds. The Company also
exchanged approximately 1,389,000 shares of its common stock for all the outstanding shares of the Banks common stock (other than shares held by the MHC), representing an exchange ratio of 4.2661 for each share of Jefferson Federal
outstanding. In addition, the Bank established the Jefferson Federal Charitable Foundation, which was funded with $250,000 and 375,000 shares of Company common stock.



Management of the Company and the Bank are substantially similar and the Company neither owns nor leases any property, but
instead uses the premises, equipment and furniture of the Bank. Accordingly, the information set forth in this report, including the consolidated financial statements and related financial data, relates primarily to the Bank.



Jefferson Federal operates as a community-oriented financial institution
offering traditional financial services to consumers and businesses in its market area. Jefferson Federal attracts deposits from the general public and uses those funds to originate loans, which it holds for investment.



Available Information



We maintain an Internet website at http://www.jeffersonfederal.com. We make available our annual reports on Form
10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to such reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities and Exchange Act of 1934, as amended, and other information related to us, free
of charge, on this site as soon as reasonably practicable after we electronically file those documents with, or otherwise furnish them to, the Securities Exchange Commission. Our Internet website and the information contained therein or connected
thereto are not intended to be incorporated into this annual report on Form 10-K.





3



---

##### Table of Contents

Market Area



We are headquartered in Morristown, Tennessee, which is situated approximately 40 miles northeast of Knoxville, Tennessee in the northeastern section of
the state. We consider Hamblen County, with an estimated 2003 population of approximately 59,000, and its contiguous counties to be our primary market area. The economy of our market area is primarily oriented to manufacturing and agriculture.
Morristown and Hamblen County also serve as a hub for retail shopping and medical services for a number of surrounding rural counties. The manufacturing sector is focused on three types of products: automotive and heavy equipment components;
plastics, paper and corrugated products; and furniture. According to the U.S. Bureau of Labor Statistics, the unemployment rates for the State of Tennessee have compared favorably to the national rate, as well as the rate in Hamblen County. In this
regard, the average monthly unemployment rate in Hamblen County has decreased from 5.8% for 2003 to 5.6% for 2004, but is slightly above both the state and national averages.



We have recently begun expanding into the Knoxville market area. We opened a new lending office in Knoxville in January of
this year and anticipate opening two full-service branch offices in Knoxville in 2006. Knoxvilles population is 174,000 and its economy is largely fueled by the location of the main campus of the University of Tennessee, the Oak Ridge National
Laboratory, the National Transportation Research Center and the Tennessee Valley Authority. Additionally, Knoxville has many warehousing and distribution companies because of its central location in the eastern half of the United States. The average
monthly unemployment rate for the Knoxville metropolitan statistical area was 4.1% for 2004, which was below both the national and state averages.



Competition



We face significant competition for the attraction of deposits and origination of loans. Our most direct competition for deposits has historically come
from the several financial institutions operating in our market area and, to a lesser extent, from other financial service companies, such as brokerage firms, credit unions and insurance companies. We also face competition for investors funds
from money market funds and other corporate and government securities. At June 30, 2004, which is the most recent date for which data is available from the Federal Deposit Insurance Corporation, we held 27.1% of the deposits in Hamblen County, which
is the largest market share out of ten financial institutions with offices in the county at that date. However, banks owned by SunTrust Banks, Inc., First Tennessee National Corporation and Regions Financial Corporation, all of which are large
regional bank holding companies, also operate in Hamblen County. These institutions are significantly larger than us and, therefore, have significantly greater resources.



Our competition for loans comes primarily from financial institutions in our market area, and to a lesser extent from other
financial service providers, such as mortgage companies and mortgage brokers. Competition for loans also comes from the increasing number of non-depository financial service companies entering the mortgage market, such as insurance companies,
securities companies and specialty finance companies.



We
expect to continue to face significant competition in the future as a result of legislative, regulatory and technological changes and the continuing trend of consolidation in the financial services industry. Technological advances, for example, have
lowered barriers to entry, allowed banks to expand their geographic reach by providing services over the Internet and made it possible for non-depository institutions to offer products and services that traditionally have been provided by banks.
Changes in federal law permit affiliation among banks, securities firms and insurance companies, which promotes a competitive environment in the financial services industry. Competition for deposits and the origination of loans could limit our
growth in the future.



Lending Activities



General. Our loan portfolio consists of a variety of mortgage,
commercial and consumer loans. As a community-oriented financial institution, we try to meet the borrowing needs of consumers and businesses in our market area. Mortgage loans constitute a significant majority of the portfolio, and residential
mortgage loans are the largest segment in that category.



4



---

##### Table of Contents

One- to Four-Family Residential Loans. Our primary lending activity is the origination of
mortgage loans to enable borrowers to purchase or refinance existing homes or to construct new one- to four-family homes. We offer fixed-rate mortgage loans with terms up to 15 years and adjustable-rate mortgage loans with terms up to 25 years.
Borrower demand for adjustable-rate loans versus fixed-rate loans is a function of the level of interest rates, the expectations of changes in the level of interest rates, the difference between the interest rates and loan fees offered for
fixed-rate mortgage loans and the first year interest rates and loan fees for adjustable-rate loans. The relative amount of fixed-rate mortgage loans and adjustable-rate mortgage loans that can be originated at any time is largely determined by the
demand for each in a competitive environment and the effect each has on our interest rate risk.



The loan fees charged, interest rates and other provisions of mortgage loans are determined by us on the basis of our own pricing criteria and competitive
market conditions. Interest rates and payments on our adjustable-rate loans generally are adjusted annually based on any change in the National Average Contract Mortgage Rate for the Purchase of Previously Occupied Homes by Combined Lenders as
published by the Federal Housing Finance Board. Changes in this index tend to lag behind changes in market interest rates. Our adjustable-rate mortgage loans may have initial fixed-rate periods ranging from one to seven years.



We originate all adjustable-rate loans at the fully indexed interest rate.
The maximum amount by which the interest rate may be increased or decreased is generally 2% per year and the lifetime interest rate cap is generally 5% over the initial interest rate of the loan. Our adjustable-rate residential mortgage loans
generally do not provide for a decrease in the rate paid below the initial contract rate. The inability of our residential real estate loans to adjust downward below the initial contract rate can contribute to increased income in periods of
declining interest rates, and also assists us in our efforts to limit the risks to earnings and equity value resulting from changes in interest rates, subject to the risk that borrowers may refinance these loans during periods of declining interest
rates.



While one- to four-family residential real estate loans
are normally originated with up to 25-year terms; such loans typically remain outstanding for substantially shorter periods because borrowers often prepay their loans in full upon sale of the property pledged as security or upon refinancing the
original loan. In addition, substantially all of the mortgage loans in our loan portfolio contain due-on-sale clauses providing that Jefferson Federal may declare the unpaid amount due and payable upon the sale of the property securing the loan.
Jefferson Federal enforces these due-on-sale clauses to the extent permitted by law. Therefore, average loan maturity is a function of, among other factors, the level of purchase and sale activity in the real estate market, prevailing interest rates
and the interest rates payable on outstanding loans.



Historically, we have not emphasized the origination of loans that conform to guidelines for sale in the secondary mortgage market. However, beginning in January 2005, we began originating loans for the secondary mortgage market. We
generally do not make conventional loans with loan-to-value ratios exceeding 85% and generally make loans with a loan-to-value ratio in excess of 85% only when secured by first liens on owner-occupied, one- to four-family residences. Loans with
loan-to-value ratios in excess of 90% generally require private mortgage insurance or additional collateral. We require all properties securing mortgage loans in excess of $100,000 to be appraised by a board-approved appraiser. We require title
insurance on all mortgage loans in excess of $25,000. Borrowers must obtain hazard or flood insurance (for loans on property located in a flood zone) prior to closing the loan.



Home Equity Lines of Credit. We offer home equity lines of credit on single family residential property in
amounts up to 80% of the appraised value. Rates and terms vary by borrower qualifications, but are generally offered on a variable rate, open-end term basis with maturities of ten years or less.



Commercial Real Estate and Multi-Family Loans. An important
segment of our loan portfolio is mortgage loans secured by commercial and multi-family real estate. Our commercial real estate loans are secured by professional office buildings, shopping centers, manufacturing facilities, hotels, vacant land,
churches and, to a lesser extent, by other improved property such as restaurants and retail operations. We intend to continue to emphasize and grow this segment of our loan portfolio.



We originate both fixed- and adjustable-rate loans secured by commercial and multi-family real estate with terms up to 25
years. Fixed-rate loans have provisions that allow us to call the loan after five years. Adjustable-rate



5



---

##### Table of Contents

loans are based on prime and adjust monthly. Loan amounts generally do not exceed 85% of the lesser of the appraised value or the purchase price. When the
borrower is a corporation, partnership or other entity, we generally require personal guarantees from significant equity holders. Currently, it is our philosophy to originate commercial real estate loans only to borrowers known to us and on
properties in or near our market area.



At June 30, 2005, loans
with principal balances of $500,000 or more secured by commercial real estate totaled $50.5 million, or 61.9% of commercial real estate loans, and loans with principal balances of $500,000 or more secured by multi-family properties totaled $3.8
million, or 44.6% of multifamily loans. At June 30, 2005, all of these loans were performing in accordance with their terms.



Construction Loans. We originate loans to finance the construction of one-to four-family homes and, to a lesser extent, multi-family
and commercial real estate properties. At June 30, 2005, $2.4 million of our construction loans was for the construction of one- to four-family homes and $4.6 million was for the construction of commercial or multi-family real estate. We principally
finance the construction of single-family, owner-occupied homes. Construction loans are generally made on a pre-sold basis; however, contractors who have sufficient financial strength and a proven track record are considered for loans
for model and speculative purposes, with preference given to contractors with whom we have had successful relationships. We generally limit loans to contractors for speculative construction to a total of $225,000 per contractor. Construction loans
generally provide for interest-only payments at fixed-rates of interest and have terms of six to 12 months. At the end of the construction period, the loan generally converts into a permanent loan. Construction loans to a borrower who will occupy
the home, or to a builder who has pre-sold the home, will be considered for loan-to-value ratios of up to 85%. Construction loans for speculative purposes, models and commercial properties may be considered for loan-to-value ratios of up to 80%.
Loan proceeds are disbursed in increments as construction progresses and as inspections warrant. We generally use in-house inspectors for construction disbursement purposes; however, we may rely on architect certifications for disbursements on
larger commercial loans.



Land Loans. We
originate loans secured by unimproved property, including lots for single family homes, raw land, commercial property and agricultural property. We originate both fixed- and adjustable-rate land loans with terms up to 15 years. Adjustable-rate loans
are based on prime and adjust monthly. Loans secured by unimproved commercial property or for land development generally have five-year terms with a longer amortization schedule. Loan amounts generally do not exceed 75% of the lesser of the
appraised value or the purchase price.



At June 30, 2005, our
largest land loan was for $4.3 million and was secured by commercial real estate. At June 30, 2005, loans with principal balances of $500,000 or more secured by unimproved property totaled $9.0 million, or 62.5% of land loans. All of these loans
were performing in accordance with their terms at that date.



Commercial Business Loans. We extend commercial business loans on an unsecured and secured basis. Secured loans generally are collateralized by industrial/commercial machinery and equipment, livestock, farm machinery and, to a
lesser extent, accounts receivable and inventory. We originate both fixed- and adjustable-rate commercial loans with terms up to 20 years. Fixed-rate loans have provisions that allow us to call the loan after five years. Adjustable-rate loans are
based on prime and adjust monthly. Where the borrower is a corporation, partnership or other entity, we generally require personal guarantees from significant equity holders.



Consumer Loans. We offer a variety of consumer loans, primarily secured by automobiles and savings accounts.
Other consumer loans include loans on recreational vehicles and boats, debt consolidation loans and personal unsecured debt. We market education loans as a Team Lender through Educational Funding of the South, Inc.
(EdAmerica), whereby EdAmerica funds the loans and pays a marketing fee to us.



The procedures for underwriting consumer loans include an assessment of the applicants payment history on other debts and ability to meet existing obligations and payments on the proposed loans. Although the
applicants creditworthiness is a primary consideration, the underwriting process also includes a comparison of the value of the collateral, if any, to the proposed loan amount. We use a credit scoring system and charge borrowers with poorer
credit scores higher interest rates to compensate for the additional risks associated with those loans.





6



---

##### Table of Contents

Loan Underwriting Risks.



Adjustable-Rate Loans.While we anticipate that adjustable-rate loans will better offset the adverse
effects of an increase in interest rates as compared to fixed-rate mortgages, the increased mortgage payments required of adjustable-rate loan borrowers in a rising interest rate environment could cause an increase in delinquencies and defaults. The
marketability of the underlying property also may be adversely affected in a high interest rate environment. In addition, although adjustable-rate mortgage loans help make our asset base more responsive to changes in interest rates, the extent of
this interest sensitivity is limited by the annual and lifetime interest rate adjustment limits.



Commercial and Multi-Family Real Estate Loans.Loans secured by commercial and multi-family real estate are generally larger and
involve a greater degree of risk than one- to four-family residential mortgage loans. Of primary concern in commercial and multi-family real estate lending is the borrowers creditworthiness and the feasibility and cash flow potential of the
project. Payments on loans secured by income properties are often dependent on the successful operation or management of the properties. As a result, repayment of such loans may be subject to a greater extent than residential real estate loans to
adverse conditions in the real estate market or the economy. In order to monitor cash flows on income properties, we require borrowers and loan guarantors, if any, to provide annual financial statements and rent rolls on multi-family loans. We also
perform annual reviews and prepare write-ups on all lending relationships of $500,000 or more where the loan is secured by commercial or multi-family real estate.



Construction Loans.Construction financing is generally considered to involve a higher degree of risk
of loss than long-term financing on improved, occupied real estate. Risk of loss on a construction loan is dependent largely upon the accuracy of the initial estimate of the propertys value at completion of construction or development and the
estimated cost (including interest) of construction. During the construction phase, a number of factors could result in delays and cost overruns. If the estimate of construction costs proves to be inaccurate, we may be required to advance funds
beyond the amount originally committed to permit completion of the development. If the estimate of value proves to be inaccurate, we may be confronted, at or prior to the maturity of the loan, with a project having a value which is insufficient to
assure full repayment. As a result of the foregoing, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of the borrower or
guarantor to repay principal and interest. If we are forced to foreclose on a project prior to or at completion due to a default, there can be no assurance that we will be able to recover all of the unpaid balance of, and accrued interest on, the
loan as well as related foreclosure and holding costs.



Land
Loans.Loans secured by undeveloped land or improved lots generally involve greater risks than residential mortgage lending because land loans are more difficult to evaluate. If the estimate of value proves to be inaccurate, in the event of
default and foreclosure, we may be confronted with a property the value of which is insufficient to assure full repayment.



Commercial Loans.Commercial business lending generally involves greater risk than residential mortgage lending and involves risks that are
different from those associated with commercial and multi-family real estate lending. Although the repayment of commercial and multi-family real estate loans depends primarily on the cash-flow of the property or related business, the underlying
collateral generally provides a sufficient source of repayment. Although commercial business loans are often collateralized by equipment, inventory, accounts receivable or other business assets, the liquidation of collateral if a borrower defaults
is often an insufficient source of repayment because accounts receivable may be uncollectible and inventories and equipment may be obsolete or of limited use, among other things. Accordingly, the repayment of a commercial business loan depends
primarily on the cash-flow, character and creditworthiness of the borrower (and any guarantors), while liquidation of collateral is secondary.



Consumer Loans.Consumer loans may entail greater risk than do residential mortgage loans, particularly in the case of consumer loans that are
unsecured or secured by assets that depreciate rapidly, such as automobiles, boats and recreational vehicles. In such cases, repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding
loan and the remaining deficiency often does not warrant further substantial collection efforts against the borrower. In addition, consumer loan collections are dependent on the



7



---

##### Table of Contents

borrowers continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.
Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.



Loan Originations. All of our loans are originated by in-house lending officers and are underwritten and
processed in-house. We rely on advertising, referrals from realtors and customers, and personal contact by our staff to generate loan originations. We occasionally purchase participation interests in commercial real estate loans through other
financial institutions in our market area.



Loan Approval
Procedures and Authority. Loan approval authority has been granted by the Board of Directors to certain officers on an individual and combined basis for consumer (including residential mortgages) and commercial purpose loans up to a maximum
of $1.0 million per transaction. All loans with aggregate exposure of $2.0 million or more require the approval of our Loan Committee or Board of Directors.



The Loan Committee meets every two weeks to review all mortgage loans made within granted lending authority of $75,000 or more and all non-mortgage loans
made within granted lending authority of $50,000 or more. The committee approves all requests which exceed granted lending authority or when the request carries aggregate exposure to us of $1.0 million or more. The committee reviews credit
relationships of $250,000 or more on a periodic basis, in addition to addressing all other credit guideline issues as they may arise. The minutes of the committee are reported to and reviewed by the Board of Directors.



Loans to One Borrower. The maximum amount that we may lend to
one borrower and the borrowers related entities is limited by regulation. At June 30, 2005, our regulatory limit on loans to one borrower was $10.1 million. At that date, our largest lending relationship was $8.9 million and consisted of
multiple commercial real estate and commercial business loans. These loans were performing according to their original repayment terms at June 30, 2005.



Loan Commitments. We issue commitments for fixed-rate and adjustable-rate single-family residential mortgage loans conditioned upon the
occurrence of certain events. Commitments to originate mortgage loans are legally binding agreements to lend to our customers and generally expire in 90 days or less.



Delinquencies. When a borrower fails to make a required loan payment, we take a number of steps to have the
borrower cure the delinquency and restore the loan to current status. We make initial contact with the borrower when the loan becomes 17 days past due. If payment is not then received, additional letters and phone calls generally are made. When the
loan becomes 60 days past due, we send a letter notifying the borrower that we will commence foreclosure proceedings if the loan is not brought current within 30 days. When the loan becomes 90 days past due, we will commence foreclosure proceedings
against any real property that secures the loan or attempt to repossess any personal property that secures a consumer loan. If a foreclosure action is instituted and the loan is not brought current, paid in full or refinanced before the foreclosure
sale, the real property securing the loan generally is sold at foreclosure. Exceptions on commencement of foreclosure actions for commercial real estate loans and mortgage loans are made on a case-by-case basis by the Board of Directors. We may
consider loan workout arrangements with certain borrowers under certain circumstances.



Investment Activities



We have legal authority
to invest in various types of liquid assets, including U.S. Treasury obligations, securities of various federal agencies and of state and municipal governments, deposits at the Federal Home Loan Bank of Cincinnati and certificates of deposit of
federally insured institutions. Within certain regulatory limits, we also may invest a portion of our assets in corporate securities. We also are required to maintain an investment in Federal Home Loan Bank of Cincinnati stock.



At June 30, 2005, our investment portfolio consisted of federal agency debt
securities with maturities of seven years or less and mortgage-backed securities issued by Fannie Mae, Freddie Mac and Ginnie Mae with stated final maturities of 30 years or less and municipal bonds with maturities of 20 years or less. We purchase
mortgage-backed securities in an effort to increase yield, improve liquidity, provide call protection and enhance our qualified thrift lender ratio.



8



---

##### Table of Contents

Our investment objectives are to provide and maintain liquidity, to maintain a balance of high quality
investments, to diversify investments to minimize risk, to provide collateral for pledging requirements, to establish an acceptable level of interest rate risk, to provide an alternate source of low-risk investments when demand for loans is weak,
and to generate a favorable return. Any two of the following officers are authorized to purchase or sell investments: the President, Executive Vice President and/or Vice President. There is a limit of $2.0 million par value on any single investment
purchase unless approval is obtained from the Board of Directors. For mortgage-backed securities, real estate mortgage investment conduits and collateralized mortgage obligations issued by Ginnie Mae, Freddie Mac or Fannie Mae, purchases are limited
to a current par value of $2.5 million without Board approval.



Deposit
Activities and Other Sources of Funds



General. Deposits and loan repayments are the major sources of our funds for lending and other investment purposes. Loan repayments are a relatively stable source of funds, while deposit inflows and outflows and loan
prepayments are significantly influenced by general interest rates and money market conditions. We may use borrowings on a short-term basis to compensate for reductions in the availability of funds from other sources. Borrowings may also be used on
a longer-term basis for general business purposes.



Deposit Accounts. Substantially all of our depositors are residents of the State of Tennessee. Deposits are attracted from within our primary market area through the offering of a broad selection of deposit instruments,
including NOW accounts, money market accounts, regular savings accounts, Christmas club savings accounts, certificates of deposit and retirement savings plans. We do not utilize brokered funds. Deposit account terms vary according to the minimum
balance required, the time periods the funds must remain on deposit and the interest rate, among other factors. In determining the terms of our deposit accounts, we consider the rates offered by our competition, profitability to us, matching deposit
and loan products and customer preferences and concerns. We generally review our deposit mix and pricing monthly. Our current strategy is to offer competitive rates, but not be the market leader in every type and maturity. In recent years, our
advertising has emphasized transaction accounts, with the goal of shifting our mix of deposits towards a smaller percentage of higher cost time deposits.



Borrowings. We have occasionally relied upon advances from the Federal Home Loan Bank of Cincinnati to supplement our supply of lendable
funds and to meet deposit withdrawal requirements. Advances from the Federal Home Loan Bank are typically secured by our first mortgage loans.



The Federal Home Loan Bank functions as a central reserve bank providing credit for member financial institutions. As a member, we are required to own
capital stock in the Federal Home Loan Bank and are authorized to apply for advances on the security of such stock and certain of our mortgage loans and other assets (principally securities which are obligations of, or guaranteed by, the United
States), provided certain standards related to creditworthiness have been met. Advances are made pursuant to several different programs. Each credit program has its own interest rate and range of maturities. Depending on the program, limitations on
the amount of advances are based either on a fixed percentage of an institutions net worth or on the Federal Home Loan Banks assessment of the institutions creditworthiness. Under its current credit policies, the Federal Home Loan
Bank generally limits advances to 50% of a members assets. The availability of Bank advances to each borrower is based on the financial condition and the degree of security provided to collateralize borrowings.



Personnel



As of June 30, 2005, we had 77 full-time employees and 3 part-time employees, none of whom is represented by a collective
bargaining unit. We believe our relationship with our employees is good.



9



---

##### Table of Contents

Executive Officers



The executive officers of Jefferson Bancshares are elected annually by the Board of Directors and serve at the Boards discretion. Ages presented are
as of June 30, 2005. The executive officers of Jefferson Bancshares are:



|                  |  |     |  |                                                 
|----------------- |  | --- |  | ------------------------------------------------
|Name              |  | Age |  | Position                                        
|Anderson L. Smith |  | 57  |  | President and Chief Executive Officer           
|Jane P. Hutton    |  | 47  |  | Chief Financial Officer, Treasurer and Secretary



The executive officers
of Jefferson Federal are elected annually by the Board of Directors and serve at the Boards discretion. Ages presented are as of June 30, 2005. The executive officers of Jefferson Federal are:



|                     |  |     |  |                                             
|-------------------- |  | --- |  | --------------------------------------------
|Name                 |  | Age |  | Position                                    
|Anderson L. Smith    |  | 57  |  | President and Chief Executive Officer       
|Douglas H. Rouse     |  | 52  |  | Senior Vice President                       
|Jane P. Hutton       |  | 47  |  | Vice President and Chief Financial Officer  
|Eric S. McDaniel     |  | 34  |  | Vice President and Senior Operations Officer
|Charles G. Robinette |  | 60  |  | ChairmanKnoxville Region                   
|Anthony J. Carasso   |  | 46  |  | PresidentKnoxville Region                  



Biographical Information



Anderson L. Smithhas been President and Chief
Executive Officer of Jefferson Bancshares since March 2003 and President and Chief Executive Officer of Jefferson Federal since January 2002. Prior to joining Jefferson Federal, Mr. Smith was President, Consumer Financial Services - East Tennessee
Metro, First Tennessee Bank National Association. Age 57. Director since 2002.



Jane P. Hutton has been Treasurer and Secretary of Jefferson Bancshares since March 2003 and Vice President and Chief Financial Officer of Jefferson Federal since July 2002.Ms. Hutton was named Chief
Financial Officer of Jefferson Bancshares in connection with the consummation of the Conversion on July 1, 2003.From June 1999 until July 2002, Ms. Hutton served as Assistant Financial Analyst. Age 47.



Douglas H. Rouse has been Senior Vice President of Jefferson Federal
since January 2002. From March 1994 until January 2002, Mr. Rouse served as Vice President. Age 52.



Eric S. McDaniel has been Vice President and Senior Operations Officer of Jefferson Federal since July 2002. From March 1996 until July 2002, Mr.
McDaniel served as Director of Compliance and Internal Auditor. Age 34.



Charles G. Robinettehas been the Chairman of Jefferson Federals Knoxville Region since January 2005. Prior to joining Jefferson Federal, Mr. Robinette was the Chairman and Chief Executive Officer
of the East Tennessee/ Southeast Kentucky Region of Union Planters National Bank since 1997. Age 60.



Anthony J. Carasso has been the President of Jefferson Federals Knoxville Region since January 2005. In 1999, Mr. Carasso was Chief
Executive Officer and President of Union Planters in Murfreesboro, Tennessee. Since then, he has been President of two other Union Planters Banks, one in Somerset, Kentucky as well as Harriman, Tennessee. During his tenure in Harriman, he had a dual
role as an Area Sales Manager managing 22 branches in 11 communities. Age 46.



Subsidiaries



We have one subsidiary,
Jefferson Service Corporation of Morristown, Tennessee, Inc., which has an ownership interest in Bankers Title of East Tennessee, LLC, a title insurance agency. Our subsidiary also has a small investment in a credit life reinsurance company.



10



---

##### Table of Contents

RISK FACTORS



Additional operating expenses relating to our expansion activities may reduce our profitability.



We will incur additional expenses relating to our lending and branch
expansion strategy. These expenses will be primarily salaries and employee benefits for the additional employees hired to staff our new offices and occupancy and equipment relating to our new lending office that opened in January 2005 and our three
anticipated branch offices to open in 2006, two in Knoxville, Tennessee and one in Morristown, Tennessee. Initially, we expect that these expenses will be greater than the additional income that we generate through our new facilities. Over time, we
anticipate that we will generate sufficient income to offset the expenses related to our new facilities and new employees, although we cannot guarantee when that will occur.



We may not be able to implement successfully our plans for growth.



We have operated out of our main office and two drive-through facilities in Morristown, Tennessee since 1963 and have
historically considered Hamblen County to be our primary market area. Recently, our management began to implement a growth strategy that expands our presence in Morristown, as well as into Knoxville, Tennessee, approximately 40 miles southwest of
Morristown. In January 2005, we opened a lending office in Knoxville and we intend to open two full-service branches in Knoxville and one in Morristown, all in 2006. In connection with these new branches, we will have, among others, land acquisition
and construction expenses, as well as the cost of equipment and hiring new employees.



We cannot assure you that our expansion strategy will be accretive to earnings, or that our strategy will be accretive to earnings within a reasonable period of time. Numerous factors will affect our expansion
strategy, such as our ability to select suitable office locations, real estate acquisition costs, competition, interest rates, managerial resources, our ability to hire and retain qualified personnel, the effectiveness of our marketing strategy and
our ability to attract deposits. We can provide no assurance that we will be successful in increasing the volume of our loans and deposits by expanding our lending and branch network. Building and staffing new offices will increase our operating
expenses. We can provide no assurance that we will be able to manage the costs and implementation risks associated with this strategy so that expansion of our lending and branch network will be profitable.



We are expanding our lending and branch network into a geographic market in which we have
no previous experience.



Since our formation in
1963, we have operated solely out of our office located in Morristown, Tennessee and have focused our lending in Morristown and the surrounding area. A key component of our strategy to grow and improve profitability is to expand into additional
markets in Tennessee that are also experiencing economic expansion. As a result, in January 2005, we opened a lending office in Knoxville, Tennessee, which is the third largest city in the state. In addition, we intend to open two full-service
branches in Knoxville in 2006. We may pursue further expansion in this market in future years. Knoxville is a geographic market in which we have no previous operating experience. We have hired or plan to hire employees with significant banking
experience in the local market. Our ability to operate successfully in this market will be dependent, in part, on our ability to identify and retain personnel familiar with the new market. We can provide no assurance that we will be successful in
attracting deposits or originating loans in this new geographic area.



A
downturn in the local economy or a decline in real estate values could hurt our earnings.



The success of our business depends on our ability to generate profits and grow our franchise. We are located in Morristown, Tennessee and consider Hamblen County, with a population of 59,000, and its contiguous
counties to be our primary market area, although we are currently expanding into the Knoxville region. The economy of the Hamblen County market area is based primarily on manufacturing and agriculture. Our primary lending activity is the origination
of loans secured by real estate. Nearly all of these loans are made to borrowers who live and work in our primary market area. As a result, a downturn in the local economy, particularly local agriculture, could cause significant increases in
nonperforming loans, which would hurt our earnings. Decreases in real estate values could adversely affect the value of property used as collateral for our loans which would expose us



11



---

##### Table of Contents

to a greater risk of loss. In addition, adverse employment conditions may have a negative effect on the ability of our borrowers to make timely repayments of
their loans and on our ability to make new loans, which would have an adverse impact on our earnings.



Rising interest rates may hurt our earnings and asset value.



Interest rates have recently been at historically low levels. However, since June 30, 2004, the U.S. Federal Reserve has increased its target for the
federal funds rate ten times, from 1.00% to 3.50%. While these short-term market interest rates (which we use as a guide to our price deposits) have increased, longer-term market interest rates (which we use as a guide to price our longer-term
loans) have not. This flattening of the market yield curve has had a negative impact on our interest rate spread and net interest margin, and if short-term interest rates continue to rise, and if rates on our deposits and borrowings
continue to reprice upwards faster than the rates on our long-term loans and investments, we would continue to experience compression of our interest rate spread and net interest margin, which would have a negative effect on our profitability.



Changes in interest rates also affect the value of our
interest-earnings assets, and in particular our securities portfolio. Generally, the value of fixed-rate securities fluctuates inversely with changes in interest rates. Unrealized gains and losses on securities available for sale are reported as a
separate component of equity, net of tax. Decreases in the fair value of securities available for sale resulting from increases in interest rates could have an adverse effect on stockholders equity.



Strong competition within our market area could hurt our profits and slow growth.



We face intense competition both in making loans and
attracting deposits. This competition has made it more difficult for us to make new loans and at times has forced us to offer higher deposit rates. Price competition for loans and deposits might result in us earning less on our loans and paying more
on our deposits, which reduces net interest income. As of June 30, 2004, we held 27.1% of the deposits in Hamblen County, which is the largest market share out of ten financial institutions with offices in the county at that date. However, banks
owned by SunTrust Banks, Inc., First Tennessee National Corporation and Regions Financial Corporation, all of which are large regional bank holding companies, also operate in Hamblen County. These institutions are significantly larger than us and,
therefore, have significantly greater resources. We expect competition to increase in the future as a result of legislative, regulatory and technological changes and the continuing trend of consolidation in the financial services industry. Our
profitability depends upon our continued ability to compete successfully in our market area.



Our commercial real estate, commercial business and multi-family real estate loans expose us to increased lending risks.



At June 30, 2005, $116.0 million, or 55.1%, of our loan portfolio consisted of commercial real estate, commercial business and multi-family real estate
loans. Commercial real estate and multi-family real estate loans generally expose a lender to greater risk of non-payment and loss than one- to four-family residential mortgage loans because repayment of the loans often depends on the successful
operation of the property and the income stream of the borrowers. Commercial business loans expose us to additional risks because they typically are made on the basis of the borrowers ability to make repayments from the cash flow of the
borrowers business and are secured by collateral that may depreciate over time. All three of these types of loans typically involve larger loan balances to single borrowers or groups of related borrowers compared to one- to four-family
residential mortgage loans. Because such loans generally entail greater risk than one- to four- family residential mortgage loans, we may need to increase our allowance for loan losses in the future to account for the likely increase in probable
incurred credit losses associated with the growth of such loans. Also, many of our commercial borrowers have more than one loan outstanding with us. Consequently, an adverse development with respect to one loan or one credit relationship can expose
us to a significantly greater risk of loss compared to an adverse development with respect to a one- to four-family residential mortgage loan.



12



---

##### Table of Contents

We may require further additions to our allowance for loan losses, which would reduce net income.



If our borrowers do not repay their loans or if the collateral securing
their loans is insufficient to provide for the full repayment, we may suffer credit losses. Credit losses are inherent in the lending business and could have a material adverse effect on our operating results. We make various assumptions and
judgments about the collectibility of our loan portfolio and provide an allowance for loan losses based on a number of factors. If our assumptions and judgments are wrong, our allowance for loan losses may not be sufficient to cover our losses. If
we determine that our allowance for loan losses is insufficient, we would be required to take additional provisions for loan losses, which would reduce net income during the period those provisions are taken. In addition, the Office of Thrift
Supervision periodically reviews our allowance for loan losses and may require us to increase our allowance for loan losses or to charge off particular loans.



Loss of our President and Chief Executive Officer could hurt our operations.



We rely heavily on our President and Chief Executive Officer, Anderson L. Smith. The loss of Mr. Smith could have an adverse
effect on us because, as a small community bank, Mr. Smith is responsible for more aspects of our business than he might be at a larger financial institution with more employees. Moreover, as a small community bank, we have fewer management-level
employees who are in a position to succeed and assume the responsibilities of Mr. Smith. We have entered into a three-year employment agreement with Mr. Smith. We do not have key-man life insurance on Mr. Smith.



We operate in a highly regulated environment and we may be adversely affected by changes
in laws and regulations.



We are subject to extensive
regulation, supervision and examination by the Office of Thrift Supervision, our chartering authority, and by the Federal Deposit Insurance Corporation, as insurer of our deposits. As a savings and loan holding company, Jefferson Bancshares is
subject to regulation and supervision by the Office of Thrift Supervision. Such regulation and supervision govern the activities in which an institution and its holding company may engage, and are intended primarily for the protection of the
insurance fund and depositors. Regulatory authorities have extensive discretion in their supervisory and enforcement activities, including the imposition of restrictions on our operations, the classification of our assets and determination of the
level of our allowance for loan losses. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our operations.



REGULATION AND SUPERVISION



General



As a savings and loan holding company, Jefferson Bancshares is required by federal law to report to, and otherwise comply
with, the rules and regulations of the Office of Thrift Supervision. Jefferson Federal is subject to extensive regulation, examination and supervision by the Office of Thrift Supervision, as its primary federal regulator, and the Federal Deposit
Insurance Corporation, as the deposit insurer. Jefferson Federal is a member of the Federal Home Loan Bank System and, with respect to deposit insurance, of the Savings Association Insurance Fund managed by the Federal Deposit Insurance Corporation.
Jefferson Federal must file reports with the Office of Thrift Supervision and the Federal Deposit Insurance Corporation concerning its activities and financial condition in addition to obtaining regulatory approvals prior to entering into certain
transactions such as mergers with, or acquisitions of, other savings institutions. The Office of Thrift Supervision conducts periodic examinations to test Jefferson Federals safety and soundness and compliance with various regulatory
requirements. This regulation and supervision establishes a comprehensive framework of activities in which an institution can engage and is intended primarily for the protection of the insurance fund and depositors. The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies with respect to the classification of assets and the establishment of adequate loan
loss reserves for regulatory purposes. Any change in such regulatory requirements and policies, whether by the Office of Thrift Supervision, the Federal Deposit Insurance Corporation or Congress, could have a material adverse impact on us and our
operations. Certain regulatory requirements applicable to us are referenced below or elsewhere herein.



13



---

##### Table of Contents

The description of statutory provisions and regulations applicable to savings institutions and their holding companies set forth in this report does not
purport to be a complete description of such statutes and regulations and their effects on us and is qualified in its entirety by reference to the actual laws and regulations.



Holding Company Regulation



Jefferson Bancshares is a nondiversified unitary savings and loan holding company within the meaning of federal law. Under prior law, a unitary savings
and loan holding company, such as Jefferson Bancshares, was not generally restricted as to the types of business activities in which it may engage, provided that the association continued to be a qualified thrift lender. See Federal Savings
Institution Regulation - QTL Test. The Gramm-Leach-Bliley Act of 1999 provides that no company may acquire control of a savings institution after May 4, 1999 unless it engages only in the financial activities permitted for financial
holding companies under the law or for multiple savings and loan holding companies as described below. Further, the Gramm-Leach-Bliley Act specifies that existing savings and loan holding companies may only engage in such activities. The
Gramm-Leach-Bliley Act, however, grandfathered the unrestricted authority for activities with respect to unitary savings and loan holding companies existing prior to May 4, 1999, so long as the holding companys savings institution subsidiary
continues to comply with the QTL test. Jefferson Bancshares does not qualify for the grandfathering. Upon any non-supervisory acquisition by Jefferson Bancshares of another savings association or savings bank that meets the qualified thrift lender
test (as described below) and is deemed to be a savings institution by the Office of Thrift Supervision, Jefferson Bancshares would become a multiple savings and loan holding company (if the acquired association is held as a separate subsidiary) and
would generally be limited to activities permissible for bank holding companies under Section 4(c)(8) of the Bank Holding Company Act, subject to the prior approval of the Office of Thrift Supervision, and certain activities authorized by Office of
Thrift Supervision regulations. However, the Office of Thrift Supervision has issued an interpretation concluding that multiple savings and loan holding companies may also engage in activities permitted for financial holding companies.



A savings and loan holding company is prohibited from, directly or
indirectly, acquiring more than 5% of the voting stock of another savings institution or savings and loan holding company, without prior written approval of the Office of Thrift Supervision and from acquiring or retaining control of a depository
institution that is not insured by the Federal Deposit Insurance Corporation. In evaluating applications by holding companies to acquire savings institutions, the Office of Thrift Supervision considers the financial and managerial resources and
future prospects of the company and institution involved, the effect of the acquisition on the risk to the deposit insurance funds, the convenience and needs of the community and competitive factors.



The Office of Thrift Supervision may not approve any acquisition that would
result in a multiple savings and loan holding company controlling savings institutions in more than one state, subject to two exceptions: (1) the approval of interstate supervisory acquisitions by savings and loan holding companies; and (2) the
acquisition of a savings institution in another state if the laws of the state of the target savings institution specifically permit such acquisitions. States vary in the extent to which they permit interstate savings and loan holding company
acquisitions.



Although savings and loan holding companies are
not currently subject to specific capital requirements or specific restrictions on the payment of dividends or other capital distributions, federal regulations do prescribe such restrictions on subsidiary savings institutions as described below.
Jefferson Federal must notify the Office of Thrift Supervision 30 days before declaring any dividend to Jefferson Bancshares. In addition, the financial impact of a holding company on its subsidiary institution is a matter that is evaluated by the
Office of Thrift Supervision and the agency has authority to order cessation of activities or divestiture of subsidiaries deemed to pose a threat to the safety and soundness of the institution.



Acquisition of the Company.Under the Federal Change in Bank
Control Act (CIBCA), a notice must be submitted to the Office of Thrift Supervision if any person (including a company or savings association), or group acting in concert, seeks to acquire control of a savings and loan
holding company or savings association. A change of control may occur, and prior notice is required, upon the acquisition of 10% or more of the Companys outstanding voting stock, unless the Office of Thrift Supervision has found that the
acquisition will not result in a change of control of the Company. Under the CIBCA, the Office of Thrift Supervision has 60 days from the filing of a complete notice to act, taking into consideration certain factors, including the financial and
managerial resources of the acquirer and the anti-trust effects of the acquisition. Any company that acquires control would then be subject to regulation as a savings and loan holding company.



14



---

##### Table of Contents

Federal Savings Institution Regulation



Business Activities. The activities of federal savings institutions are governed by federal law and
regulations. These laws and regulations delineate the nature and extent of the activities in which federal associations may engage. In particular, certain lending authority for a federal association, e.g., commercial, non-residential real
property loans and consumer loans, is limited to a specified percentage of the institutions capital or assets.



Capital Requirements. The Office of Thrift Supervision capital regulations require savings institutions to meet three minimum capital
standards: a 1.5% tangible capital to total assets ratio, a 4% leverage (core capital) ratio (3% for certain institutions receiving the highest rating on the CAMELS examination rating system) and an 8% total risk-based capital ratio. In addition,
the prompt corrective action regulations discussed below also establish, in effect, a minimum 2% tangible capital standard, a 4% leverage (core capital) ratio (3% for institutions receiving the highest CAMELS rating), and, together with the
risk-based capital standard itself, a 4% Tier 1 risk-based capital standard. The Office of Thrift Supervision regulations also require that, in meeting the tangible, leverage and risk-based capital standards, institutions must generally deduct
investments in and loans to subsidiaries engaged in activities as principal that are not permissible for a national bank.



The risk-based capital standards for savings institutions requires the maintenance of Tier 1 (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of at least 4% and 8%, respectively. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, recourse obligations, residual interests and direct
credit substitutes, are multiplied by a risk-weight factor of 0% to 100%, assigned by the Office of Thrift Supervision capital regulation based on the risks believed inherent in the type of asset. Core (Tier 1) capital is defined as common
stockholders equity (including retained earnings), certain noncumulative perpetual preferred stock and related surplus, and minority interests in equity accounts of consolidated subsidiaries less intangibles other than certain mortgage
servicing rights and credit card relationships. The components of supplementary capital currently include cumulative perpetual preferred stock, long-term perpetual preferred stock, mandatory convertible securities, subordinated debt and intermediate
preferred stock, the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and up to 45% of unrealized gains on available-for-sale equity securities with readily determinable fair market values. Overall, the
amount of supplementary capital included as part of total capital cannot exceed 100% of core capital.



The Office of Thrift Supervision also has authority to establish individual minimum capital requirements in appropriate cases upon a determination that an
institutions capital level is or may become inadequate in light of the particular circumstances. At June 30, 2005, Jefferson Federal met each of its capital requirements.



Prompt Corrective Regulatory Action. The Office of Thrift Supervision is required to take certain supervisory
actions against undercapitalized institutions, the severity of which depends upon the institutions degree of undercapitalization. Generally, a savings institution that has a ratio of total capital to risk weighted assets of less than 8%, a
ratio of Tier 1 (core) capital to risk-weighted assets of less than 4% or a ratio of core capital to total assets of less than 4% (3% or less for institutions with the highest examination rating) is considered to be undercapitalized. A
savings institution that has a total risk-based capital ratio less than 6%, a Tier 1 capital ratio of less than 3% or a leverage ratio that is less than 3% is considered to be significantly undercapitalized and a savings institution that
has a tangible capital to assets ratio equal to or less than 2% is deemed to be critically undercapitalized. Subject to a narrow exception, the Office of Thrift Supervision is required to appoint a receiver or conservator within
specified time frames for an institution that is critically undercapitalized. The regulation also provides that a capital restoration plan must be filed with the Office of Thrift Supervision within 45 days of the date a savings
institution receives notice that it is undercapitalized, significantly undercapitalized or critically undercapitalized. Compliance with the plan must be guaranteed by any parent holding company. In addition,
numerous mandatory supervisory actions become immediately applicable to an undercapitalized institution, including, but not limited to, increased monitoring by regulators and restrictions on growth, capital distributions and expansion. The Office of
Thrift Supervision could also take any one of a number of discretionary supervisory actions, including the issuance of a capital directive and the replacement of senior executive officers and directors.



15



---

##### Table of Contents

Insurance of Deposit Accounts. Jefferson Federal is a member of the Savings Association
Insurance Fund. The Federal Deposit Insurance Corporation maintains a risk-based assessment system by which institutions are assigned to one of three categories based on their capitalization and one of three subcategories based on examination
ratings and other supervisory information. An institutions assessment rate depends upon the categories to which it is assigned. Assessment rates for Savings Association Insurance Fund member institutions are determined semiannually by the
Federal Deposit Insurance Corporation and currently range from zero basis points for the healthiest institutions to 27 basis points for the riskiest.



In addition to the assessment for deposit insurance, institutions are required to make payments on bonds issued in the late 1980s by the Financing
Corporation (FICO) to recapitalize the predecessor to the Savings Association Insurance Fund. During fiscal 2004, FICO payments for Savings Association Insurance Fund members approximated 1.45 basis points of assessable deposits.



The Federal Deposit Insurance Corporation has authority to
increase insurance assessments. A significant increase in Savings Association Insurance Fund insurance premiums would likely have an adverse effect on the operating expenses and results of operations of Jefferson Bancshares. Management cannot
predict what insurance assessment rates will be in the future.



Insurance of deposits may be terminated by the Federal Deposit Insurance Corporation upon a finding that the institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated
any applicable law, regulation, rule, order or condition imposed by the Federal Deposit Insurance Corporation or Office of Thrift Supervision. We do not know of any practice, condition or violation that might lead to termination of deposit
insurance.



Loans to One Borrower. Federal law
provides that savings institutions are generally subject to the limits on loans to one borrower applicable to national banks. Generally, subject to certain exceptions, a savings institution may not make a loan or extend credit to a single or related
group of borrowers in excess of 15% of its unimpaired capital and surplus. An additional amount may be lent, equal to 10% of unimpaired capital and surplus, if secured by specified readily-marketable collateral.



Qualified Thrift Lender Test. The Home Owners Loan Act
requires savings associations to meet a qualified thrift lender test. Under the test, a savings association is required to either qualify as a domestic building and loan association under the Internal Revenue Code or maintain at least
65% of its portfolio assets (total assets less: (1) specified liquid assets up to 20% of total assets; (2) intangibles, including goodwill; and (3) the value of property used to conduct business) in certain qualified thrift
investments (primarily residential mortgages and related investments, including certain mortgage-backed securities) in at least 9 months out of each 12-month period.



A savings association that fails the qualified thrift lender test is subject to certain operating restrictions and may be
required to convert to a bank charter. As of June 30, 2005, Jefferson Federal met the qualified thrift lender test. Recent legislation has expanded the extent to which education loans, credit card loans and small business loans may be considered
qualified thrift investments.



Limitation on
Capital Distributions. Office of Thrift Supervision regulations impose limitations upon all capital distributions by a savings institution, including cash dividends, payments to repurchase its shares and payments to shareholders of another
institution in a cash-out merger. Under the regulations, an application to and the prior approval of the Office of Thrift Supervision is required prior to any capital distribution if the institution does not meet the criteria for expedited
treatment of applications under Office of Thrift Supervision regulations (i.e., generally, examination and Community Reinvestment Act ratings in the two top categories), the total capital distributions for the calendar year exceed net
income for that year plus the amount of retained net income for the preceding two years, the institution would be undercapitalized following the distribution or the distribution would otherwise be contrary to a statute, regulation or agreement with
or condition imposed by the Office of Thrift Supervision. If an application is not required, the institution must still provide prior notice to the Office of Thrift Supervision of the capital distribution if, like Jefferson Federal, it is a
subsidiary of a holding company. In the event Jefferson Federals capital fell below its regulatory requirements or the Office of Thrift Supervision notified it that it was in need of more than normal supervision, Jefferson Federals
ability to make capital distributions could be



16



---

##### Table of Contents

restricted. As a result of its Conversion, Jefferson Federal also may not make a capital distribution if the distribution would reduce its regulatory capital
below the amount needed for the liquidation account established in connection with the Conversion and may not make a distribution that would constitute a return of capital during the three-year term of the business plan submitted in connection with
the Conversion. In addition, the Office of Thrift Supervision could prohibit a proposed capital distribution by any institution, which would otherwise be permitted by the regulation, if the Office of Thrift Supervision determined that such
distribution would constitute an unsafe or unsound practice. No insured depository institution may make a capital distribution if, after making the distribution, the institution would be undercapitalized.



Transactions with Related Parties. Jefferson Federals
authority to engage in transactions with affiliates (e.g., any company that controls or is under common control with an institution, including Jefferson Bancshares and any non-savings institution subsidiaries) is limited by
federal law. The aggregate amount of covered transactions with any individual affiliate is limited to 10% of the capital and surplus of the savings institution. The aggregate amount of covered transactions with all affiliates is limited to 20% of
the savings institutions capital and surplus. Certain transactions with affiliates are required to be secured by collateral in an amount and of a type described in federal law. The purchase of low quality assets from affiliates is generally
prohibited. The transactions with affiliates must be on terms and under circumstances that are at least as favorable to the institution as those prevailing at the time for comparable transactions with non-affiliated companies. In addition, savings
associations are prohibited from lending to any affiliate that is engaged in activities that are not permissible for bank holding companies and no savings institution may purchase the securities of any affiliate other than a subsidiary.



The Sarbanes-Oxley Act of 2002 generally prohibits loans by Jefferson
Bancshares to its executive officers and directors. However, that act contains a specific exception for loans by federally insured depository institutions to its executive officers and directors in compliance with federal banking laws. Under such
laws, Jefferson Federals authority to extend credit to executive officers, directors and 10% shareholders (insiders), as well as entities such persons control, is limited. The law limits both the individual and aggregate amount of
loans Jefferson Federal may make to insiders based, in part, on Jefferson Federals capital position and requires certain board approval procedures to be followed. Such loans are required to be made on terms substantially the same as those
offered to unaffiliated individuals and not to involve more than the normal risk of repayment. There is an exception for loans made pursuant to a benefit or compensation program that is widely available to all employees of the institution and does
not give preference to insiders over other employees.



Standards for Safety and Soundness. The federal banking agencies have adopted Interagency Guidelines prescribing Standards for Safety and Soundness. The guidelines set forth the safety and soundness standards that the federal
banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. If the Office of Thrift Supervision determines that a savings institution fails to meet any standard prescribed by the
guidelines, the Office of Thrift Supervision may require the institution to submit an acceptable plan to achieve compliance with the standard.



Enforcement. The Office of Thrift Supervision has primary enforcement responsibility over savings associations and has the authority to
bring actions against the institution and all institution-affiliated parties, including shareholders, and any attorneys, appraisers and accountants who knowingly or recklessly participate in wrongful action likely to have an adverse effect on an
insured institution. Formal enforcement action may range from the issuance of a capital directive or cease and desist order to removal of officers and/or directors to institution of receivership, conservatorship or termination of deposit insurance.
Civil penalties cover a wide range of violations and can amount to $25,000 per day, or even $1 million per day in especially egregious cases. The OTS also has enforcement authority over savings and loan holding companies such as Jefferson
Bancshares. The Federal Deposit Insurance Corporation has the authority to recommend to the Director of the Office of Thrift Supervision that enforcement action be taken with respect to a particular savings institution. If action is not taken by the
Director, the Federal Deposit Insurance Corporation has authority to take such action under certain circumstances. Federal law also establishes criminal penalties for certain violations.



17



---

##### Table of Contents

Federal Home Loan Bank System



Jefferson Federal is a member of the Federal Home Loan Bank System, which consists of 12 regional Federal Home Loan Banks.
The Federal Home Loan Bank provides a central credit facility primarily for member institutions. Jefferson Federal, as a member of the Federal Home Loan Bank of Cincinnati, is required to acquire and hold shares of capital stock in that Federal Home
Loan Bank. Jefferson Federal was in compliance with this requirement with an investment in Federal Home Loan Bank stock at June 30, 2005 of $1.7 million.



The Federal Home Loan Banks are required to provide funds for the resolution of insolvent thrifts in the late 1980s and to contribute funds for affordable
housing programs. These requirements could reduce the amount of dividends that the Federal Home Loan Banks pay to their members and could also result in the Federal Home Loan Banks imposing a higher rate of interest on advances to their members. If
dividends were reduced, or interest on future Federal Home Loan Bank advances increased, Jefferson Federals net interest income would likely also be reduced.



Federal Reserve System



The Federal Reserve Board regulations require savings institutions to maintain non-interest earning reserves against their transaction accounts (primarily
NOW and regular checking accounts). The regulations generally provide that reserves be maintained against aggregate transaction accounts as follows: a 3% reserve ratio is assessed on net transaction accounts up to and including $47.6 million; a 10%
reserve ratio is applied above $47.6 million. The first $7.0 million of otherwise reservable balances (subject to adjustments by the Federal Reserve Board) are exempted from the reserve requirements. The amounts are adjusted annually. Jefferson
Federal complies with the foregoing requirements.



FEDERAL
AND STATE TAXATION



Federal Income Taxation



General. We report our income on a fiscal year basis using the
accrual method of accounting. The federal income tax laws apply to us in the same manner as to other corporations with some exceptions, including particularly our reserve for bad debts discussed below. The following discussion of tax matters is
intended only as a summary and does not purport to be a comprehensive description of the tax rules applicable to us. Our federal income tax returns have been either audited or closed under the statute of limitations through tax year 1995. For its
2005 year, the Companys maximum federal income tax rate was 34%.



Bad Debt Reserves. For fiscal years beginning before June 30, 1996, thrift institutions that qualified under certain definitional tests and other conditions of the Internal Revenue Code of 1986, as amended, were permitted to
use certain favorable provisions to calculate their deductions from taxable income for annual additions to their bad debt reserve. A reserve could be established for bad debts on qualifying real property loans, generally secured by interests in real
property improved or to be improved, under the percentage of taxable income method or the experience method. The reserve for nonqualifying loans was computed using the experience method. Federal legislation enacted in 1996 repealed the reserve
method of accounting for bad debts and the percentage of taxable income method for tax years beginning after 1995 and require savings institutions to recapture or take into income certain portions of their accumulated bad debt reserves.
Approximately $1.3 million of our accumulated bad debt reserves would not be recaptured into taxable income unless Jefferson Federal makes a non-dividend distribution to Jefferson Bancshares as described below.



Distributions. If Jefferson Federal makes non-dividend
distributions to Jefferson Bancshares, the distributions will be considered to have been made from Jefferson Federals unrecaptured tax bad debt reserves, including the balance of its reserves as of June 30, 1988, to the extent of the
non-dividend distributions, and then from Jefferson Federals supplemental reserve for losses on loans, to the extent of those reserves, and an amount based on the amount distributed, but not more than the amount of those reserves,
will be included in Jefferson Federals taxable income. Non-dividend distributions include distributions in excess of Jefferson Federals current and accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock, and distributions in partial or complete liquidation. Dividends paid out of Jefferson Federals current or accumulated earnings and profits will not be so included in Jefferson Federals taxable
income.



18



---

##### Table of Contents

The amount of additional taxable income triggered by a non-dividend is an amount that, when reduced by
the tax attributable to the income, is equal to the amount of the distribution. Therefore, if Jefferson Federal makes a non-dividend distribution to Jefferson Bancshares, approximately one and one-half times the amount of the distribution not in
excess of the amount of the reserves would be includable in income for federal income tax purposes, assuming a 34% federal corporate income tax rate. Jefferson Federal does not intend to pay dividends that would result in a recapture of any portion
of its bad debt reserves.



State Taxation



Tennessee imposes franchise and excise taxes. The franchise tax ($0.25 per
$100) is applied either to our apportioned net worth or the value of property owned and used in Tennessee, whichever is greater, as of the close of our fiscal year. The excise tax (6.5%) is applied to net earnings derived from business done in
Tennessee. Under Tennessee regulations, bad debt deductions are deductible from the excise tax. There have not been any audits of our state tax returns during the past five years.



Any cash dividends, in excess of a certain exempt amount, that are paid with respect to Jefferson Bancshares common stock to
a shareholder (including a partnership and certain other entities) who is a resident of the State of Tennessee will be subject to the Tennessee income tax which is levied at a rate of six percent. Any distribution by a corporation from earnings
according to percentage ownership is considered a dividend, and the definition of a dividend for Tennessee income tax purposes may not be the same as the definition of a dividend for federal income tax purposes. A corporate distribution may be
treated as a dividend for Tennessee tax purposes if it is made from funds that exceed the corporations earned surplus and profits under certain circumstances.



ITEM 2. PROPERTIES



We conduct our
business through our main office and drive-through facilities. The following table sets forth certain information relating to these facilities as of June 30, 2005.



|                                                              |  |                        |  |                                    |       |               |        |               |        |    
|------------------------------------------------------------- |  | ---------------------- |  | ---------------------------------- | ----- | ------------- | ------ | ------------- | ------ | ---
|Location                                                      |  | YearOpened             |  | Net Book Value as of June 30, 2005 |       | SquareFootage |        | Owned/ Leased |       
|                                                              |  | (Dollars in thousands) | 
|Main Office 120 Evans Avenue Morristown, Tennessee            |  | 1997                   |  | $                                  | 3,434 |               | 24,000 |               | Owned  |    
|Lending Office 8920 Executive Park Drive Knoxville, Tennessee |  | 2005                   |  |                                    |      |               | 3,645  |               | Leased |    
|Drive-Through 143 E. Main Street Morristown, Tennessee        |  | 1995                   |  |                                    | 430   |               | 800    |               | Owned  |    
|Drive-Through 1960 W. Morris Blvd. Morristown, Tennessee      |  | 1998                   |  |                                    | 45    |               | 700    |               | Leased | (1)

---

|(1) | The current lease expires in April 2007, with an option for an additional five years.
|--- | -------------------------------------------------------------------------------------



19



---

##### Table of Contents

ITEM 3. LEGAL PROCEEDINGS



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



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



None.



PART II



ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES



Jefferson Bancshares common stock is listed on the Nasdaq National Market under the symbol JFBI. As of June 30, 2005, Jefferson
Bancshares had approximately 617 holders of record (excluding the number of persons or entities holding stock in street name through various brokerage firms), and 7,289,284 shares outstanding.



The following table sets forth high and low sales prices for each quarter
during the fiscal years ended June 30, 2005 and June 30, 2004 for Jefferson Bancshares common stock, and corresponding quarterly dividends period per share.



|                         |  |      |       |     |   |                         |  |   |     
|------------------------ |  | ---- | ----- | --- | - | ----------------------- |  | - | ----
|                         |  | High |       | Low |   | Dividend Paid Per Share
|Year Ended June 30, 2005 |  |      |       |     |   |                         |  |   |     
|Fourth quarter           |  | $    | 13.30 |     | $ | 12.16                   |  | $ | 0.10
|Third quarter            |  |      | 13.47 |     |   | 12.29                   |  |   | 0.05
|Second quarter           |  |      | 13.49 |     |   | 12.70                   |  |   | 0.05
|First quarter            |  |      | 13.50 |     |   | 12.35                   |  |   | 0.05
|                         |  |      |      
|Year Ended June 30, 2004 |  |      |       |     |   |                         |  |   |     
|Fourth quarter           |  | $    | 13.99 |     | $ | 11.30                   |  | $ | 0.09
|Third quarter            |  |      | 14.46 |     |   | 13.26                   |  |   | 0.04
|Second quarter           |  |      | 15.00 |     |   | 13.25                   |  |   | 0.04
|First quarter            |  |      | 15.09 |     |   | 11.75                   |  |   | 0.04



The Board of Directors
of Jefferson Bancshares has the authority to declare dividends on the common stock, subject to statutory and regulatory requirements. Declarations of dividends by the Board of Directors, if any, will depend upon a number of factors, including
investment opportunities available to Jefferson Bancshares or Jefferson Federal, capital requirements, regulatory limitations, Jefferson Bancshares and Jefferson Federals financial condition and results of operations, tax considerations
and general economic conditions. No assurances can be given, however, that any dividends will be paid or, if commenced, will continue to be paid.



Jefferson Bancshares is subject to the requirements of Tennessee law, which generally prohibits distributions to shareholders if, after giving effect to
the distribution, the corporation would not be able to pay its debts as they become due in the usual course of business or the corporations total assets would be less than the sum of its total liabilities plus the amount that would be needed,
if the corporation were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution.





20



---

##### Table of Contents

The following table provides certain information with regard to shares repurchased by the Company in the
fourth quarter of fiscal 2005.



|                                              |  |                                               |  |                                          |       |                                                                                             |         |                                                                                                                       |         |    
|--------------------------------------------- |  | --------------------------------------------- |  | ---------------------------------------- | ----- | ------------------------------------------------------------------------------------------- | ------- | --------------------------------------------------------------------------------------------------------------------- | ------- | ---
|Period                                        |  | (a) Total number ofShares (or Units)Purchased |  | (b)Average Price Paidper Share (or Unit) |       | (c) Total Number ofShares (or units)Purchased as Part ofPublicly AnnouncedPlans or Programs |         | (d)Maximum Number (orAppropriate DollarValue) of Shares (orunits) that May Yet BePurchased Under thePlans or Programs |        
|Month #1 April 1, 2005 through April 30, 2005 |  |                                              |  |                                          |      |                                                                                             |        |                                                                                                                       | 10,000  | (1)
|Month #2 May 1, 2005 through May 31, 2005     |  | 275,780                                       |  | $                                        | 13.17 |                                                                                             | 275,780 |                                                                                                                       | 573,220 | (1)
|Month #3 June 1, 2005 through June 30, 2005   |  | 1,500                                         |  | $                                        | 13.16 |                                                                                             | 1,500   |                                                                                                                       | 571,720 | (1)
|Total                                         |  | 277,280                                       |  | $                                        | 13.17 |                                                                                             | 277,280 |                                                                                                                       | 571,720 | (1)

---

|(1) | On July 30, 2004, the Company announced a stock repurchase program under which the Company may repurchase up to 838,552 shares of the Companys common stock, from time to time,
subject to market conditions. On April 29, 2005, the Company announced a stock repurchase program under which the Company may repurchase an additional 839,000 shares of the Companys common stock, from time to time, subject to market
conditions. The repurchase program will continue until completed or terminated by the Board of Directors. No repurchase authorization expired during the three months ended June 30, 2005. The Company has repurchase authorization that it has elected
to terminate prior to expiration or under which it does not intend to make further purchases.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

ITEM 6. SELECTED FINANCIAL DATA



The information below as of June 30, 2005 and 2004 and for the years then ended is derived from the audited consolidated financial statements of the Company. The information below as of June 30, 2003, 2002 and 2001 and for the years
then ended is derived from the audited financial statements of the Bank.



|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|------------------------------------------------------------------------------ |  | --------------------------------- | ------- | ---- | - | ------- |  | - | ------- | ------ |  | ---- | ------- | ------ |  | - | ------- | ------
|                                                                               |  | At or For the Year Ended June 30, |        
|                                                                               |  | 2005                              |         | 2004 |   | 2003    |  |   | 2002    |        |  | 2001 |        
|Financial Condition Data:                                                      |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Total assets                                                                   |  | $                                 | 295,041 |      | $ | 305,474 |  | $ | 363,778 |        |  | $    | 267,507 |        |  | $ | 254,522 |       
|Loans receivable, net                                                          |  |                                   | 208,438 |      |   | 186,601 |  |   | 180,010 |        |  |      | 190,032 |        |  |   | 181,191 |       
|Cash and cash equivalents, interest-bearing deposits and investment securities |  |                                   | 64,393  |      |   | 101,416 |  |   | 172,943 |        |  |      | 67,198  |        |  |   | 63,056  |       
|Borrowings                                                                     |  |                                   | 17,000  |      |   | 6,000   |  |   | 2,000   |        |  |      | 2,000   |        |  |   | 2,000   |       
|Deposits                                                                       |  |                                   | 194,706 |      |   | 204,933 |  |   | 324,247 |        |  |      | 231,849 |        |  |   | 222,061 |       
|Stockholders equity                                                           |  |                                   | 82,028  |      |   | 93,383  |  |   | 36,625  |        |  |      | 32,901  |        |  |   | 29,892  |       
|                                                                               |  |                                   |         |      |  
|Operating Data:                                                                |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Interest income                                                                |  | $                                 | 15,779  |      | $ | 16,067  |  | $ | 17,259  |        |  | $    | 19,380  |        |  | $ | 19,254  |       
|Interest expense                                                               |  |                                   | 4,639   |      |   | 4,776   |  |   | 6,518   |        |  |      | 10,267  |        |  |   | 11,740  |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Net interest income                                                            |  |                                   | 11,140  |      |   | 11,291  |  |   | 10,741  |        |  |      | 9,113   |        |  |   | 7,514   |       
|Provision for loan losses                                                      |  |                                   |        |      |   |        |  |   | 787     |        |  |      | 1,221   |        |  |   | 960     |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Net interest income after provision for loan losses                            |  |                                   | 11,140  |      |   | 11,291  |  |   | 9,954   |        |  |      | 7,892   |        |  |   | 6,554   |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Noninterest income                                                             |  |                                   | 1,204   |      |   | 1,067   |  |   | 979     |        |  |      | 1,021   |        |  |   | 910     |       
|Noninterest expense                                                            |  |                                   | 7,031   |      |   | 10,265  |  |   | 5,273   |        |  |      | 5,069   |        |  |   | 3,993   |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Earnings before income taxes                                                   |  |                                   | 5,313   |      |   | 2,093   |  |   | 5,660   |        |  |      | 3,844   |        |  |   | 3,471   |       
|Total income taxes                                                             |  |                                   | 1,863   |      |   | 706     |  |   | 2,068   |        |  |      | 1,418   |        |  |   | 1,283   |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Net earnings                                                                   |  | $                                 | 3,450   |      | $ | 1,387   |  | $ | 3,592   |        |  | $    | 2,426   |        |  | $ | 2,188   |       
|                                                                               |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Per Share Data:                                                                |  |                                   |         |      |   |         |  |   |         |        |  |      |         |        |  |   |         |       
|Earnings per share, basic                                                      |  | $                                 | 0.47    |      | $ | 0.18    |  | $ | 0.45    | (2)    |  | $    | 0.30    | (2)    |  | $ | 0.27    | (2)   
|Earnings per share, diluted                                                    |  | $                                 | 0.47    |      | $ | 0.18    |  | $ | 0.45    | (2)    |  | $    | 0.30    | (2)    |  | $ | 0.27    | (2)   
|Dividends per share                                                            |  | $                                 | 0.25    |      | $ | 0.21    |  | $ | 0.16    | (1)(2) |  | $    | 0.16    | (1)(2) |  | $ | 0.16    | (1)(2)

---

|(1) | Represents dividends paid per share of Jefferson Federal common stock to shareholders other than Jefferson Bancshares, MHC, which waived the receipt of all dividends during the
periods presented.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Per share and dividend amounts have been adjusted to reflect the exchange of 4.2661 shares of Jefferson Bancshares common stock for each share of Jefferson Federal common stock in
the conversion.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

|                                                                        |  |                                   |   |  |        |   |  |        |   |  |        |   |  |        |  
|----------------------------------------------------------------------- |  | --------------------------------- | - |  | ------ | - |  | ------ | - |  | ------ | - |  | ------ | -
|                                                                        |  | At or For the Year Ended June 30, |  
|                                                                        |  | 2005                              |   |  | 2004   |   |  | 2003   |   |  | 2002   |   |  | 2001   |  
|Performance Ratios:                                                     |  |                                   |   |  |        |   |  |        |   |  |        |   |  |        |  
|Return on average assets                                                |  | 1.14                              | % |  | 0.44   | % |  | 1.32   | % |  | 0.91   | % |  | 0.90   | %
|Return on average equity                                                |  | 3.92                              |   |  | 1.46   |   |  | 10.25  |   |  | 7.68   |   |  | 7.60   |  
|Interest rate spread (1)                                                |  | 3.24                              |   |  | 3.08   |   |  | 3.66   |   |  | 3.02   |   |  | 2.56   |  
|Net interest margin (2)                                                 |  | 3.88                              |   |  | 3.76   |   |  | 4.10   |   |  | 3.53   |   |  | 3.20   |  
|Noninterest expense to average assets                                   |  | 2.32                              |   |  | 3.28   |   |  | 1.94   |   |  | 1.90   |   |  | 1.65   |  
|Efficiency ratio (3)                                                    |  | 57.17                             |   |  | 83.21  |   |  | 45.30  |   |  | 50.73  |   |  | 47.46  |  
|Average interest-earning assets to average interest-bearing liabilities |  | 139.49                            |   |  | 143.13 |   |  | 117.67 |   |  | 112.77 |   |  | 112.70 |  
|Dividend payout ratio (4)                                               |  | 53.19                             |   |  | 116.67 |   |  | 36.46  |   |  | 53.79  |   |  | 59.62  |  
|                                                                        |  |                                   |   |  |       
|Capital Ratios:                                                         |  |                                   |   |  |        |   |  |        |   |  |        |   |  |        |  
|Tangible capital                                                        |  | 22.72                             |   |  | 22.21  |   |  | 9.75   |   |  | 12.00  |   |  | 11.50  |  
|Core capital                                                            |  | 22.72                             |   |  | 22.21  |   |  | 9.75   |   |  | 12.00  |   |  | 11.50  |  
|Risk-based capital                                                      |  | 35.39                             |   |  | 38.78  |   |  | 21.06  |   |  | 21.10  |   |  | 20.20  |  
|Average equity to average assets                                        |  | 29.00                             |   |  | 30.40  |   |  | 12.90  |   |  | 11.87  |   |  | 11.87  |  
|                                                                        |  |                                   |   |  |       
|Asset Quality Ratios:                                                   |  |                                   |   |  |        |   |  |        |   |  |        |   |  |        |  
|Allowance for loan losses as a percent of total gross loans             |  | 1.09                              |   |  | 1.31   |   |  | 1.54   |   |  | 1.37   |   |  | 1.17   |  
|Allowance for loan losses as a percent of nonperforming loans           |  | 538.26                            |   |  | 228.90 |   |  | 161.79 |   |  | 130.40 |   |  | 80.10  |  
|Net charge-offs to average outstanding loans during the period          |  | 0.09                              |   |  | 0.19   |   |  | 0.34   |   |  | 0.38   |   |  | 0.43   |  
|Nonperforming loans as a percent of total loans                         |  | 0.20                              |   |  | 0.58   |   |  | 0.95   |   |  | 1.09   |   |  | 1.52   |  
|Nonperforming assets as a percent of total assets                       |  | 0.45                              |   |  | 0.54   |   |  | 0.82   |   |  | 1.16   |   |  | 1.54   |  

---

|(1) | Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Represents net interest income as a percent of average interest-earning assets.
|--- | -------------------------------------------------------------------------------

|(3) | Represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains or losses on the sale of securities. Excluding the $4.0 million
contribution to the Charitable Foundation, the efficiency ratio for 2004 would be 50.78%.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Reflects dividends per share declared in the period divided by earnings per share for the period.
|--- | -------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION



The objective of this section is to help shareholders and potential investors understand our views on our results of operations and financial condition.
You should read this discussion in conjunction with the consolidated financial statements and notes to the consolidated financial statements that appear elsewhere in this report.



Overview



Income



We have two primary sources of pre-tax income. The first is net interest income. Net interest income is the difference between interest income 
which is the income that we earn on our loans and investments  and interest expense  which is the interest that we pay on our deposits and borrowings.



Our second principal source of pre-tax income is fee income  the compensation we receive from providing products and
services. Most of our fee income comes from service charges on NOW accounts and fees for late loan payments. We also earn fee income from ATM charges, insurance commissions, safe deposit box rentals and other fees and charges.



We occasionally recognize gains or losses as a result of sales of investment
securities or foreclosed real estate. These gains and losses are not a regular part of our income.



Expenses



The expenses we incur in operating our business consist of compensation and benefits expenses, occupancy expenses, equipment and data processing expense,
deposit insurance premiums, advertising expenses, expenses for foreclosed real estate and other miscellaneous expenses.



Compensation and benefits consist primarily of the salaries and wages paid to our employees, fees paid to our directors and expenses for retirement and
other employee benefits.



Occupancy expenses, which are the
fixed and variable costs of building and equipment, consist primarily of lease payments, real estate taxes, depreciation charges, maintenance and costs of utilities.



Equipment and data processing expense includes fees paid to our third-party data processing service and expenses and
depreciation charges related to office and banking equipment. Depreciation of premises and equipment is computed using the straight-line and accelerated methods based on the useful lives of the related assets. Estimated lives are five to 40 years
for building and improvements, and three to 10 years for furniture and equipment.



Deposit insurance premiums are payments we make to the Federal Deposit Insurance Corporation for insurance of our deposit accounts.



Expenses for foreclosed real estate include maintenance and repairs on foreclosed properties prior to sale.



Other expenses include expenses for attorneys, accountants and consultants,
payroll taxes, franchise taxes, charitable contributions, insurance, office supplies, postage, telephone and other miscellaneous operating expenses.



Critical Accounting Policies



We consider accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying
value of certain assets or on income to be critical accounting policies. We consider the following to be our critical accounting policies: allowance for loan losses and deferred income taxes.



24



---

##### Table of Contents

Allowance for Loan Losses. Determining the amount of the allowance for loan losses
necessarily involves a high degree of judgment. Management reviews the level of the allowance on a monthly basis and establishes the provision for loan losses based on the composition of the loan portfolio, delinquency levels, loss experience,
economic condition and other factors related to the collectibility of the loan portfolio. Although we believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary
based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the Office of Thrift Supervision, as an integral part of its examination process, periodically reviews our allowance for
loan losses. Such agency may require us to recognize adjustments to the allowance based on its judgments about information available to it at the time of its examination.



Deferred Income Taxes. We use the asset and liability method of accounting for income taxes. Under this
method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. If current
available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. We exercise significant judgment in evaluating the amount and timing of recognition of the resulting tax liabilities and assets, including projections of future taxable
income. These judgments and estimates are reviewed on a continual basis as regulatory and business factors change.



Results of Operations for the Years Ended June 30, 2005, 2004 and 2003



Overview.



|                                |  |                                               |       |   |      |   |       |      |  |   |                   |     |                   |       |  |       |  
|------------------------------- |  | --------------------------------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----------------- | --- | ----------------- | ----- |  | ----- | -
|                                |  | 2005                                          |       |   | 2004 |   |       | 2003 |  |   | % Change2005/2004 |     | % Change2004/2003 |      
|                                |  | (Dollars in thousands, except per share data) |      
|Net earnings                    |  | $                                             | 3,450 |   |      | $ | 1,387 |      |  | $ | 3,592             |     |                   | 148.7 |  | (61.4 | )
|Net earnings per share, basic   |  | $                                             | 0.47  |   |      | $ | 0.18  |      |  | $ | 0.45              | (1) |                   | 161.1 |  | (60.0 | )
|Net earnings per share, diluted |  | $                                             | 0.47  |   |      | $ | 0.18  |      |  | $ | 0.45              | (1) |                   | 161.1 |  | (60.0 | )
|Return on average assets        |  |                                               | 1.14  | % |      |   | 0.44  | %    |  |   | 1.32              | %   |                   |       |  |       |  
|Return on average equity        |  |                                               | 3.92  | % |      |   | 1.46  | %    |  |   | 10.25             | %   |                   |       |  |       |  

---

|(1) | Per share amounts have been adjusted to reflect the exchange of 4.2661 shares of Jefferson Bancshares common stock for each share of Jefferson Federal common stock in the
Conversion.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



2005 v. 2004. Net earnings
were $3.5 million for the year ended June 30, 2005 compared to net earnings of $1.4 million for the year ended June 30, 2004. Net income for the year ended June 30, 2004 reflected the nonrecurring expense associated with the $4.0 million
contribution to the Jefferson Federal Charitable Foundation which was formed in July 2003. Net earnings for the year ended June 30, 2005 included an increase in compensation expense related to expansion activities in Knoxville, Tennessee and
expenses related to the Stock Incentive Plan. Compensation expense amounted to $4.1 million for the year ended June 30, 2005 compared to $3.2 million for the same period in 2004.



2004 v. 2003. Net earnings were $1.4 million for the year ended June 30, 2004 compared to $3.6 million for the year
ended June 30, 2003. Net earnings decreased as a result of the nonrecurring expense associated with the $4.0 million contribution to the Jefferson Federal Charitable Foundation combined with an increase in noninterest expense. This earnings decrease
was partially offset by an increase in net interest income and noninterest income combined with a decrease in provision for loan losses.



25



---

##### Table of Contents

Net Interest Income.



The following table summarizes changes in interest income and expense for the years ended June 30, 2005, 2004 and 2003:



|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|-------------------------- |  | ------------------- | ------ | -------- | - | ------ |  | --------- | ------ |  | --------- | -- |  | ----- | --
|                           |  | Year Ended June 30, |        | % Change |  
|                           |  | 2005                |        | 2004     |   | 2003   |  | 2005/2004 |        |  | 2004/2003 |   
|Interest income:           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Loans                      |  | $                   | 13,026 |          | $ | 12,692 |  | $         | 14,752 |  | 2.6       | %  |  | (14.0 | )%
|Investment securities      |  |                     | 2,008  |          |   | 2,620  |  |           | 1,292  |  | (23.4     | )  |  | 102.8 |   
|Mortgage-backed securities |  |                     | 360    |          |   | 540    |  |           | 992    |  | (33.3     | )  |  | (45.6 | ) 
|Municipal securities       |  |                     | 98     |          |   | 44     |  |           |       |  | 122.7     |    |  | NM    |   
|Interest-earning deposits  |  |                     | 215    |          |   | 109    |  |           | 159    |  | 97.2      |    |  | (31.4 | ) 
|FHLB stock                 |  |                     | 72     |          |   | 62     |  |           | 64     |  | 16.1      |    |  | (3.1  | ) 
|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Total interest income      |  |                     | 15,779 |          |   | 16,067 |  |           | 17,259 |  | (1.8      | )  |  | (6.9  | ) 
|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Interest expense:          |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Deposits                   |  |                     | 4,199  |          |   | 4,670  |  |           | 6,418  |  | (10.1     | )  |  | (27.2 | ) 
|Borrowings                 |  |                     | 440    |          |   | 106    |  |           | 100    |  | 315.1     |    |  | 6.0   |   
|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Total interest expense     |  |                     | 4,639  |          |   | 4,776  |  |           | 6,518  |  | (2.9      | )  |  | (26.7 | ) 
|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   
|Net interest income        |  | $                   | 11,140 |          | $ | 11,291 |  | $         | 10,741 |  | (1.3      | )% |  | 5.1   | % 
|                           |  |                     |        |          |   |        |  |           |        |  |           |    |  |       |   



2005 v. 2004.
Net interest income before loan loss provision decreased $151,000, or 1.3%, to $11.1 million for the year ended June 30, 2005 due to a decrease in interest income, partially offset by a decrease in interest expense. For the year ended June 30, 2005,
the interest rate spread and net interest margin were 3.24% and 3.88%, respectively. The increase in the interest rate spread and net interest margin was primarily attributable to changes in the volume and composition of interest-earning assets and
interest-bearing liabilities. Interest-earning assets decreased $13.1 million to $286.9 million while the average yield increased 14 basis points to 5.50% for the year ended June 30, 2005. The decline in interest-earning assets was the result of a
$31.3 million decrease in the average balance of investments offset by a $15.0 million increase in the average balance of loans. Interest bearing liabilities decreased $3.9 million to $205.7 million, while the average rate paid declined two basis
points to 2.26% for the year ended June 30, 2005.



Total
interest income decreased $288,000, or 1.8%, to $15.8 million for the year ended June 30, 2005 compared to $16.1 million for the year ended June 30, 2004. Interest on investment securities decreased $738,000, or 23.0%, to $2.5 million for the year
ended June 30, 2005. The average balance of investment securities was $73.0 million for 2005 compared to $104.3 million for 2004 due primarily to sales of investment securities. The average yield on investments increased 31 basis points to 3.4% at
June 30, 2005. Proceeds from the sale of investment securities were used to fund stock repurchases and to fund growth in the loan portfolio. For the year ended June 30, 2005, interest on loans increased $335,000, or 2.6%, to $13.0 million due to an
increase in the average balance of loans more than offsetting a reduction in the average yield. The average balance of loans increased $15.0 million to $200.9 million and the average yield decreased 35 basis points to 6.48% at June 30, 2005.
Interest income on interest-earning deposits increased $106,000 to $215,000 due to a higher average balance combined with a higher average yield. Dividends on FHLB stock were $72,000 for the year ended June 30, 2005 and $62,000 for the same period
in 2004.



Total interest expense decreased $137,000, or 2.9%,
to $4.6 million for the year ended June 30, 2005 compared to $4.8 million for the year ended June 30, 2004. Interest expense on deposits decreased $471,000, or 10.1%, to $4.2 million for the year ended June 30, 2005. The average balance of deposits
decreased $14.4 million to $192.5 million and the average rate paid decreased eight basis points to 2.18% for the year ended June 30, 2005. The decline in the average rate paid on deposits reflects lower repricing of certificates of deposit during
the period,



26



---

##### Table of Contents

more than offsetting higher rates paid on money market accounts. The decline in the average balance of deposits was primarily attributable to a decline in
the average balance of certificates of deposit more than offsetting an increase in transaction accounts. We have focused on changing the composition of our deposits to lower our cost of funds. Our pricing strategy, combined with increased
competition for certificates of deposit in our market, has resulted in a decrease in the average balance of deposits. Interest on Federal Home Loan Bank advances increased $334,000 to $440,000 for June 30, 2005 due to a higher average balance.
During the year ended June 30, 2005, advances were utilized as a funding source for supporting loan growth.



2004 v. 2003. Net interest income before loan loss provision increased $550,000, or 5.1%, to $11.3 million for the year ended June 30, 2004. This
increase was primarily the result of a decrease in interest expense, partially offset by lower interest income. The net interest margin and interest rate spread were 3.76% and 3.08%, respectively, for the year ended June 30, 2004, compared to 4.10%
and 3.66% for the comparable period in 2003. The decline in net interest margin reflects growth in earning assets with lower yields due to current low market interest rates. The average balance of interest-earning assets increased $38.1 million to
$300.0 million, while the average balance of interest-bearing liabilities decreased $13.0 million to $209.6 million. The average rate paid on interest-bearing liabilities decreased 65 basis points to 2.28%, while the average yield on
interest-earning assets decreased 123 basis points to 5.36%.



Total interest income decreased $1.2 million, or 6.9%, to $16.1 million for the year ended June 30, 2004 compared to $17.3 million for the year ended June 30, 2003. The decrease in interest income was the result of a reduction in the
average yield of interest-earning assets more than offsetting an increase in the average balance of interest-earning assets. Interest on loans decreased as a result of declining rates and a decrease in the average balance. The average yield on loans
declined as we originated loans at lower interest rates due to the prevailing low interest rate environment, and loans with variable rates repriced to lower rates. Interest on investment securities increased due to an increase in the average balance
which more than offset a decline in the average yield. The average balance of investments increased as a result of the investment of Conversion proceeds in short-term securities. The average yield on investment securities decreased 126 basis points
to 3.07% for 2004 compared to 4.33% for 2003. Approximately 13% of the investment portfolio is held in mortgage-backed securities (MBSs). A significant portion of our mortgage-backed securities has adjustable rates and has repriced downward in the
current low interest rate environment. Dividends on FHLB stock were $62,000 for fiscal 2004 and $64,000 for fiscal 2003. Dividends on FHLB stock are paid with additional shares of FHLB stock.



Interest expense decreased $1.7 million, or 26.7%, to $4.8 million for 2004
compared to $6.5 million for 2003 as a result of a decline in both the average balance of deposits and the average rate paid. A decline in the average balance of certificates of deposit more than offset increases in transaction accounts for the year
ended June 30, 2004. The decline in certificates of deposit resulted from our decision not to aggressively compete for higher costing deposits. The average rate paid on deposits declined for fiscal 2004 due to the low interest rate environment
during that period.



27



---

##### Table of Contents

Average Balances and Yields. The following table presents information regarding average
balances of assets and liabilities, as well as the total dollar amounts of interest income and dividends from average interest-earning assets and interest expense on average interest-bearing liabilities and the resulting average yields and costs.
The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. For purposes of this table, average balances have been calculated
using the average of month-end balances, and nonaccrual loans are included in average balances; however, accrued interest income has been excluded from these loans.



|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|--------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | -------------------- | - | ---------- | ---- | ---- | --------------- |  | - | -------------------- | - | ----------- | - | ------ | -------------- | ---- | - | ---------------------- | - | ---------- | - |  | - | ------ |  | ---- | -
|                                                                                  |  | Year Ended June 30,    |        
|                                                                                  |  | 2005                   |         |   | 2004                 |   |            | 2003 |     
|                                                                                  |  | Average Balance        |         |   | InterestandDividends |   | Yield/Cost |      |      | Average Balance |  |   | InterestandDividends |   | Yield/ Cost |   |        | AverageBalance |      |   | Interest and Dividends |   | Yield/Cost |  
|                                                                                  |  | (Dollars in thousands) |        
|Interest-earning assets:                                                          |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Loans                                                                             |  | $                      | 200,943 |   |                      | $ | 13,026     |      | 6.48 | %               |  | $ | 185,899              |   |             | $ | 12,692 |                | 6.83 | % |                        | $ | 189,691    |   |  | $ | 14,752 |  | 7.78 | %
|Mortgage-backed securities                                                        |  |                        | 10,070  |   |                      |   | 360        |      | 3.57 |                 |  |   | 15,218               |   |             |   | 540    |                | 3.55 |   |                        |   | 24,310     |   |  |   | 992    |  | 4.08 |  
|Investment securities                                                             |  |                        | 59,597  |   |                      |   | 2,008      |      | 3.37 |                 |  |   | 87,335               |   |             |   | 2,620  |                | 3.00 |   |                        |   | 28,407     |   |  |   | 1,292  |  | 4.55 |  
|Municipal securities                                                              |  |                        | 3,312   |   |                      |   | 98         |      | 2.96 |                 |  |   | 1,711                |   |             |   | 44     |                | 2.57 |   |                        |   |            |   |  |   |        |  |      |  
|Daily interest deposits                                                           |  |                        | 11,397  |   |                      |   | 215        |      | 1.89 |                 |  |   | 8,287                |   |             |   | 109    |                | 1.32 |   |                        |   |            |   |  |   |        |  |      |  
|Other earning assets                                                              |  |                        | 1,617   |   |                      |   | 72         |      | 4.45 |                 |  |   | 1,552                |   |             |   | 62     |                | 3.99 |   |                        |   | 19,528     |   |  |   | 223    |  | 1.14 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total interest-earning assets                                                     |  |                        | 286,936 |   |                      |   | 15,779     |      | 5.50 |                 |  |   | 300,002              |   |             |   | 16,067 |                | 5.36 |   |                        |   | 261,936    |   |  |   | 17,259 |  | 6.59 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |     
|Noninterest-earning assets                                                        |  |                        | 16,491  |   |                      |   |            |      |      |                 |  |   | 12,881               |   |             |   |        |                |      |   |                        |   | 9,993      |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total assets                                                                      |  | $                      | 303,427 |   |                      |   |            |      |      |                 |  | $ | 312,883              |   |             |   |        |                |      |   |                        | $ | 271,929    |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Interest-bearing liabilities:                                                     |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Passbook accounts                                                                 |  | $                      | 13,142  |   |                      |   | 66         |      | 0.50 | %               |  | $ | 13,994               |   |             |   | 75     |                | 0.54 | % |                        | $ | 15,016     |   |  |   | 141    |  | 0.94 | %
|NOW accounts                                                                      |  |                        | 17,486  |   |                      |   | 88         |      | 0.50 |                 |  |   | 15,785               |   |             |   | 85     |                | 0.54 |   |                        |   | 14,673     |   |  |   | 125    |  | 0.85 |  
|Money market accounts                                                             |  |                        | 30,652  |   |                      |   | 605        |      | 1.97 |                 |  |   | 28,649               |   |             |   | 358    |                | 1.25 |   |                        |   | 23,305     |   |  |   | 466    |  | 2.00 |  
|Certificates of deposit                                                           |  |                        | 131,252 |   |                      |   | 3,440      |      | 2.62 |                 |  |   | 148,499              |   |             |   | 4,152  |                | 2.80 |   |                        |   | 167,599    |   |  |   | 5,686  |  | 3.39 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total interest-bearing deposits                                                   |  |                        | 192,532 |   |                      |   | 4,199      |      | 2.18 |                 |  |   | 206,927              |   |             |   | 4,670  |                | 2.26 |   |                        |   | 220,593    |   |  |   | 6,418  |  | 2.91 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |     
|Borrowings                                                                        |  |                        | 13,167  |   |                      |   | 440        |      | 3.34 |                 |  |   | 2,667                |   |             |   | 106    |                | 3.97 |   |                        |   | 2,000      |   |  |   | 100    |  | 5.00 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total interest-bearing liabilities                                                |  |                        | 205,699 |   |                      |   | 4,639      |      | 2.26 |                 |  |   | 209,594              |   |             |   | 4,776  |                | 2.28 |   |                        |   | 222,593    |   |  |   | 6,518  |  | 2.93 |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Noninterest-bearing deposits                                                      |  |                        | 8,633   |   |                      |   |            |      |      |                 |  |   | 6,955                |   |             |   |        |                |      |   |                        |   | 13,261     |   |  |   |        |  |      |  
|Other noninterest-bearing liabilities                                             |  |                        | 1,089   |   |                      |   |            |      |      |                 |  |   | 1,222                |   |             |   |        |                |      |   |                        |   | 1,007      |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total liabilities                                                                 |  |                        | 215,421 |   |                      |   |            |      |      |                 |  |   | 217,771              |   |             |   |        |                |      |   |                        |   | 236,861    |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Stockholders equity                                                              |  |                        | 88,006  |   |                      |   |            |      |      |                 |  |   | 95,112               |   |             |   |        |                |      |   |                        |   | 35,068     |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Total liabilities and retained earnings                                           |  | $                      | 303,427 |   |                      |   |            |      |      |                 |  | $ | 312,883              |   |             |   |        |                |      |   |                        | $ | 271,929    |   |  |   |        |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Net interest income                                                               |  |                        |         |   |                      | $ | 11,140     |      |      |                 |  |   |                      |   |             | $ | 11,291 |                |      |   |                        |   |            |   |  | $ | 10,741 |  |      |  
|                                                                                  |  |                        |         |   |                      |   |            |      |      |                 |  |   |                      |   |             |   |        |                |      |   |                        |   |            |   |  |   |        |  |      |  
|Interest rate spread                                                              |  |                        |         |   |                      |   |            |      | 3.24 | %               |  |   |                      |   |             |   |        |                | 3.08 | % |                        |   |            |   |  |   |        |  | 3.66 | %
|Net interest margin                                                               |  |                        |         |   |                      |   |            |      | 3.88 | %               |  |   |                      |   |             |   |        |                | 3.76 | % |                        |   |            |   |  |   |        |  | 4.10 | %
|Ratio of average interest-earning assets to average interest- bearing liabilities |  |                        | 139.49  | % |                      |   |            |      |      |                 |  |   | 143.13               | % |             |   |        |                |      |   |                        |   | 117.67     | % |  |   |        |  |      |  



28



---

##### Table of Contents

Rate/Volume Analysis. The following table sets forth the effects of changing rates and
volumes on our net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied
by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to
rate and the changes due to volume.



|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|----------------------------------------------------------------- |  | ------------------------- | ---- | - | --------------------- | - | ---- | -------------------------- |  | - | ------ | - |  | ---- | ----- | - | --- | - | ------ | - |  | - | ------ | -
|                                                                  |  | 2005 Compared to 2004     |      |   | 2004 Compared to 2003 |  
|                                                                  |  | Increase(Decrease) Due to |      |   |                       |   |      | Increase (Decrease) Due to |  |   |        |  
|                                                                  |  | Volume                    |      |   | Rate                  |   |      | Net                        |  |   | Volume |   |  | Rate |       |   | Net |  
|                                                                  |  | (In Thousands)            |     
|Interest income:                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Loans receivable                                                  |  | $                         | 889  |   |                       | $ | (555 | )                          |  | $ | 334    |   |  | $    | (290  | ) |     | $ | (1,770 | ) |  | $ | (2,060 | )
|Mortgage-backed securities                                        |  |                           | (184 | ) |                       |   | 4    |                            |  |   | (180   | ) |  |      | (335  | ) |     |   | (117   | ) |  |   | (452   | )
|Investment securities                                             |  |                           | (999 | ) |                       |   | 387  |                            |  |   | (612   | ) |  |      | 1,589 |   |     |   | (261   | ) |  |   | 1,328  |  
|Municipals                                                        |  |                           | 47   |   |                       |   | 7    |                            |  |   | 54     |   |  |      | 44    |   |     |   |        |   |  |   | 44     |  
|Daily interest-bearing deposits and other interest-earning assets |  |                           | 52   |   |                       |   | 64   |                            |  |   | 116    |   |  |      | (65   | ) |     |   | 13     |   |  |   | (52    | )
|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Total interest-earning assets                                     |  |                           | (196 | ) |                       |   | (92  | )                          |  |   | (288   | ) |  |      | 943   |   |     |   | (2,135 | ) |  |   | (1,192 | )
|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Interest expense:                                                 |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Deposits                                                          |  |                           | (318 | ) |                       |   | (153 | )                          |  |   | (471   | ) |  |      | (379  | ) |     |   | (1,369 | ) |  |   | (1,748 | )
|Borrowings                                                        |  |                           | 348  |   |                       |   | (14  | )                          |  |   | 334    |   |  |      | 16    |   |     |   | (10    | ) |  |   | 6      |  
|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Total interest-bearing liabilities                                |  |                           | 31   |   |                       |   | (168 | )                          |  |   | (137   | ) |  |      | (363  | ) |     |   | (1,379 | ) |  |   | (1,742 | )
|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  
|Net change in interest income                                     |  | $                         | (227 | ) |                       | $ | 76   |                            |  | $ | (151   | ) |  | $    | 1,306 |   |     | $ | (756   | ) |  | $ | 550    |  
|                                                                  |  |                           |      |   |                       |   |      |                            |  |   |        |   |  |      |       |   |     |   |        |   |  |   |        |  



Provision
for Loan Losses.



We review the level of the
loan loss allowance on a monthly basis and establish the provision for loan losses based on the volume and types of lending, delinquency levels, loss experience, the amount of classified loans, economic conditions and other factors related to the
collectibility of the loan portfolio.



2005 v. 2004.
There were no additions to the allowance for loan losses for either period. Net charge-offs were $186,000 for 2005 compared to $362,000 for 2004. Nonaccrual loans were $426,000 at June 30, 2005 compared to $1.1 million at June 30, 2004.



2004 v. 2003. Provision for loan losses decreased $787,000 for the
year ended June 30, 2004 compared to the same period in 2003. There were no additions to the allowance for loan losses during fiscal 2004 due to lower estimated losses in the loan portfolio. Net charge-offs were $362,000 for 2004 compared to
$642,000 for 2003. Nonaccrual loans were $1.1 million at June 30, 2004 compared to $1.8 million at June 30, 2003.



An analysis of the changes in the allowance for loan losses is presented under Allowance for Loan Losses and Asset Quality.



29



---

##### Table of Contents

Noninterest Income.The following table shows the components of noninterest income and the
percentage changes from 2005 to 2004 and from 2004 to 2003.



|                                    |  |                        |       |   |      |   |       |  |                   |     |  |                   |   |  |       |  
|----------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- |  | ----------------- | --- |  | ----------------- | - |  | ----- | -
|                                    |  | 2005                   |       |   | 2004 |   | 2003  |  | % Change2005/2004 |     |  | % Change2004/2003 |  
|                                    |  | (Dollars in Thousands) |      
|Dividends from investments          |  | $                      | 52    |   |      | $ | 48    |  | $                 | 25  |  | 8.3               | % |  | 92.0  | %
|Mortgage origination fees           |  |                        | 122   |   |      |   |      |  |                   |    |  | NM                |   |  | NM    |  
|Service charges and fees            |  |                        | 549   |   |      |   | 625   |  |                   | 674 |  | (12.2             | ) |  | (7.3  | )
|Gain on sale of fixed assets        |  |                        |      |   |      |   | 1     |  |                   |    |  | (100              | ) |  | NM    |  
|Gain (loss) on sale of investments  |  |                        | (284  | ) |      |   | 22    |  |                   | 81  |  | NM                |   |  | (72.8 | )
|Gain on sale of equity investment   |  |                        | 329   |   |      |   |      |  |                   |    |  | NM                |   |  | NM    |  
|Gain on sale of foreclosed property |  |                        | 84    |   |      |   | 152   |  |                   | 47  |  | (44.7             | ) |  | 223.4 |  
|BOLI increase in cash value         |  |                        | 205   |   |      |   | 80    |  |                   |    |  | 156.3             |   |  | NM    |  
|Other                               |  |                        | 147   |   |      |   | 139   |  |                   | 152 |  | 5.8               |   |  | (8.6  | )
|                                    |  |                        |       |   |      |   |       |  |                   |     |  |                   |   |  |       |  
|Total noninterest income            |  | $                      | 1,204 |   |      | $ | 1,067 |  | $                 | 979 |  | 12.8              |   |  | 9.0   |  
|                                    |  |                        |       |   |      |   |       |  |                   |     |  |                   |   |  |       |  



2005 v. 2004.
Noninterest income increased $137,000, or 12.8%, for the year ended June 30, 2005, due to a combination of factors, including an increase in mortgage origination fees and an increase in the cash value of bank owned life insurance more than
offsetting a decrease in service charges and gain on sale of foreclosed real estate. Mortgage origination fee income increased $122,000, as we began originating loans for the secondary mortgage market in January 2005. The decrease in service charges
and fees was primarily attributable to lower NSF fees.



2004 v. 2003. Noninterest income increased $88,000, or 9.0%, to $1.1 million for the year ended June 30, 2004 due to a combination of factors, including an increase in gain on sale of foreclosed property more than offsetting a
decrease in service charges and fees and a decrease in gain on sale of investments. In addition, the cash surrender value of life insurance, which was purchased during the last six months of fiscal 2004, increased $80,000.



Noninterest Expense.The following table shows the components
of noninterest expense and the percentage changes from 2005 to 2004 and from 2004 to 2003.



|                                                            |  |                        |       |      |   |        |  |                   |       |  |                    |   |  |       |  
|----------------------------------------------------------- |  | ---------------------- | ----- | ---- | - | ------ |  | ----------------- | ----- |  | ------------------ | - |  | ----- | -
|                                                            |  | 2005                   |       | 2004 |   | 2003   |  | % Change2005/2004 |       |  | % Change 2004/2003 |  
|                                                            |  | (Dollars in Thousands) |      
|Compensation and benefits                                   |  | $                      | 4,074 |      | $ | 3,175  |  | $                 | 2,451 |  | 28.3               | % |  | 29.5  | %
|Occupancy                                                   |  |                        | 323   |      |   | 257    |  |                   | 263   |  | 25.7               |   |  | (2.3  | )
|Equipment and data processing                               |  |                        | 968   |      |   | 974    |  |                   | 864   |  | (0.6               | ) |  | 12.7  |  
|SAIF deposit insurance premiums                             |  |                        | 29    |      |   | 37     |  |                   | 38    |  | (21.6              | ) |  | (2.6  | )
|REO expense                                                 |  |                        | 89    |      |   | 209    |  |                   | 353   |  | (57.4              | ) |  | (40.8 | )
|Advertising                                                 |  |                        | 210   |      |   | 213    |  |                   | 147   |  | (1.4               | ) |  | 44.9  |  
|Contribution to the Jefferson Federal Charitable Foundation |  |                        |      |      |   | 4,000  |  |                   |      |  | (100.0             | ) |  | NM    |  
|Other                                                       |  |                        | 1,338 |      |   | 1,400  |  |                   | 1,157 |  | (4.4               | ) |  | 21.0  |  
|                                                            |  |                        |       |      |   |        |  |                   |       |  |                    |   |  |       |  
|Total noninterest expense                                   |  | $                      | 7,031 |      | $ | 10,265 |  | $                 | 5,273 |  | (31.5              | ) |  | 94.7  |  
|                                                            |  |                        |       |      |   |        |  |                   |       |  |                    |   |  |       |  



2005 v. 2004.
Noninterest expense decreased $3.2 million, or 31.5%, to $7.0 million for the year ended June 30, 2005 due to the nonrecurring expense associated with the $4.0 million contribution to the Jefferson Federal Charitable Foundation during the year ended
June 30, 2004. Compensation expense increased $899,000, or 28.3%, to $4.1 million for the year ended June 30, 2005 primarily due to staff additions for the lending office in Knoxville, Tennessee which opened on January 1, 2005 and our two
anticipated branch offices to open in 2006 in Knoxville, Tennessee, combined with normal salary increases and expenses related to the Stock Incentive Plan.



2004 v. 2003. Noninterest expense increased $5.0 million to $10.3 million for the year ended June 30, 2004 due primarily to the $4.0 million
contribution to the Jefferson Federal Charitable Foundation. Compensation and benefits increased $724,000, or 29.5%, due primarily to expenses related to the Employee Stock Ownership Plan



30



---

##### Table of Contents

(ESOP) and the Stock Incentive Plan. For 2004, compensation expense related to the ESOP was $590,000 and expense related to the Stock Incentive
Plan was $220,000. Prior to the establishment of the ESOP at the beginning of fiscal 2004, annual contributions were made to a 401(k) Plan. The expense related to the 401(k) Plan for 2003 was approximately $184,000.



Income Taxes.



2005 v. 2004. Income tax expense for the year ended June 30, 2005 was
$1.9 million compared to $706,000 for the comparable period in 2004. The income tax expense for the year ended June 30, 2004 reflects the contribution of cash and common stock to the Jefferson Federal Charitable Foundation. The contribution to the
Foundation was tax deductible, subject to a limitation based on 10% of the Companys annual taxable income. Any unused portion of the deduction may be carried forward for five years following the year in which the contribution is made.



2004 v. 2003. Income tax expense for the year ended
June 30, 2004 was $706,000 compared to $2.1 million for the same period in 2003. The decrease in income tax expense (i.e., current and deferred) for fiscal 2004 was due to the contribution of cash and common stock to the Jefferson Federal
Charitable Foundation.



Balance Sheet Analysis



Loans. Net loans increased $21.8 million, or 11.7%, to
$208.4 million at June 30, 2005. Our primary lending activity is the origination of loans secured by real estate. We originate real estate loans secured by one- to four-family homes, commercial real estate, multi-family real estate and land. We also
originate construction loans and home equity loans. At June 30, 2005, real estate loans totaled $168.8 million, or 80.0% of our total loans, compared to $170.9 million, or 90.2% of total loans at June 30, 2004 and $162.4 million, or 88.6% of total
loans, at June 30, 2003. Real estate loans decreased $2.1 million, or 2.2%, in the year ended June 30, 2005 and increased $8.5 million, or 5.2%, in the year ended June 30, 2004.



The largest segment of our mortgage loans is one-to four-family loans. At June 30, 2005, one- to four-family loans totaled
$79.7 million and represented 47.2% of mortgage loans and 37.7% of total loans.



Commercial real estate loans is the second largest segment of our mortgage loan portfolio. Commercial real estate loans decreased $5.7 million, or 11.2%, to $54.3 million in the year ended June 30, 2005 and increased
$11.0 million, or 22.4%, to $60.0 million in the year ended June 30, 2004.



Multi-family real estate loans decreased $645,000, or 6.1% in the year ended June 30, 2005 and decreased $4.0 million, or 30.4%, in the year ended June 30, 2004. Construction loans increased $4.0 million, or 134.2%,
in the year ended June 30, 2005 and decreased $583,000, or 16.3%, in the year ended June 30, 2004. The increase in construction loans as of June 30, 2005 was primarily due to an increase in demand. Land loans increased $3.7 million, or 34.0%, in the
year ended June 30, 2005 and increased $563,000, or 5.5%, in the year ended June 30, 2004.



Commercial business loans increased $22.0 million, or 173.8%, in the year ended June 30, 2005 and decreased $832,000, or 6.2%, in the year ended June 30, 2004. We have emphasized this type of lending for several years
and have grown this portfolio to $34.6 million at June 30, 2005. Since January 2002, most of the commercial business loans that we have originated have been tied to prime and, thus, will reprice quickly as interest rates change.



We originate a variety of consumer loans, including loans secured by
automobiles, mobile homes and deposit accounts at Jefferson Federal. Consumer loans totaled $7.6 million and represented 3.6% of total loans at June 30, 2005, compared to $5.9 million, or 3.1% of total loans, at June 30, 2004 and $7.4 million, or
4.0% of total loans, at June 30, 2003. Consumer loans increased in the year ended June 30, 2005 due to an increase in indirect automobile loans.



31



---

##### Table of Contents

The following table sets forth the composition of our loan portfolio at the dates indicated.



|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|------------------------------ |  | ---------------------- | ------- | - | ------- | ----- | - | ------ | - | ------- | ------- |  | ----- | ------ |  | - | ------- | - |  | ------ | - |  | ------- | ------- | - | ------ | ----- | - | ------- | - | ------- | - |  | ----- | -
|                               |  | At June 30,            |        
|                               |  | 2005                   |         |   | 2004    |       |   | 2003   |   |         | 2002    |  |       | 2001   | 
|                               |  | Amount                 |         |   | Percent |       |   | Amount |   |         | Percent |  |       | Amount |  |   | Percent |   |  | Amount |   |  | Percent |         |   | Amount |       |   | Percent |  
|                               |  | (Dollars in thousands) |        
|Real estate loans:             |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Residential one-to four-family |  | $                      | 79,652  |   |         | 37.7  | % |        | $ | 84,784  |         |  | 44.8  | %      |  | $ | 84,628  |   |  | 46.2   | % |  | $       | 94,595  |   |        | 49.0  | % |         | $ | 97,270  |   |  | 52.9  | %
|Home equity lines of credit    |  |                        | 4,898   |   |         | 2.3   |   |        |   | 3,143   |         |  | 1.7   |        |  |   | 1,736   |   |  | 0.9    |   |  |         | 253     |   |        | 0.1   |   |         |   |        |   |  |      |  
|Commercial                     |  |                        | 54,252  |   |         | 25.7  |   |        |   | 59,993  |         |  | 31.7  |        |  |   | 49,020  |   |  | 26.7   |   |  |         | 46,672  |   |        | 24.2  |   |         |   | 41,145  |   |  | 22.4  |  
|Multi-family                   |  |                        | 8,568   |   |         | 4.1   |   |        |   | 9,213   |         |  | 4.9   |        |  |   | 13,229  |   |  | 7.2    |   |  |         | 13,163  |   |        | 6.8   |   |         |   | 8,670   |   |  | 4.7   |  
|Construction                   |  |                        | 7,029   |   |         | 3.3   |   |        |   | 3,001   |         |  | 1.6   |        |  |   | 3,584   |   |  | 2.0    |   |  |         | 7,465   |   |        | 3.9   |   |         |   | 4,524   |   |  | 2.5   |  
|Land                           |  |                        | 14,415  |   |         | 6.8   |   |        |   | 10,760  |         |  | 5.7   |        |  |   | 10,197  |   |  | 5.6    |   |  |         | 13,011  |   |        | 6.7   |   |         |   | 12,750  |   |  | 6.9   |  
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Total real estate loans        |  |                        | 168,814 |   |         | 80.0  |   |        |   | 170,894 |         |  | 90.2  |        |  |   | 162,394 |   |  | 88.6   |   |  |         | 175,159 |   |        | 90.7  |   |         |   | 164,359 |   |  | 89.4  |  
|                               |  |                        |         |   |         |       |   |        |   |        
|Commercial business loans      |  |                        | 34,603  |   |         | 16.4  |   |        |   | 12,640  |         |  | 6.7   |        |  |   | 13,472  |   |  | 7.4    |   |  |         | 7,759   |   |        | 4.0   |   |         |   | 6,055   |   |  | 3.3   |  
|                               |  |                        |         |   |         |       |   |        |   |        
|Non-real estate loans:         |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Automobile loans               |  |                        | 4,457   |   |         | 2.1   | % |        |   | 2,200   |         |  | 1.2   |        |  |   | 3,081   |   |  | 1.7    |   |  |         | 4,243   |   |        | 2.2   |   |         |   | 6,012   |   |  | 3.3   |  
|Mobile home loans              |  |                        | 379     |   |         | 0.2   |   |        |   | 531     |         |  | 0.3   |        |  |   | 719     |   |  | 0.4    |   |  |         | 954     |   |        | 0.5   |   |         |   | 1,384   |   |  | 0.8   |  
|Loans secured by deposits      |  |                        | 1,041   |   |         | 0.5   |   |        |   | 1,084   |         |  | 0.6   |        |  |   | 1,841   |   |  | 1.0    |   |  |         | 2,787   |   |        | 1.4   |   |         |   | 3,818   |   |  | 2.1   |  
|Other consumer loans           |  |                        | 1,705   |   |         | 0.8   |   |        |   | 2,038   |         |  | 1.1   |        |  |   | 1,715   |   |  | 0.9    |   |  |         | 2,249   |   |        | 1.2   |   |         |   | 2,273   |   |  | 1.2   |  
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Total non-real estate loans    |  |                        | 7,582   |   |         | 3.6   |   |        |   | 5,853   |         |  | 3.1   |        |  |   | 7,356   |   |  | 4.0    |   |  |         | 10,233  |   |        | 5.3   |   |         |   | 13,487  |   |  | 7.3   |  
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Total gross loans              |  |                        | 210,999 |   |         | 100.0 | % |        |   | 189,387 |         |  | 100.0 | %      |  |   | 183,222 |   |  | 100.0  | % |  |         | 193,151 |   |        | 100.0 | % |         |   | 183,901 |   |  | 100.0 | %
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Less:                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Unearned discount on loans     |  |                        |        |   |         |       |   |        |   | (1      | )       |  |       |        |  |   | (5      | ) |  |        |   |  |         | (36     | ) |        |       |   |         |   | (166    | ) |  |       |  
|Deferred loan fees, net        |  |                        | (268    | ) |         |       |   |        |   | (306    | )       |  |       |        |  |   | (366    | ) |  |        |   |  |         | (387    | ) |        |       |   |         |   | (335    | ) |  |       |  
|Allowance for losses           |  |                        | (2,293  | ) |         |       |   |        |   | (2,479  | )       |  |       |        |  |   | (2,841  | ) |  |        |   |  |         | (2,696  | ) |        |       |   |         |   | (2,209  | ) |  |       |  
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  
|Total loans receivable, net    |  | $                      | 208,438 |   |         |       |   |        | $ | 186,601 |         |  |       |        |  | $ | 180,010 |   |  |        |   |  | $       | 190,032 |   |        |       |   |         | $ | 181,191 |   |  |       |  
|                               |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |        |   |  |         |         |   |        |       |   |         |   |         |   |  |       |  



32



---

##### Table of Contents

The following table sets forth certain information at June 30, 2005 regarding the dollar amount of
principal repayments becoming due during the periods indicated for loans. The table does not include any estimate of prepayments which significantly shorten the average life of all loans and may cause our actual repayment experience to differ from
that shown below. Demand loans having no stated schedule of repayments and no stated maturity are reported as due in one year or less.



|                              |  |                   |         |                          |   |                |  |            |       |  |   |        
|----------------------------- |  | ----------------- | ------- | ------------------------ | - | -------------- |  | ---------- | ----- |  | - | -------
|                              |  | Real Estate Loans |         | CommercialBusiness Loans |   | Consumer Loans |  | TotalLoans
|                              |  | (In thousands)   
|Amounts due in:               |  |                   |         |                          |   |                |  |            |       |  |   |        
|One year or less              |  | $                 | 34,505  |                          | $ | 16,361         |  | $          | 3,657 |  | $ | 54,523 
|More than one to three years  |  |                   | 27,107  |                          |   | 4,150          |  |            | 2,473 |  |   | 33,730 
|More than three to five years |  |                   | 34,166  |                          |   | 14,027         |  |            | 1,242 |  |   | 49,435 
|More than five to 15 years    |  |                   | 50,457  |                          |   | 65             |  |            | 210   |  |   | 50,732 
|More than 15 years            |  |                   | 22,579  |                          |   |               |  |            |      |  |   | 22,579 
|                              |  |                   |         |                          |   |                |  |            |       |  |   |        
|Total                         |  | $                 | 168,814 |                          | $ | 34,603         |  | $          | 7,582 |  | $ | 210,999
|                              |  |                   |         |                          |   |                |  |            |       |  |   |        



The following table
sets forth the dollar amount of all loans at June 30, 2005 that are due after June 30, 2006 and have either fixed interest rates or floating or adjustable interest rates.



|                            |  |                |        |                              |   |         |  |   |        
|--------------------------- |  | -------------- | ------ | ---------------------------- | - | ------- |  | - | -------
|                            |  | Fixed-Rates    |        | Floating or Adjustable-Rates |   | Total  
|                            |  | (In thousands)
|Real estate loans:          |  |                |        |                              |   |         |  |   |        
|One-to four-family          |  | $              | 22,543 |                              | $ | 52,748  |  | $ | 75,291 
|Home equity lines of credit |  |                | 8      |                              |   | 4,889   |  |   | 4,897  
|Commercial                  |  |                | 20,146 |                              |   | 29,721  |  |   | 49,867 
|Multi-family                |  |                | 2,170  |                              |   | 5,772   |  |   | 7,942  
|Construction                |  |                | 155    |                              |   | 1,381   |  |   | 1,536  
|Land                        |  |                | 2,042  |                              |   | 1,015   |  |   | 3,057  
|Commercial business loans   |  |                | 5,319  |                              |   | 18,472  |  |   | 23,791 
|Consumer loans              |  |                | 5,369  |                              |   |        |  |   | 5,369  
|                            |  |                |        |                              |   |         |  |   |        
|Total                       |  | $              | 57,752 |                              | $ | 113,998 |  | $ | 171,750
|                            |  |                |        |                              |   |         |  |   |        



The following table
shows loan origination activity during the periods indicated. We did not purchase or sell any loans during these periods.



|                                      |  |                     |         |   |      |   |         |      |  |   |         |  
|------------------------------------- |  | ------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                      |  | Year Ended June 30, |        
|                                      |  | 2005                |         |   | 2004 |   |         | 2003 | 
|                                      |  | (In thousands)      |        
|Total loans at beginning of period    |  | $                   | 189,387 |   |      | $ | 184,904 |      |  | $ | 196,912 |  
|                                      |  |                     |         |   |      |   |         |      |  |   |         |  
|Loans originated:                     |  |                     |         |   |      |   |         |      |  |   |         |  
|Real estate                           |  |                     | 43,072  |   |      |   | 55,333  |      |  |   | 39,741  |  
|Commercial business                   |  |                     | 70,644  |   |      |   | 7,772   |      |  |   | 11,213  |  
|Consumer                              |  |                     | 6,844   |   |      |   | 5,122   |      |  |   | 4,943   |  
|                                      |  |                     |         |   |      |   |         |      |  |   |         |  
|Total loans originated                |  |                     | 120,560 |   |      |   | 68,227  |      |  |   | 55,897  |  
|Real estate loan principal repayments |  |                     | (47,444 | ) |      |   | (41,485 | )    |  |   | (47,439 | )
|Other repayments                      |  |                     | 51,504  |   |      |   | (22,259 | )    |  |   | (22,148 | )
|                                      |  |                     |         |   |      |   |         |      |  |   |         |  
|Net loan activity                     |  |                     | 21,612  |   |      |   | 4,483   |      |  |   | (13,690 | )
|                                      |  |                     |         |   |      |   |         |      |  |   |         |  
|Total gross loans at end of period    |  | $                   | 210,999 |   |      | $ | 189,387 |      |  | $ | 183,222 |  
|                                      |  |                     |         |   |      |   |         |      |  |   |         |  



33



---

##### Table of Contents

Investments. Our investment portfolio consists primarily of federal agency debt securities
with maturities of seven years or less and mortgage-backed securities with stated final maturities of thirty years or less and municipal bonds with maturities of 20 years or less. Investment securities decreased $41.6 million, or 43.8%, in the year
ended June 30, 2005 due primarily to sales of investment securities. Proceeds from the sale of investment securities were used to fund stock repurchases and to fund growth in the loan portfolio.



The following table sets forth the carrying values of our investment
securities portfolio at the dates indicated. All of our investment securities are classified as available-for-sale.



|                           |  |                        |        |           |   |                |  |           |        |                |   |           |  |   |        |  |   |       
|-------------------------- |  | ---------------------- | ------ | --------- | - | -------------- |  | --------- | ------ | -------------- | - | --------- |  | - | ------ |  | - | ------
|                           |  | At June 30,           
|                           |  | 2005                   |        | 2004      |   | 2003          
|                           |  | Amortized Cost         |        | FairValue |   | Amortized Cost |  | FairValue |        | Amortized Cost |   | FairValue
|                           |  | (Dollars in thousands)
|Federal agency securities  |  | $                      | 42,447 |           | $ | 42,137         |  | $         | 80,443 |                | $ | 79,273    |  | $ | 55,646 |  | $ | 56,574
|Municipal securities       |  |                        | 3,475  |           |   | 3,417          |  |           | 3,425  |                |   | 3,314     |  |   |       |  |   |      
|Mortgage-backed securities |  |                        | 7,695  |           |   | 7,812          |  |           | 12,422 |                |   | 12,418    |  |   | 19,306 |  |   | 19,826
|                           |  |                        |        |           |   |                |  |           |        |                |   |           |  |   |        |  |   |       
|Total                      |  | $                      | 53,617 |           | $ | 53,366         |  | $         | 96,290 |                | $ | 95,005    |  | $ | 74,952 |  | $ | 76,400
|                           |  |                        |        |           |   |                |  |           |        |                |   |           |  |   |        |  |   |       



The following table
sets forth the maturities and weighted average yields of investment securities at June 30, 2005. Certain mortgage-backed securities have interest rates that are adjustable and will reprice annually within the various maturity ranges. These repricing
schedules are not reflected in the table below. At June 30, 2005, mortgage-backed securities with adjustable rates totaled $6.7 million.



|                           |  |                                  |        |                      |                                   |   |                |                     |                      |  |       |                |  |                      |       |  |                |   |                      |   |        |  |      |  
|-------------------------- |  | -------------------------------- | ------ | -------------------- | --------------------------------- | - | -------------- | ------------------- | -------------------- |  | ----- | -------------- |  | -------------------- | ----- |  | -------------- | - | -------------------- | - | ------ |  | ---- | -
|                           |  | More than One Year to Five Years |        |                      | More than Five Years to Ten Years |   |                | More than Ten Years |                      |  | Total |               
|                           |  | Carrying Value                   |        | WeightedAverageYield |                                   |   | Carrying Value |                     | WeightedAverageYield |  |       | Carrying Value |  | WeightedAverageYield |       |  | Carrying Value |   | WeightedAverageYield |  
|Federal agency securities  |  | $                                | 36,174 |                      | 3.40                              | % |                | $                   | 5,963                |  | 3.07  | %              |  | $                    |      |  |               | % |                      | $ | 42,137 |  | 3.36 | %
|Municipal securities       |  |                                  | 1,838  |                      | 2.49                              |   |                |                     | 913                  |  | 3.21  |                |  |                      | 466   |  | 3.17           |   |                      |   | 3,217  |  | 2.79 |  
|Mortgage-backed securities |  |                                  | 51     |                      | 7.00                              |   |                |                     | 600                  |  | 5.98  |                |  |                      | 7,161 |  | 3.86           |   |                      |   | 7,812  |  | 4.04 |  
|                           |  |                                  |        |                      |                                   |   |                |                     |                      |  |       |                |  |                      |       |  |                |   |                      |   |        |  |      |  
|Total                      |  | $                                | 38,063 |                      | 3.36                              | % |                | $                   | 7,476                |  | 3.31  | %              |  | $                    | 7,627 |  | 3.82           | % |                      | $ | 53,166 |  | 3.42 | %
|                           |  |                                  |        |                      |                                   |   |                |                     |                      |  |       |                |  |                      |       |  |                |   |                      |   |        |  |      |  



Other
Assets. Other assets increased $3.1 million to $3.9 million for the year ended June 30, 2005. The increase reflects our new business activity of originating and selling loans to the secondary market. Loans are closed only after receiving
investor approval and their acceptance to purchase the loans. At June 30, 2005, the receivable from investors for loans purchased amounted to $3.1 million.



Deposits. Our primary source of funds is our deposit accounts. The deposit base is comprised of checking, savings, money market and time
deposits. These deposits are provided primarily by individuals and businesses within our market area. We do not use brokered deposits as a source of funding. We have adjusted our pricing strategy to encourage the run-off of higher-rate certificates
of deposit and to increase transaction accounts, which has resulted in the loss of some deposits. Our current strategy is to offer competitive rates, but not be the market leader in every type and maturity. In recent years, our advertising has
emphasized transaction accounts, with the goal of shifting our mix of deposits towards a smaller percentage of higher cost time deposits. Total deposits decreased $10.2 million, or 5.0% to $194.7 million at June 30, 2005. Time deposits decreased
$17.8 million, or 12.8%, to $121.1 million, while transaction accounts increased $7.6 million, or 11.6%, to $73.6 million at June 30, 2005. We have focused on attracting lower costing transaction accounts to manage our cost of funds. Time deposits
were 62.2% of total deposits at June 30, 2005 compared to 67.8% at June 30, 2004. The decrease in time deposits is the result of our pricing strategy combined with strong competition for time deposits in our market. The decrease in total deposits
for the year ended June 30, 2004 was primarily attributable to funds held at June 30, 2003, for the purchase of Jefferson Bancshares common stock.



34



---

##### Table of Contents

|                              |  |                |         |      |   |         |  |   |        
|----------------------------- |  | -------------- | ------- | ---- | - | ------- |  | - | -------
|                              |  | At June 30,   
|                              |  | 2005           |         | 2004 |   | 2003   
|                              |  | (In thousands)
|Noninterest-bearing accounts  |  | $              | 9,973   |      | $ | 7,958   |  | $ | 99,109 
|NOW accounts                  |  |                | 18,818  |      |   | 15,220  |  |   | 17,767 
|Passbook accounts             |  |                | 12,944  |      |   | 13,849  |  |   | 19,346 
|Money market deposit accounts |  |                | 31,841  |      |   | 28,930  |  |   | 28,588 
|Certificates of deposit       |  |                | 121,130 |      |   | 138,976 |  |   | 159,437
|                              |  |                |         |      |   |         |  |   |        
|Total                         |  | $              | 194,706 |      | $ | 204,933 |  | $ | 324,247
|                              |  |                |         |      |   |         |  |   |        



The following table
indicates the amount of jumbo certificates of deposit by time remaining until maturity as of June 30, 2005. Jumbo certificates of deposit require minimum deposits of $100,000.



|                               |  |                         |       
|------------------------------ |  | ----------------------- | ------
|                               |  | Certificates of Deposit
|Maturity Period                |  | (In thousands)         
|Three months or less           |  | $                       | 4,603 
|Over three through six months  |  |                         | 9,106 
|Over six through twelve months |  |                         | 3,126 
|Over twelve months             |  |                         | 14,355
|                               |  |                         |       
|Total                          |  | $                       | 31,190
|                               |  |                         |       



The following table
sets forth the time deposits classified by rates at the dates indicated.



|             |  |                |         |      |   |         |  |   |        
|------------ |  | -------------- | ------- | ---- | - | ------- |  | - | -------
|             |  | At June 30,   
|             |  | 2005           |         | 2004 |   | 2003   
|             |  | (In thousands)
|0.00 - 1.00% |  | $              |        |      | $ | 7,442   |  | $ | 302    
|1.01 - 2.00% |  |                | 7,449   |      |   | 35,578  |  |   | 39,547 
|2.01 - 3.00% |  |                | 68,640  |      |   | 54,532  |  |   | 59,643 
|3.01 - 4.00% |  |                | 43,359  |      |   | 26,984  |  |   | 27,896 
|4.01 - 5.00% |  |                | 1,453   |      |   | 13,785  |  |   | 22,737 
|5.01 - 6.00% |  |                | 229     |      |   | 655     |  |   | 5,132  
|6.01 - 7.00% |  |                |        |      |   |        |  |   | 4,180  
|             |  |                |         |      |   |         |  |   |        
|Total        |  | $              | 121,130 |      | $ | 138,976 |  | $ | 159,437
|             |  |                |         |      |   |         |  |   |        



The following table
sets forth the amount and maturities of time deposits at June 30, 2005.



|             |  |                        |        |          |   |           |  |          |        |       |   |                                    |  |   |         |  |       |  
|------------ |  | ---------------------- | ------ | -------- | - | --------- |  | -------- | ------ | ----- | - | ---------------------------------- |  | - | ------- |  | ----- | -
|             |  | Amount Due             |       
|             |  | Less Than One Year     |        | 1-2Years |   | 2-3 Years |  | 3-4Years |        | Total |   | Percent ofTotalCertificateAccounts | 
|             |  | (Dollars in thousands) |       
|0.00 - 1.00% |  | $                      |       |          | $ |          |  | $        |       |       | $ |                                   |  | $ |        |  |      | %
|1.01 - 2.00% |  |                        | 7,327  |          |   | 122       |  |          |       |       |   |                                   |  |   | 7,449   |  | 6.2   |  
|2.01- 3.00%  |  |                        | 55,625 |          |   | 9,700     |  |          | 3,315  |       |   |                                   |  |   | 68,640  |  | 54.9  |  
|3.01 - 4.00% |  |                        | 15,119 |          |   | 4,966     |  |          | 22,953 |       |   | 321                                |  |   | 43,359  |  | 37.5  |  
|4.01 - 5.00% |  |                        | 781    |          |   | 114       |  |          |       |       |   | 558                                |  |   | 1,453   |  | 1.2   |  
|5.01 - 6.00% |  |                        | 229    |          |   |          |  |          |       |       |   |                                   |  |   | 229     |  | 0.2   |  
|6.01 - 7.00% |  |                        |       |          |   |          |  |          |       |       |   |                                   |  |   |        |  |      |  
|             |  |                        |        |          |   |           |  |          |        |       |   |                                    |  |   |         |  |       |  
|Total        |  | $                      | 79,081 |          | $ | 14,902    |  | $        | 26,268 |       | $ | 879                                |  | $ | 121,130 |  | 100.0 | %
|             |  |                        |        |          |   |           |  |          |        |       |   |                                    |  |   |         |  |       |  



35



---

##### Table of Contents

The following table sets forth the savings activities for the periods indicated.



|                                             |  |                     |         |   |      |   |          |      |  |   |        
|-------------------------------------------- |  | ------------------- | ------- | - | ---- | - | -------- | ---- |  | - | -------
|                                             |  | Year Ended June 30,
|                                             |  | 2005                |         |   | 2004 |   |          | 2003
|                                             |  | (In thousands)     
|Beginning balance                            |  | $                   | 204,933 |   |      | $ | 324,247  |      |  | $ | 231,849
|                                             |  |                     |         |   |      |   |          |      |  |   |        
|Increase (decrease) before interest credited |  |                     | (13,734 | ) |      |   | (123,046 | )    |  |   | 87,251 
|Interest credited                            |  |                     | 3,507   |   |      |   | 3,732    |      |  |   | 5,147  
|                                             |  |                     |         |   |      |   |          |      |  |   |        
|Net increase (decrease) in savings deposits  |  |                     | (10,227 | ) |      |   | (119,314 | )    |  |   | 92,398 
|                                             |  |                     |         |   |      |   |          |      |  |   |        
|Ending balance                               |  | $                   | 194,706 |   |      | $ | 204,933  |      |  | $ | 324,247
|                                             |  |                     |         |   |      |   |          |      |  |   |        



Borrowings. We have occasionally relied upon advances from the Federal Home Loan Bank (FHLB) of Cincinnati to supplement our supply of lendable funds and to meet deposit withdrawal requirements. FHLB advances were
$17.0 million at June 30, 2005 compared to $6.0 million at June 30, 2004. The following table presents certain information regarding our use of FHLB advances during the periods and at the dates indicated.



|                                                        |  |                        |        |   |      |   |       |      |  |   |       |  
|------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                        |  | Year Ended June 30,    |       
|                                                        |  | 2005                   |        |   | 2004 |   |       | 2003 | 
|                                                        |  | (Dollars in thousands) |       
|Maximum amount of advances outstanding at any month end |  | $                      | 17,000 |   |      | $ | 6,000 |      |  | $ | 2,000 |  
|Average advances outstanding                            |  |                        | 13,167 |   |      |   | 2,667 |      |  |   | 2,000 |  
|Weighted average interest rate during the period        |  |                        | 3.3    | % |      |   | 3.9   | %    |  |   | 5.00  | %
|Balance outstanding at end of period                    |  | $                      | 17,000 |   |      | $ | 6,000 |      |  | $ | 2,000 |  
|Weighted average interest rate at end of period         |  |                        | 3.4    | % |      |   | 2.77  | %    |  |   | 5.01  | %



Stockholders Equity.Stockholders equity decreased $11.4 million to $82.0 million at June 30, 2005 due to the Companys purchase of common stock through its repurchase program. Retained earnings increased $1.7
million to $34.1 million at June 30, 2005 due to net earnings of $3.5 million partially offset by the payment of dividends to shareholders in the amount of $1.9 million. Unrealized gains and losses, net of taxes, in the available-for-sale investment
portfolio are reflected as an adjustment to stockholders equity. At June 30, 2005, the adjustment to stockholders equity as an unrealized loss of $155,000 compared to a net unrealized loss of $793,000 at June 30, 2004. During the year
ended June 30, 2005, there were 1,105,832 shares of Company common stock purchased through the repurchase program at a cost of $14.6 million. At June 30, 2005, an additional 571,720 shares remained eligible for repurchase under the current stock
repurchase program.



Allowance for Loan Losses and Asset Quality



Allowance for Loan Losses.The allowance for loan losses is a valuation allowance for probable losses inherent in the loan portfolio. We evaluate the need to establish reserves against losses on loans on a monthly basis. When additional reserves are necessary, a provision
for loan losses is charged to earnings.



In connection with
assessing the allowance, we have established a systematic methodology for determining the adequacy of the allowance for loan losses. The methodology utilizes a loan grading system which segments loans with similar risk characteristics. Management
conducts monthly loan reviews to assess credit risks and the overall quality of the loan portfolio.



The Office of Thrift Supervision, as an integral part of its examination process, periodically reviews our allowance for loan losses. The Office of Thrift
Supervision may require us to make additional provisions for loan losses based on judgments different from ours.



36



---

##### Table of Contents

Due to net charge-offs, the allowance for loan losses decreased $186,000 to $2.3 million at June 30,
2005. There were no additions to the allowance for loan losses during the 2005 fiscal year. At June 30, 2005, our allowance for loan losses represented 1.09% of total gross loans and 538.3% of nonperforming loans, compared to 1.31% of total gross
loans and 228.9% of nonperforming loans at June 30, 2004.



At
June 30, 2004, our allowance for loan losses represented 1.31% of total gross loans and 228.9% of nonperforming loans, compared to 1.54% of total gross loans and 161.79% of nonperforming loans at June 30, 2003. The allowance for loan losses
decreased $362,000 to $2.5 million at June 30, 2004.



Although
we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and results of operations could be adversely affected if circumstances differ
substantially from the assumptions used in making the determinations. Furthermore, while we believe we have established our allowance for loan losses in conformity with generally accepted accounting principles, there can be no assurance that
regulators, in reviewing our loan portfolio, will not request us to increase our allowance for loan losses. In addition, because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the
existing allowance for loan losses is adequate or that increases will not be necessary should the quality of any loans deteriorate as a result of the factors discussed above. Any material increase in the allowance for loan losses may adversely
affect our financial condition and results of operations.



Summary of Loan Loss Experience.The following table sets forth an analysis of the allowance for loan losses for the periods indicated. Where specific loan loss reserves have been established, any difference between the loss
reserve and the amount of loss realized has been charged or credited to current income.



|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|------------------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - |  | - | ------ | -
|                                                                    |  | Year Ended June 30,    |       
|                                                                    |  | 2005                   |        |   | 2004 |   |        | 2003 |  |   | 2002   |   |  | 2001 |       
|                                                                    |  | (Dollars in thousands) |       
|Allowance at beginning of period                                    |  | $                      | 2,479  |   |      | $ | 2,841  |      |  | $ | 2,696  |   |  | $    | 2,209  |   |  | $ | 2,030  |  
|Provision for loan losses                                           |  |                        |       |   |      |   |       |      |  |   | 787    |   |  |      | 1,221  |   |  |   | 960    |  
|Recoveries:                                                         |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Real estate loans                                                   |  |                        | 47     |   |      |   | 60     |      |  |   | 5      |   |  |      |       |   |  |   |       |  
|Commercial business loans                                           |  |                        | 52     |   |      |   | 53     |      |  |   | 171    |   |  |      | 204    |   |  |   | 205    |  
|Consumer loans                                                      |  |                        | 155    |   |      |   | 150    |      |  |   | 259    |   |  |      | 479    |   |  |   | 401    |  
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Total recoveries                                                    |  |                        | 254    |   |      |   | 263    |      |  |   | 435    |   |  |      | 683    |   |  |   | 606    |  
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Charge offs:                                                        |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Real estate loans                                                   |  |                        | (180   | ) |      |   | (313   | )    |  |   | (397   | ) |  |      | (295   | ) |  |   |       |  
|Commercial business loans                                           |  |                        | (2     | ) |      |   | (82    | )    |  |   | (219   | ) |  |      | (312   | ) |  |   | (624   | )
|Consumer loans                                                      |  |                        | (258   | ) |      |   | (230   | )    |  |   | (461   | ) |  |      | (810   | ) |  |   | (763   | )
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Total charge-offs                                                   |  |                        | (440   | ) |      |   | (625   | )    |  |   | (1,077 | ) |  |      | (1,417 | ) |  |   | (1,387 | )
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Net charge-offs                                                     |  |                        | (186   | ) |      |   | (362   | )    |  |   | (642   | ) |  |      | (734   | ) |  |   | (781   | )
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Allowance at end of period                                          |  | $                      | 2,293  |   |      | $ | 2,479  |      |  | $ | 2,841  |   |  | $    | 2,696  |   |  | $ | 2,209  |  
|                                                                    |  |                        |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Allowance to nonperforming loans                                    |  |                        | 538.26 | % |      |   | 228.90 | %    |  |   | 161.79 | % |  |      | 130.40 | % |  |   | 80.10  | %
|Allowance to total gross loans outstanding at the end of the period |  |                        | 1.09   | % |      |   | 1.31   | %    |  |   | 1.54   | % |  |      | 1.37   | % |  |   | 1.17   | %
|Net charge-offs to average loans outstanding during the period      |  |                        | 0.09   | % |      |   | 0.19   | %    |  |   | 0.34   | % |  |      | 0.38   | % |  |   | 0.43   | %



37



---

##### Table of Contents

The following table sets forth the breakdown of the allowance for loan losses by loan category at the
dates indicated.



|                                |  |             |       |                                |       |   |                                       |      |   |        |   |                                   |  |       |                                   |  |      |  
|------------------------------- |  | ----------- | ----- | ------------------------------ | ----- | - | ------------------------------------- | ---- | - | ------ | - | --------------------------------- |  | ----- | --------------------------------- |  | ---- | -
|                                |  | At June 30, |      
|                                |  | 2005        |       |                                | 2004  |  
|                                |  | Amount      |       | % ofAllowanceto TotalAllowance |       |   | % of Loans in Category to Total Loans |      |   | Amount |   | % of Allowance to Total Allowance |  |       | % ofLoans inCategoryto TotalLoans | 
|Real estate                     |  | $           | 1,981 |                                | 86.4  | % |                                       | 80.0 | % |        | $ | 2,108                             |  | 85.0  | %                                 |  | 90.2 | %
|Commercial business             |  |             | 250   |                                | 10.9  |   |                                       | 16.4 |   |        |   | 193                               |  | 7.8   |                                   |  | 6.7  |  
|Consumer                        |  |             | 62    |                                | 2.7   |   |                                       | 3.6  |   |        |   | 178                               |  | 7.2   |                                   |  | 3.1  |  
|Unallocated                     |  |             |      |                                |      |   |                                       | N/A  |   |        |   |                                  |  |      |                                   |  | N/A  |  
|                                |  |             |       |                                |       |   |                                       |      |   |        |   |                                   |  |       |                                   |  |      |  
|Total allowance for loan losses |  | $           | 2,293 |                                | 100.0 | % |                                       |      |   |        | $ | 2,479                             |  | 100.0 | %                                 |  |      |  
|                                |  |             |       |                                |       |   |                                       |      |   |        |   |                                   |  |       |                                   |  |      |  



|                                |  |             |       |                                |       |   |                                   |      |   |        |   |                                   |  |       |                                   |  |      |        |  |                                |       |  |                                       |   |  |      |  
|------------------------------- |  | ----------- | ----- | ------------------------------ | ----- | - | --------------------------------- | ---- | - | ------ | - | --------------------------------- |  | ----- | --------------------------------- |  | ---- | ------ |  | ------------------------------ | ----- |  | ------------------------------------- | - |  | ---- | -
|                                |  | At June 30, |      
|                                |  | 2003        |       |                                | 2002  |   |                                   | 2001 |  
|                                |  | Amount      |       | % ofAllowanceto TotalAllowance |       |   | % ofLoans inCategoryto TotalLoans |      |   | Amount |   | % of Allowance to Total Allowance |  |       | % ofLoans inCategoryto TotalLoans |  |      | Amount |  | % ofAllowanceto TotalAllowance |       |  | % of Loans in Category to Total Loans |  
|Real estate                     |  | $           | 2,203 |                                | 77.5  | % |                                   | 88.7 | % |        | $ | 800                               |  | 29.7  | %                                 |  | 90.9 | %      |  | $                              | 800   |  | 36.2                                  | % |  | 89.6 | %
|Commercial business             |  |             | 293   |                                | 10.3  |   |                                   | 7.3  |   |        |   | 569                               |  | 21.1  |                                   |  | 3.9  |        |  |                                | 564   |  | 25.5                                  |   |  | 3.2  |  
|Consumer                        |  |             | 345   |                                | 12.2  |   |                                   | 4.0  |   |        |   | 1,327                             |  | 49.2  |                                   |  | 5.2  |        |  |                                | 845   |  | 38.3                                  |   |  | 7.2  |  
|Unallocated                     |  |             |      |                                |      |   |                                   | N/A  |   |        |   |                                  |  |      |                                   |  | N/A  |        |  |                                |      |  |                                      |   |  | N/A  |  
|                                |  |             |       |                                |       |   |                                   |      |   |        |   |                                   |  |       |                                   |  |      |        |  |                                |       |  |                                       |   |  |      |  
|Total allowance for loan losses |  | $           | 2,841 |                                | 100.0 | % |                                   |      |   |        | $ | 2,696                             |  | 100.0 | %                                 |  |      |        |  | $                              | 2,209 |  | 100.0                                 | % |  |      |  
|                                |  |             |       |                                |       |   |                                   |      |   |        |   |                                   |  |       |                                   |  |      |        |  |                                |       |  |                                       |   |  |      |  



Nonperforming
and Classified Assets. When a loan becomes 90 days delinquent, the loan is placed on nonaccrual status at which time the accrual of interest ceases and the reserve for any uncollectible accrued interest is established and charged against
operations. Typically, payments received on a nonaccrual loan are applied to the outstanding principal and interest as determined at the time of collection of the loan.



As a community financial institution, we have strived to serve the credit needs of our local communities, which has included
lending to borrowers with marginal credit histories. Consequently, we have experienced a higher level of delinquencies, classified assets and charge-offs. In recent periods, we have taken steps that are intended to help us to continue to serve the
credit needs of the community while improving asset quality. These measures include the use of a credit scoring model that is designed to assist in predicting payment performance for newly originated loans. We now use Beacon credit scores to price
loans according to risk, to monitor loan profitability, to monitor the diversification of the loan portfolio, including subprime loans, and to track loans that are charged off. We believe that these efforts have helped to reduce nonperforming
assets.



We consider repossessed assets and loans that are 90
days or more past due to be nonperforming assets. Real estate that we acquire as a result of foreclosure or by deed-in-lieu of foreclosure is classified as real estate owned until it is sold. When property is acquired, it is recorded at the lower of
its cost, which is the unpaid balance of the loan plus foreclosure costs, or fair market value at the date of foreclosure. Holding costs and declines in fair value after acquisition of the property result in charges against income.



Nonperforming assets totaled $1.3 million, or 0.45% total assets, at June 30,
2005, which is a decrease of $295,000, or 18.0%, from June 30, 2004. Foreclosed real estate increased $362,000 to $914,000 at June 30, 2005. At June 30, 2005, foreclosed real estate consisted of $365,000 of single family homes, $72,000 of parcels of
real estate and $477,000 of commercial real estate. Nonaccrual loans at June 30, 2005 included $426,000 of single family homes.



38



---

##### Table of Contents

Under current accounting guidelines, a loan is defined as impaired when, based on current information and
events, it is probable that a creditor will be unable to collect all amounts due under the contractual terms of the loan agreement. We consider one- to four-family mortgage loans and consumer installment loans to be homogeneous and, therefore, do
not separately evaluate them for impairment. All other loans are evaluated for impairment on an individual basis. At June 30, 2005, we had $80,000 of impaired loans, which consisted of a residential mortgage loan.



The following table provides information with respect to our nonperforming
assets at the dates indicated. We did not have any troubled debt restructurings at the dates presented.



|                                                       |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|------------------------------------------------------ |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|                                                       |  | At June 30,            |      
|                                                       |  | 2005                   |       |   | 2004 |   |       | 2003 |  |   | 2002  |   |  | 2001 |      
|                                                       |  | (Dollars in thousands) |      
|Nonaccrual loans:                                      |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Real estate                                            |  | $                      | 426   |   |      | $ | 1,047 |      |  | $ | 1,739 |   |  | $    | 1,935 |   |  | $ | 2,692 |  
|Commercial business                                    |  |                        |      |   |      |   | 15    |      |  |   |      |   |  |      |      |   |  |   | 17    |  
|Consumer                                               |  |                        |      |   |      |   | 21    |      |  |   | 17    |   |  |      | 133   |   |  |   | 50    |  
|                                                       |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total                                                  |  |                        | 426   |   |      |   | 1,083 |      |  |   | 1,756 |   |  |      | 2,068 |   |  |   | 2,759 |  
|                                                       |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Accruing loans past due 90 days or more                |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total of nonaccrual and 90 days or more past due loans |  |                        | 426   |   |      |   | 1,083 |      |  |   | 1,756 |   |  |      | 2,068 |   |  |   | 2,759 |  
|                                                       |  |                        |       |   |     
|Real estate owned                                      |  |                        | 914   |   |      |   | 552   |      |  |   | 1,227 |   |  |      | 978   |   |  |   | 1,070 |  
|Other nonperforming assets(1)                          |  |                        |      |   |      |   |      |      |  |   | 16    |   |  |      | 66    |   |  |   | 84    |  
|                                                       |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total nonperforming assets                             |  | $                      | 1,340 |   |      | $ | 1,635 |      |  | $ | 2,999 |   |  | $    | 3,112 |   |  | $ | 3,913 |  
|                                                       |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total nonperforming loans to net loans                 |  |                        | 0.20  | % |      |   | 0.58  | %    |  |   | 0.98  | % |  |      | 1.09  | % |  |   | 1.52  | %
|                                                       |  |                        |       |   |     
|Total nonperforming loans to total assets              |  |                        | 0.14  | % |      |   | 0.35  | %    |  |   | 0.48  | % |  |      | 0.77  | % |  |   | 1.08  | %
|                                                       |  |                        |       |   |     
|Total nonperforming assets to total assets             |  |                        | 0.45  | % |      |   | 0.54  | %    |  |   | 0.82  | % |  |      | 1.16  | % |  |   | 1.54  | %

---

|(1) | Consists primarily of repossessed automobiles and mobile homes.
|--- | ---------------------------------------------------------------



Interest income that would have been recorded for the year ended June 30, 2005 and the year ended June 30, 2004 had nonaccruing loans been current
according to their original terms amounted to $33,000 and $89,000, respectively. The amount of interest related to these loans included in interest income was $25,000 for the year ended June 30, 2005 and $67,000 for the year ended June 30,
2004.



Pursuant to federal regulations, we review and
classify our assets on a regular basis. In addition, the Office of Thrift Supervision has the authority to identify problem assets and, if appropriate, require them to be classified. There are three classifications for problem assets: substandard,
doubtful and loss. Substandard assets must have one or more defined weaknesses and are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. Doubtful assets have the
weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. An
asset classified loss is considered uncollectible and of such little value that continuance as an asset of the institution is not warranted. The regulations also provide for a special mention category, described as assets
which do not currently expose us to a sufficient degree of risk to warrant classification but do possess credit deficiencies or potential weaknesses deserving our close attention. When we classify an asset as substandard or doubtful we must
establish a general allowance for loan losses. If we classify an asset as loss, we must either establish specific allowances for loan losses in the amount of 100% of the portion of the asset classified loss or charge off such amount.



39



---

##### Table of Contents

The following table shows the aggregate amounts of our classified assets at the dates indicated.



|                        |  |                |       |      |   |       |  |   |      
|----------------------- |  | -------------- | ----- | ---- | - | ----- |  | - | -----
|                        |  | At June 30,   
|                        |  | 2005           |       | 2004 |   | 2003 
|                        |  | (In thousands)
|Substandard assets      |  | $              | 4,287 |      | $ | 5,592 |  | $ | 5,897
|Doubtful assets         |  |                |      |      |   |      |  |   |     
|Loss assets             |  |                |      |      |   |      |  |   |     
|                        |  |                |       |      |   |       |  |   |      
|Total classified assets |  | $              | 4,287 |      | $ | 5,592 |  | $ | 5,897
|                        |  |                |       |      |   |       |  |   |      



At each of the dates
in the above table, substandard assets consisted of all nonperforming assets plus other loans that we believed exhibited weakness. These substandard but performing loans totaled $2.7 million, $4.0 million and $2.9 million at June 30, 2005, 2004 and
2003, respectively. At June 30, 2005, we also had $14.5 million of loans that we were monitoring because of concerns about the borrowers ability to continue to make payments in the future, none of which were nonperforming or classified as
substandard. At that date, $726,000 of the allowance for loan losses related to those loans.



Delinquencies.The following table provides information about delinquencies in our loan portfolio at the dates indicated.



|                          |  |                    |       |                   |   |                    |  |                   |       |                    |   |                   |  |   |       |  |   |      
|------------------------- |  | ------------------ | ----- | ----------------- | - | ------------------ |  | ----------------- | ----- | ------------------ | - | ----------------- |  | - | ----- |  | - | -----
|                          |  | At June 30,       
|                          |  | 2005               |       | 2004              |   | 2003              
|                          |  | 30-59Days Past Due |       | 60-89DaysPast Due |   | 30-59Days Past Due |  | 60-89DaysPast Due |       | 30-59Days Past Due |   | 60-89DaysPast Due
|                          |  | (In thousands)    
|Real estate loans         |  | $                  | 2,711 |                   | $ | 589                |  | $                 | 4,773 |                    | $ | 1,142             |  | $ | 4,714 |  | $ | 1,046
|Commercial business loans |  |                    | 595   |                   |   | 165                |  |                   | 1,176 |                    |   | 15                |  |   | 150   |  |   | 66   
|Consumer loans            |  |                    | 185   |                   |   | 4                  |  |                   | 231   |                    |   | 84                |  |   | 238   |  |   | 93   
|                          |  |                    |       |                   |   |                    |  |                   |       |                    |   |                   |  |   |       |  |   |      
|Total                     |  | $                  | 3,491 |                   | $ | 758                |  | $                 | 6,180 |                    | $ | 1,241             |  | $ | 5,102 |  | $ | 1,205
|                          |  |                    |       |                   |   |                    |  |                   |       |                    |   |                   |  |   |       |  |   |      



At each of the dates
in the above table, delinquent real estate loans consisted primarily of loans secured by residential real estate.



Liquidity and Capital Resources



Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit inflows,
loan repayments, maturities and sales of investment securities and borrowings from the Federal Home Loan Bank of Cincinnati. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and
mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.



We regularly adjust our investments in liquid assets based upon our assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields
available on interest-earning deposits and securities and (4) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest-earning deposits and short- and intermediate-term U.S. Government agency
obligations.



Our most liquid assets are cash and cash
equivalents and interest-bearing deposits. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At June 30, 2005, cash and cash equivalents totaled $3.8 million and
interest-bearing deposits totaled $7.2 million. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $53.4 million at June 30, 2005. In addition, at June 30, 2005, we had arranged the ability to borrow
a total of approximately $65.4 million from the Federal Home Loan Bank of Cincinnati. On that date, we had advances outstanding of $17.0 million.



40



---

##### Table of Contents

At June 30, 2005, we had $3.3 million in loan commitments outstanding. In addition to commitments to
originate loans, we had $5.9 million in loans-in-process primarily to fund undisbursed proceeds of construction loans, $330,000 in unused standby letters of credit and $11.0 million in unused lines of credit. Certificates of deposit due within one
year of June 30, 2005 totaled $79.1 million. We believe, based on past experience, that a significant portion of those deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.



The following table presents certain of our contractual
obligations as of June 30, 2005.



|                                                           |  |                |        |                        |   |           |  |           |        |                  |   |     |  |   |      
|---------------------------------------------------------- |  | -------------- | ------ | ---------------------- | - | --------- |  | --------- | ------ | ---------------- | - | --- |  | - | -----
|                                                           |  |                |        | Payments due by period
|Contractual Obligations                                    |  | Total          |        | Less than1 year        |   | 1-3 years |  | 3-5 years |        | More than5 years
|                                                           |  | (In thousands)
|Long-term debt obligations(1)                              |  | $              | 17,000 |                        | $ |          |  | $         | 15,000 |                  | $ |    |  | $ | 2,000
|Capital lease obligations                                  |  |                |       |                        |   |          |  |           |       |                  |   |    |  |   |     
|Operating lease obligations(2)                             |  |                | 76     |                        |   | 62        |  |           | 14     |                  |   |    |  |   |     
|Purchase obligations(3)                                    |  |                | 951    |                        |   | 258       |  |           | 592    |                  |   | 101 |  |   |     
|Other long-term liabilities reflected on the balance sheet |  |                |       |                        |   |          |  |           |       |                  |   |    |  |   |     
|                                                           |  |                |        |                        |   |           |  |           |        |                  |   |     |  |   |      
|Total                                                      |  | $              | 18,027 |                        | $ | 320       |  | $         | 15,606 |                  | $ | 101 |  | $ | 2,000
|                                                           |  |                |        |                        |   |           |  |           |        |                  |   |     |  |   |      

---

|(1) | $1.0 million of this amount is callable on March 9, 2006 and $1.0 million of this amount is callable on September 9, 2005.
|--- | --------------------------------------------------------------------------------------------------------------------------

|(2) | Payments are for lease of real property. The lease expires in 2007, with an option to extend for an additional five years.
|--- | --------------------------------------------------------------------------------------------------------------------------

|(3) | Payments are minimum payments for data processing services. Actual payments may be higher, depending on usage.
|--- | --------------------------------------------------------------------------------------------------------------



Our primary investing activities are the origination of loans and the
purchase of securities. In the year ended June 30, 2005, we originated $120.6 million of loans and purchased $265,000 in securities. In fiscal 2004, we originated $68.2 million of loans and purchased $75.6 million of securities. In fiscal 2003, we
originated $57.6 million of loans and purchased $42.8 million of securities.



Financing activities consist primarily of activity in deposit accounts and Federal Home Loan Bank advances. We experienced a net decrease in total deposits of $10.2 million in the year ended June 30, 2005 and a net
decrease in total deposits of $119.3 million and $92.4 million for the years ended June 30, 2004 and 2003, respectively. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local
competitors and other factors. We generally manage the pricing of our deposits to be competitive and to increase core deposit relationships. Occasionally, we offer promotional rates on certain deposit products in order to attract deposits. Federal
Home Loan Bank advances were $17.0 million at June 30, 2005. Federal Home Loan Bank advances at June 30, 2004 and June 30, 2003 were $6.0 million and $2.0 million, respectively.



We are subject to various regulatory capital requirements administered by the Office of Thrift Supervision, including a
risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At June
30, 2005, we exceeded all of our regulatory capital requirements. We are considered well capitalized under regulatory guidelines. See Regulation and SupervisionFederal Savings Institution RegulationCapital
Requirements.



The capital from the Conversion
significantly increased our liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the stock offering are used for general corporate purposes, including the funding of lending activities. We
intend to use share repurchases and cash dividends to help manage our capital levels.



41



---

##### Table of Contents

Off-Balance Sheet Arrangements



In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally
accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used primarily to manage customers
requests for funding and take the form of loan commitments, unused lines of credit, amounts due mortgagors on construction loans, amounts due on commercial loans and commercial letters of credit.



For the three months and year ended June 30, 2005, we engaged in no
off-balance-sheet transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.



Impact of Recent Accounting Pronouncements



In January 2003, the Emerging Issues Task Force (EITF) began a project EITF 03-1 to provide additional guidance on when a market
value decline on debt and marketable equity securities should be considered other-than-temporary. Currently, declines in market value that are considered to be other-than-temporary require that a loss be recognized through the income statement. The
EITF issued additional guidance in March 2004 establishing criteria for recognition and measurement under this pronouncement. The Financial Accounting Standards Board recently delayed the effective date of the impairment requirements of EITF 03-1.
In addition to this, the FASB staff has recently summarized respondent comment letters and made recommendations to the FASB Board at the June 29, 2005 meeting regarding this issue. Based on managements review of all the available materials, it
believes that EITF 03-1 should not have a material impact on our financial results.



In December 2004, the Financial Accounting Standards Board issued Statement 123R, Share-Based Payment, that would be effective for all employee awards granted, modified, or settled after July 1, 2005. As
of the effective date, compensation expense related to the non-vested portion of awards outstanding as of that date would be based on the grant-date fair value as calculated under the original provisions of Statement 123. Adoption of this standard
could materially impact the amount of salary expense incurred for future financial statements reporting if we have a stock award program in place after the proposed statement becomes effective.



Effect of Inflation and Changing Prices



The financial statements and related financial data presented in this
prospectus have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative
purchasing power of money over time due to inflation. The primary impact of inflation on our operations is reflected in increased operating costs. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution
are monetary in nature. As a result, interest rates generally have a more significant impact on a financial institutions performance than do general levels of inflation. Interest rates do not necessarily move in the same direction or to the
same extent as the prices of goods and services.



42



---

##### Table of Contents

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Qualitative Aspects of Market Risk. Our most significant form of market risk is interest rate risk. We manage the interest rate sensitivity
of our interest-bearing liabilities and interest-earning assets in an effort to minimize the adverse effects of changes in the interest rate environment. Deposit accounts typically react more quickly to changes in market interest rates than mortgage
loans because of the shorter maturities of deposits. As a result, sharp increases in interest rates may adversely affect our earnings while decreases in interest rates may beneficially affect our earnings. To reduce the potential volatility of our
earnings, we have sought to improve the match between asset and liability maturities and rates, while maintaining an acceptable interest rate spread. Pursuant to this strategy, we actively originate adjustable-rate mortgage loans for retention in
our loan portfolio. These loans generally reprice beginning after five years and annually thereafter. Most of our residential adjustable-rate mortgage loans may not adjust downward below their initial interest rate. Although historically we have
been successful in originating adjustable-rate mortgage loans, the ability to originate such loans depends to a great extent on market interest rates and borrowers preferences. As an alternative to adjustable-rate mortgage loans, we offer
fixed-rate mortgage loans with maturities of 15 years or less. This product enables us to compete in the fixed-rate mortgage market while maintaining a shorter maturity. Fixed-rate mortgage loans typically have an adverse effect on interest rate
sensitivity compared to adjustable-rate loans. In recent years, we have used investment securities with terms of seven years or less and adjustable-rate mortgage-backed securities to help manage interest rate risk. We currently do not participate in
hedging programs, interest rate swaps or other activities involving the use of off-balance sheet derivative financial instruments.



We have established an Asset/Liability Committee to communicate, coordinate and control all aspects involving asset/liability management. The committee
establishes and monitors the volume and mix of assets and funding sources with the objective of managing assets and funding sources to produce results that are consistent with liquidity, capital adequacy, growth, risk limits and profitability goals.



Quantitative Aspects of Market Risk. We use an
interest rate sensitivity analysis prepared by the Office of Thrift Supervision to review our level of interest rate risk. This analysis measures interest rate risk by computing changes in net portfolio value of our cash flows from assets,
liabilities and off-balance sheet items in the event of a range of assumed changes in market interest rates. Net portfolio value represents the market value of portfolio equity and is equal to the market value of assets minus the market value of
liabilities, with adjustments made for off-balance sheet items. This analysis assesses the risk of loss in market risk sensitive instruments in the event of a sudden and sustained 100 to 300 basis point increase or 100 to 200 basis point decrease in
market interest rates with no effect given to any steps that we might take to counter the effect of that interest rate movement. Because of the low level of market interest rates, this analysis is not performed for decreases of more than 200 basis
points. We measure interest rate risk by modeling the changes in net portfolio value over a variety of interest rate scenarios.



The following table, which is based on information that we provide to the Office of Thrift Supervision, presents the change in our net portfolio value at
June 30, 2005 that would occur in the event of an immediate change in interest rates based on Office of Thrift Supervision assumptions, with no effect given to any steps that we might take to counteract that change.



|                                   |  |                                            |        |          |                                                      |   |          |    |    |           |       |   |        |      |    
|---------------------------------- |  | ------------------------------------------ | ------ | -------- | ---------------------------------------------------- | - | -------- | -- | -- | --------- | ----- | - | ------ | ---- | ---
|                                   |  | Net Portfolio Value (Dollars in thousands) |        |          | Net Portfolio Value as %of Portfolio Value of Assets |  
|Basis Point (bp) Change in
Rates |  | Amount                                     |        | $ Change |                                                      |   | % Change |    |    | NPV Ratio |       |   | Change |     
|300 bp                             |  | $                                          | 68,555 |          | (5,830                                               | ) |          | (8 | )% |           | 24.02 | % |        | (110 | )bp
|200                                |  |                                            | 70,660 |          | (3,725                                               | ) |          | (5 | )% |           | 24.45 |   |        | (68  | )  
|100                                |  |                                            | 72,438 |          | (1,947                                               | ) |          | (3 | )% |           | 24.77 |   |        | (35  | )  
|0                                  |  |                                            | 74,385 |          |                                                      |   |          |    |    |           | 25.12 |   |        |      |    
|(100)                              |  |                                            | 74,267 |          | (118                                                 | ) |          | 0  | %  |           | 24.92 |   |        | (20  | )  
|(200)                              |  |                                            | 73,476 |          | (908                                                 | ) |          | (1 | )% |           | 24.54 |   |        | (58  | )  



43



---

##### Table of Contents

The Office of Thrift Supervision uses certain assumptions in assessing the interest rate risk of savings
associations. These assumptions relate to interest rates, loan prepayment rates, deposit decay rates and the market values of certain assets under differing interest rate scenarios, among others. As with any method of measuring interest rate risk,
certain shortcomings are inherent in the method of analysis presented in the foregoing table. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in
market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Additionally,
certain assets, such as adjustable-rate mortgage loans, have features that restrict changes in interest rates on a short-term basis and over the life of the asset. Further, in the event of a change in interest rates, expected rates of prepayments on
loans and early withdrawals from certificates could deviate significantly from those assumed in calculating the table.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



The financial statements required by this Item are incorporated by reference to the Companys Audited Consolidated Financial Statements found on pages F-3 through F-29 hereto.



ITEM 9. CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE



None.



ITEM 9A. CONTROLS AND PROCEDURES



The Companys management, including the Companys principal executive officer and principal financial officer, have evaluated the effectiveness of the Companys disclosure controls and procedures, as such term is
defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of
the period covered by this report, the Companys disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act
with the Securities and Exchange Commission (the SEC) (1) is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and (2) is accumulated and communicated to the Companys
management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. In addition, based on that evaluation, no change in the Companys internal control over
financial reporting occurred during the quarter ended June 30, 2005 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



Managements report on internal control over financial reporting is
incorporated by reference to page F-1.



ITEM 9B. OTHER INFORMATION



None.



PART III



ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT



The information relating to the directors and officers of Jefferson Bancshares and information regarding compliance with Section 16(a) of the Exchange Act is incorporated herein by reference to Jefferson
Bancshares Proxy Statement for the 2005 Annual Meeting of Stockholders and to Part I, Item 1, Description of Business  Executive Officers of the Registrant.



Code of Ethics



We have adopted a written code of ethics, which applies to our senior financial officers. We intend to disclose any changes or waivers from our Code of
Ethics applicable to any senior financial officers on our website at http://www.jeffersonfederal.com or in a report on Form 8-K. A copy of the Code of Ethics is available, without charge, upon written request to Jane P. Hutton, Corporate
Secretary, Jefferson Bancshares, Inc., 120 Evans Avenue, Morristown, Tennessee 37814.



44



---

##### Table of Contents

ITEM 11. EXECUTIVE COMPENSATION



The information contained under the sections captioned Executive Compensation and Director Compensation in the Proxy Statement is incorporated herein by reference.



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDERS MATTERS



| | (a) | Security Ownership of Certain Beneficial Owners. The information required by this item is incorporated herein by reference to the section captioned Stock
Ownership in the Proxy Statement.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | Security Ownership of Management. The information required by this item is incorporated herein by reference to the section captioned Stock Ownership in the Proxy
Statement.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (c) | Changes in Control. Management of Jefferson Bancshares knows of no arrangements, including any pledge by any person of securities of Jefferson Bancshares, the operation of
which may at a subsequent date result in a change in control of the registrant.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (d) | Equity Compensation Plan Information.
| | --- | -------------------------------------



The following table provides information as of June 30, 2005 for compensation plans under which equity securities may be issued. The data included in this
table has been adjusted to reflect the exchange of 4.2661 shares of Jefferson Bancshares common stock for each share of Jefferson Federal common stock in connection with the Conversion. Jefferson Bancshares does not maintain any equity compensation
plans that have not been approved by security holders.



|                                                           |  |                                                                                              |  |                                                                              |       |                                                                                                                                            |        
|---------------------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------------------------ | -------
|Plan category                                              |  | Number of securities to be issued uponexercise of outstandingoptions, warrants andrights (a) |  | Weighted-averageexercise price ofoutstanding options,warrants and
rights (b) |       | Number of securities remaining available forfuture issuance underequity compensationplans (excludingsecurities reflected incolumn (a)) (c)
|Equity compensation plans approved by security holders     |  | 453,036                                                                                      |  | $                                                                            | 12.60 |                                                                                                                                            | 415,761
|Equity compensation plans not approved by security holders |  |                                                                                             |  |                                                                              |      |                                                                                                                                            |       
|Total                                                      |  | 453,036                                                                                      |  | $                                                                            | 12.60 |                                                                                                                                            | 415,761



ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS



The information required by this item is incorporated herein by reference to the section captioned Transactions with Management in the Proxy Statement.



ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES



The information required by this item is incorporated herein by reference to the section captioned Proposal 2  Ratification of Independent Auditors in the Proxy Statement.



45



---

##### Table of Contents

PART IV



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.



|    |  |     |  |                                                                                                                                             |  |                                                                                                                       
|--- |  | --- |  | ------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------
|(a) |  | (1) |  | The exhibits and financial statement schedules filed as a part of this report are as follows:                                              
|    |  |    
|    |  |     |  |       Report of Independent Registered Public Accounting Firm                                                                             
|    |  |    
|    |  |     |  |       Consolidated Balance Sheets for the Years Ended June 30, 2005 and
2004.                                                             
|    |  |    
|    |  |     |  |       Consolidated Statements of Earnings for the Years Ended June 30, 2005, 2004 and
2003.                                               
|    |  |    
|    |  |     |  |       Consolidated Statements of Changes in Stockholders Equity for the Years Ended
June 30, 2005, 2004 and 2003.                        
|    |  |    
|    |  |     |  |       Consolidated Statements of Cash Flows for the Years Ended June 30, 2005, 2004 and
2003.                                             
|    |  |    
|    |  |     |  |       Notes to Consolidated Financial Statements                                                                                          
|    |  |    
|    |  | (2) |  | All schedules are omitted as the required information either is not applicable or is included in the financial statements or related notes.
|    |  |    
|    |  | (3) |  | Exhibits                                                                                                                                   
|    |  |     | 
|    |  |     |  | 3.1                                                                                                                                         |  | Charter of Jefferson Bancshares, Inc. (1)                                                                             
|    |  |     |  | 3.2                                                                                                                                         |  | Bylaws of Jefferson Bancshares, Inc. (1)                                                                              
|    |  |     |  | 4.1                                                                                                                                         |  | Specimen Stock Certificate of Jefferson Bancshares, Inc. (1)                                                          
|    |  |     |  | 10.1                                                                                                                                        |  | Employment Agreement between Anderson L. Smith, Jefferson Bancshares, Inc. and Jefferson Federal Bank (2)             
|    |  |     |  | 10.2                                                                                                                                        |  | Amendment to Employment Agreement between Anderson L. Smith, Jefferson Bancshares, Inc. and Jefferson Federal Bank (3)
|    |  |     |  | 10.3                                                                                                                                        |  | Employment Agreement Between Charles G. Robinette and Jefferson Federal Bank (4)                                      
|    |  |     |  | 10.4                                                                                                                                        |  | Jefferson Federal Savings and Loan Association of Morristown Employee Severance Compensation Plan (1)                 
|    |  |     |  | 10.5                                                                                                                                        |  | 1995 Jefferson Federal Savings and Loan Association of Morristown Stock Option Plan (1)                               
|    |  |     |  | 10.6                                                                                                                                        |  | Jefferson Federal Bank Supplemental Executive Retirement Plan (1)                                                     
|    |  |     |  | 10.7                                                                                                                                        |  | Jefferson Bancshares, Inc. 2004 Stock-Based Incentive Plan (5)                                                        
|    |  |     |  | 11.0                                                                                                                                        |  | Statement re: computation of per share earnings (6)                                                                   
|    |  |     |  | 21.0                                                                                                                                        |  | List of Subsidiaries                                                                                                  
|    |  |     |  | 23.0                                                                                                                                        |  | Consent of Craine, Thompson & Jones, P.C.                                                                             
|    |  |     |  | 31.1                                                                                                                                        |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer                                                     
|    |  |     |  | 31.2                                                                                                                                        |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer                                                     
|    |  |     |  | 32.0                                                                                                                                        |  | Section 1350 Certifications                                                                                           

---

|(1) | Incorporated herein by reference from the Exhibits to Form S-1, Registration Statement and amendments thereto, initially filed on March 21, 2003, Registration No. 333-103961.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated herein by reference from the Exhibits to the Annual Report on Form 10-K, filed on September 29, 2003.
|--- | ------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated herein by reference from the Exhibits to the Annual Report on Form 10-K, filed on September 13, 2004.
|--- | ------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated herein by reference from the Exhibits to the Quarterly Report, as amended, on Form 10-Q/A, filed on February 24, 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated herein by reference from Appendix A to the Companys definitive proxy statement filed on December 1, 2003.
|--- | -----------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated herein by reference to Note 3 to the Companys Audited Financial Statements found on page F-13.
|--- | ------------------------------------------------------------------------------------------------------------



46



---

##### Table of Contents

SIGNATURES



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



|                        |  |                            |  |                                                
|----------------------- |  | -------------------------- |  | -----------------------------------------------
|                        |  | JEFFERSON BANCSHARES, INC.
|                        |  |                           
|Date: September 9, 2005 |  | By:                        |  | /s/ Anderson L. Smith                          
|                        |  |                            |  | Anderson L. Smith                              
|                        |  |                            |  | President, Chief Executive Officer and Director



In accordance with the
Exchange Act, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|                                             |  |                                                                                               |  |                  
|-------------------------------------------- |  | --------------------------------------------------------------------------------------------- |  | -----------------
|Name                                         |  | Title                                                                                         |  | Date             
|/s/ Anderson L. SmithAnderson L. Smith       |  | President, Chief Executive Officer and Director (principal executive officer)                 |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ Jane P. HuttonJane P. Hutton             |  | Chief Financial Officer, Treasurer and Secretary (principal financial and accounting officer) |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ John F. McCrary, Jr.John F. McCrary, Jr. |  | Director                                                                                      |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ H. Scott ReamsH. Scott Reams             |  | Director                                                                                      |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ Dr. Jack E. CampbellDr. Jack E. Campbell |  | Director                                                                                      |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ Dr. Terry M. BrimerDr. Terry M. Brimer   |  | Director                                                                                      |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ William F. YoungWilliam F. Young         |  | Director                                                                                      |  | September 9, 2005
|                                             |  |                                                                                              
|/s/ William T. HaleWilliam T. Hale           |  | Director                                                                                      |  | September 9, 2005



---

##### Table of Contents

REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING



Management of the Company is responsible for establishing and maintaining adequate internal
control over financial reporting. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting
purposes in accordance with accounting principles generally accepted in the United States. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. The Companys management
conducted an evaluation of the effectiveness of internal control over financial reporting as of June 30, 2005 based on the framework in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO). Based on this evaluation, management concluded that internal control over financial reporting was effective as of June 30, 2005 based on the specified criteria. Managements assessment of the
effectiveness of the Companys internal control over financial reporting as of June 30, 2005 has been audited by Craine, Thompson & Jones, P.C., an independent registered public accounting firm, as stated in their report which appears in
this Annual Report on Form 10-K.



F-1



---

##### Table of Contents

[Craine, Thompson & Jones, P.C. Letterhead]



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors

Jefferson Bancshares, Inc. and Subsidiary

Morristown, Tennessee



We have audited the accompanying consolidated balance sheets of Jefferson Bancshares, Inc.
and Subsidiary as of June 30, 2005 and 2004, and the related consolidated statements of earnings, changes in stockholders equity and cash flows for each of the three years in the period ended June 30, 2005. These consolidated financial
statements are the responsibility of the Company s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.



We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable
basis for our opinion.



In our opinion, the consolidated financial statements
referred to above present fairly, in all material respects, the financial position of Jefferson Bancshares, Inc. and Subsidiary as of June 30, 2005 and 2004, and the results of its operations and its cash flows for each of the three years in the
period ended June 30, 2005, in conformity with accounting principles generally accepted in the United States of America.



We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Jefferson Bancshares, Inc.
and Subsidiarys internal control over financial reporting as of June 30, 2005, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO),
and our report dated August 29, 2005, expressed an unqualified opinion on managements assessment of internal control over financial reporting and an unqualified opinion on the effectiveness of internal control over financial reporting.



|                                  
|----------------------------------
|/s/ Craine, Thompson & Jones, P.C.
|Morristown, Tennessee             
|August 29, 2005                   



F-2



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Balance Sheets



(Dollars in Thousands)



|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------- | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                     |  | June 30, |        
|                                                                                                                                                                     |  | 2005     |         |   | 2004 |  
|Assets                                                                                                                                                               |  |          |         |   |      |   |         |  
|                                                                                                                                                                     |  |         
|Cash and cash equivalents                                                                                                                                            |  | $        | 3,799   |   |      | $ | 3,803   |  
|Interest-bearing deposits                                                                                                                                            |  |          | 7,228   |   |      |   | 2,608   |  
|Investment securities classified as available for sale, net                                                                                                          |  |          | 53,366  |   |      |   | 95,005  |  
|Federal Home Loan Bank stock                                                                                                                                         |  |          | 1,652   |   |      |   | 1,580   |  
|Bank owned life insurance                                                                                                                                            |  |          | 5,285   |   |      |   | 5,080   |  
|Loans receivable, net of allowance for loan losses of $2,293 and $2,479                                                                                              |  |          | 208,438 |   |      |   | 186,601 |  
|Premises and equipment, net                                                                                                                                          |  |          | 7,073   |   |      |   | 5,120   |  
|Foreclosed real estate, net                                                                                                                                          |  |          | 914     |   |      |   | 552     |  
|Accrued interest receivable:                                                                                                                                         |  |          |         |   |      |   |         |  
|Investments                                                                                                                                                          |  |          | 489     |   |      |   | 870     |  
|Loans receivable, net                                                                                                                                                |  |          | 1,059   |   |      |   | 956     |  
|Deferred tax asset                                                                                                                                                   |  |          | 1,878   |   |      |   | 2,502   |  
|Other assets                                                                                                                                                         |  |          | 3,860   |   |      |   | 797     |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Total assets                                                                                                                                                         |  | $        | 295,041 |   |      | $ | 305,474 |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Liabilities and Stockholders Equity                                                                                                                                 |  |          |         |   |      |   |         |  
|                                                                                                                                                                     |  |         
|Deposits:                                                                                                                                                            |  |          |         |   |      |   |         |  
|Noninterest-bearing                                                                                                                                                  |  | $        | 9,973   |   |      | $ | 7,958   |  
|Interest-bearing                                                                                                                                                     |  |          | 184,733 |   |      |   | 196,975 |  
|Federal Home Loan Bank advances                                                                                                                                      |  |          | 17,000  |   |      |   | 6,000   |  
|Other liabilities                                                                                                                                                    |  |          | 1,307   |   |      |   | 1,084   |  
|Accrued income taxes                                                                                                                                                 |  |          |        |   |      |   | 74      |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Total liabilities                                                                                                                                                    |  |          | 213,013 |   |      |   | 212,091 |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Commitments and contingent liabilities                                                                                                                               |  |          |        |   |      |   |        |  
|                                                                                                                                                                     |  |         
|Stockholders equity:                                                                                                                                                |  |          |         |   |      |   |         |  
|Preferred stock, $0.01 par value; 10,000,000 shares authorized; shares issued and outstanding - none                                                                 |  |          |        |   |      |   |        |  
|Common stock, $0.01 par value; 30,000,000 shares authorized; 8,385,517 shares issued and 7,289,284 and 8,385,517 outstanding at June 30, 2005
and 2004, respectively |  |          | 84      |   |      |   | 84      |  
|Additional paid-in capital                                                                                                                                           |  |          | 71,694  |   |      |   | 71,496  |  
|Unearned ESOP shares                                                                                                                                                 |  |          | (5,833  | ) |      |   | (6,265  | )
|Unearned compensation                                                                                                                                                |  |          | (3,232  | ) |      |   | (3,488  | )
|Accumulated other comprehensive income                                                                                                                               |  |          | (155    | ) |      |   | (793    | )
|Retained earnings                                                                                                                                                    |  |          | 34,069  |   |      |   | 32,349  |  
|Treasury stock, at cost (2005 - 1,105,832 shares)                                                                                                                    |  |          | (14,599 | ) |      |   |        |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Total stockholders equity                                                                                                                                           |  |          | 82,028  |   |      |   | 93,383  |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  
|Total liabilities and stockholders equity                                                                                                                           |  | $        | 295,041 |   |      | $ | 305,474 |  
|                                                                                                                                                                     |  |          |         |   |      |   |         |  



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



F-3



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Statements of Earnings



(Dollars in Thousands Except Per Share Amounts)



|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|--------------------------------------------------- |  | -------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                    |  | Years Ended June 30, |       
|                                                    |  | 2005                 |        |   | 2004 |   |        | 2003 | 
|Interest income:                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Interest on loans receivable                        |  | $                    | 13,027 |   |      | $ | 12,692 |      |  | $ | 14,752 |  
|Interest on investment securities                   |  |                      | 2,466  |   |      |   | 3,204  |      |  |   | 2,284  |  
|Other interest                                      |  |                      | 286    |   |      |   | 171    |      |  |   | 223    |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Total interest income                               |  |                      | 15,779 |   |      |   | 16,067 |      |  |   | 17,259 |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Interest expense:                                   |  |                      |        |   |      |   |        |      |  |   |        |  
|Deposits                                            |  |                      | 4,199  |   |      |   | 4,670  |      |  |   | 6,418  |  
|Advances from FHLB                                  |  |                      | 440    |   |      |   | 106    |      |  |   | 100    |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Total interest expense                              |  |                      | 4,639  |   |      |   | 4,776  |      |  |   | 6,518  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Net interest income                                 |  |                      | 11,140 |   |      |   | 11,291 |      |  |   | 10,741 |  
|Provision for loan losses                           |  |                      |       |   |      |   |       |      |  |   | 787    |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Net interest income after provision for loan losses |  |                      | 11,140 |   |      |   | 11,291 |      |  |   | 9,954  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Noninterest income:                                 |  |                      |        |   |      |   |        |      |  |   |        |  
|Dividends                                           |  |                      | 52     |   |      |   | 48     |      |  |   | 25     |  
|Mortgage origination income                         |  |                      | 122    |   |      |   |       |      |  |   |       |  
|Service charges and fees                            |  |                      | 549    |   |      |   | 625    |      |  |   | 674    |  
|Gain (loss) on sale of investment securities, net   |  |                      | (284   | ) |      |   | 22     |      |  |   | 81     |  
|Gain on sale of equity investment                   |  |                      | 329    |   |      |   |       |      |  |   |       |  
|Gain (loss) on sale of foreclosed real estate, net  |  |                      | 84     |   |      |   | 152    |      |  |   | 47     |  
|Increase in BOLI cash value                         |  |                      | 205    |   |      |   | 80     |      |  |   |       |  
|Other                                               |  |                      | 147    |   |      |   | 140    |      |  |   | 152    |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Total noninterest income                            |  |                      | 1,204  |   |      |   | 1,067  |      |  |   | 979    |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Noninterest expense:                                |  |                      |        |   |      |   |        |      |  |   |        |  
|Compensation and benefits                           |  |                      | 4,074  |   |      |   | 3,175  |      |  |   | 2,451  |  
|Occupancy expense                                   |  |                      | 323    |   |      |   | 257    |      |  |   | 263    |  
|Equipment and data processing expenses              |  |                      | 968    |   |      |   | 974    |      |  |   | 864    |  
|SAIF deposit insurance premium                      |  |                      | 29     |   |      |   | 37     |      |  |   | 38     |  
|Advertising                                         |  |                      | 210    |   |      |   | 213    |      |  |   | 147    |  
|REO expense                                         |  |                      | 89     |   |      |   | 209    |      |  |   | 353    |  
|Charitable contributions                            |  |                      |       |   |      |   | 4,000  |      |  |   |       |  
|Other                                               |  |                      | 1,338  |   |      |   | 1,400  |      |  |   | 1,157  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Total noninterest expense                           |  |                      | 7,031  |   |      |   | 10,265 |      |  |   | 5,273  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Earnings before income taxes                        |  |                      | 5,313  |   |      |   | 2,093  |      |  |   | 5,660  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Income taxes (benefits):                            |  |                      |        |   |      |   |        |      |  |   |        |  
|Current                                             |  |                      | 1,704  |   |      |   | 1,694  |      |  |   | 2,145  |  
|Deferred                                            |  |                      | 159    |   |      |   | (988   | )    |  |   | (77    | )
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Total income taxes                                  |  |                      | 1,863  |   |      |   | 706    |      |  |   | 2,068  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Net earnings                                        |  | $                    | 3,450  |   |      | $ | 1,387  |      |  | $ | 3,592  |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Net earnings per common share - basic               |  | $                    | 0.47   |   |      | $ | 0.18   |      |  | $ | 0.45   |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  
|Net earnings per common share - diluted             |  | $                    | 0.47   |   |      | $ | 0.18   |      |  | $ | 0.45   |  
|                                                    |  |                      |        |   |      |   |        |      |  |   |        |  



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



F-4



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Statements of Changes in Stockholders Equity



(Dollars in Thousands)



|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|--------------------------------------------------------------------------------------------- |  | ----------- | ------ | - | ------------------------ | - | ------ | ----------------------------- |  | ------ | -------------------- |  | ------ | ----------------------------------- |  | - | ---------------- | - |  | ------------- | ------ | -------------------------- |  | - |  | - | ------ | -
|                                                                                              |  | CommonStock |        |   | AdditionalPaid-inCapital |   |        | UnallocatedCommonStock inESOP |  |        | UnearnedCompensation |  |        | AccumulatedOtherComprehensiveIncome |  |   | RetainedEarnings |   |  | TreasuryStock |        | Total Stockholders Equity | 
|Balance at June 30, 2002                                                                      |  | $           | 1,876  |   |                          | $ | 1,167  |                               |  |       |                      |  |       |                                     |  | $ | 537              |   |  | $             | 29,321 |                            |  |  |  | $ | 32,901 |  
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Comprehensive income:                                                                         |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Net earnings                                                                                  |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               | 3,592  |                            |  |  |  |   | 3,592  |  
|Change in net unrealized gain (loss) on securities available for sale, net of taxes of $221   |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   | 361              |   |  |               |       |                            |  |  |  |   | 361    |  
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Total comprehensive income                                                                    |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 3,953  |  
|Dividends                                                                                     |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               | (229   | )                          |  |  |  |   | (229   | )
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Balance at June 30, 2003                                                                      |  |             | 1,876  |   |                          |   | 1,167  |                               |  |       |                      |  |       |                                     |  |   | 898              |   |  |               | 32,684 |                            |  |  |  |   | 36,625 |  
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Comprehensive income:                                                                         |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Net earnings                                                                                  |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               | 1,387  |                            |  |  |  |   | 1,387  |  
|Change in net unrealized gain (loss) on securities available for sale, net of taxes of $1,043 |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   | (1,691           | ) |  |               |       |                            |  |  |  |   | (1,691 | )
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Total comprehensive income                                                                    |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | (304   | )
|Dividends                                                                                     |  |             |       |   |                          |   |       |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               | (1,733 | )                          |  |  |  |   | (1,733 | )
|Merger of MHC into Jefferson Bancshares                                                       |  |             |       |   |                          |   | 100    |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               | 11     |                            |  |  |  |   | 111    |  
|Proceeds of stock conversion, net                                                             |  |             | 66     |   |                          |   | 64,406 |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 64,472 |  
|Conversion of shares held under MHC structure                                                 |  |             | (1,876 | ) |                          |   | 1,876  |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   |       |  
|Shares issued in exchange for shares held under MHC structure                                 |  |             | 14     |   |                          |   | (14    | )                             |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   |       |  
|Contribution of stock to the Jefferson Federal Charitable Foundation                          |  |             | 4      |   |                          |   | 3,746  |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 3,750  |  
|Common stock acquired by employee stock ownership plan                                        |  |             |       |   |                          |   |       |                               |  | (6,701 | )                    |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | (6,701 | )
|Shares committed to be released by the employee stock ownership plan                          |  |             |       |   |                          |   | 154    |                               |  | 436    |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 590    |  
|Stock options exercised                                                                       |  |             |       |   |                          |   | 33     |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 33     |  
|Tax benefit from exercise of nonqualifying stock options                                      |  |             |       |   |                          |   | 28     |                               |  |       |                      |  |       |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 28     |  
|Stock grants under the 2004 Stock Incentive Plan                                              |  |             |       |   |                          |   |       |                               |  |       |                      |  | (3,527 | )                                   |  |   |                 |   |  |               |       |                            |  |  |  |   | (3,527 | )
|Earned portion of stock grants                                                                |  |             |       |   |                          |   |       |                               |  |       |                      |  | 220    |                                     |  |   |                 |   |  |               |       |                            |  |  |  |   | 220    |  
|Purchase of stock for the 2004 Stock Incentive Plan                                           |  |             |       |   |                          |   |       |                               |  |       |                      |  | (181   | )                                   |  |   |                 |   |  |               |       |                            |  |  |  |   | (181   | )
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  
|Balance at June 30, 2004                                                                      |  |             | 84     |   |                          |   | 71,496 |                               |  | (6,265 | )                    |  | (3,488 | )                                   |  |   | (793             | ) |  |               | 32,349 |                            |  |  |  |   | 93,383 |  
|                                                                                              |  |             |        |   |                          |   |        |                               |  |        |                      |  |        |                                     |  |   |                  |   |  |               |        |                            |  |   |  |   |        |  



(Continued)



F-5



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Statements of Changes in Stockholders Equity



(Dollars in Thousands)



(Continued)



|                                                                                            |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------- |  | ----------- | -- | ------------------------ | - | ----------------------------- |  | - | -------------------- | - |  | ----------------------------------- | ------ | - | ---------------- | - | ---- | ------------- |  | - | ------------------------ | - |  | - | ------- | - |  | - | ------- | -
|                                                                                            |  | CommonStock |    | AdditionalPaid-inCapital |   | UnallocatedCommonStock inESOP |  |   | UnearnedCompensation |   |  | AccumulatedOtherComprehensiveIncome |        |   | RetainedEarnings |   |      | TreasuryStock |  |   | TotalStockholdersEquity |  
|Balance at June 30, 2004                                                                    |  | $           | 84 |                          | $ | 71,496                        |  | $ | (6,265               | ) |  | $                                   | (3,488 | ) |                  | $ | (793 | )             |  | $ | 32,349                   |   |  | $ |        |   |  | $ | 93,383  |  
|                                                                                            |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  
|Comprehensive income:                                                                       |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  
|Net earnings                                                                                |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   | 3,450                    |   |  |   |        |   |  |   | 3,450   |  
|Change in net unrealized gain (loss) on securities available for sale, net of taxes of $397 |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   | 638  |               |  |   |                         |   |  |   |        |   |  |   | 638     |  
|                                                                                            |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  
|Total comprehensive income                                                                  |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | 4,088   |  
|Dividends                                                                                   |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   | (1,902                   | ) |  |   |        |   |  |   | (1,902  | )
|Shares committed to be released by the employee stock ownership plan                        |  |             |   |                          |   | 129                           |  |   | 432                  |   |  |                                     |       |   |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | 561     |  
|Stock options exercised                                                                     |  |             |   |                          |   | 44                            |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | 44      |  
|Tax benefit from exercise of nonqualifying stock options                                    |  |             |   |                          |   | 25                            |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | 25      |  
|Earned portion of stock grants                                                              |  |             |   |                          |   |                              |  |   |                     |   |  |                                     | 440    |   |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | 440     |  
|Purchase of common stock (1,105,832 shares)                                                 |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   |                         |   |  |   | (14,599 | ) |  |   | (14,599 | )
|Dividends used for ESOP expenses                                                            |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   | 29                       |   |  |   |        |   |  |   | 29      |  
|Dividends used for ESOP payment                                                             |  |             |   |                          |   |                              |  |   |                     |   |  |                                     |       |   |                  |   |     |               |  |   | 143                      |   |  |   |        |   |  |   | 143     |  
|Purchase of stock for the 2004 Stock Incentive Plan                                         |  |             |   |                          |   |                              |  |   |                     |   |  |                                     | (184   | ) |                  |   |     |               |  |   |                         |   |  |   |        |   |  |   | (184    | )
|                                                                                            |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  
|Balance at June 30, 2005                                                                    |  | $           | 84 |                          | $ | 71,694                        |  | $ | (5,833               | ) |  | $                                   | (3,232 | ) |                  | $ | (155 | )             |  | $ | 34,069                   |   |  | $ | (14,599 | ) |  | $ | 82,028  |  
|                                                                                            |  |             |    |                          |   |                               |  |   |                      |   |  |                                     |        |   |                  |   |      |               |  |   |                          |   |  |   |         |   |  |   |         |  



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



F-6



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Statements of Cash Flows



(Dollars in Thousands)



|                                                                                               |  |                      |         |   |      |   |         |      |  |   |         |  
|---------------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                               |  | Years Ended June 30, |        
|                                                                                               |  | 2005                 |         |   | 2004 |   |         | 2003 | 
|Cash flows from operating activities:                                                          |  |                      |         |   |      |   |         |      |  |   |         |  
|Net earnings                                                                                   |  | $                    | 3,450   |   |      | $ | 1,387   |      |  | $ | 3,592   |  
|Adjustments to reconcile net earnings to net cash provided by (used for) operating activities: |  |                      |         |   |      |   |         |      |  |   |         |  
|Stock contributed to the Jefferson Federal Charitable Foundation                               |  |                      |        |   |      |   | 3,750   |      |  |   |        |  
|Allocated ESOP shares                                                                          |  |                      | 561     |   |      |   | 590     |      |  |   |        |  
|Depreciation and amortization expense                                                          |  |                      | 279     |   |      |   | 288     |      |  |   | 306     |  
|Amortization of premiums (discounts), net investment securities                                |  |                      | 17      |   |      |   | 1       |      |  |   | 136     |  
|Provision for loan losses                                                                      |  |                      |        |   |      |   |        |      |  |   | 787     |  
|Gain on sale of fixed assets                                                                   |  |                      |        |   |      |   | 1       |      |  |   |        |  
|Gain on sale of equity investments                                                             |  |                      | (329    | ) |      |   |        |      |  |   |        |  
|Gain (loss) on sale of investment securities, net                                              |  |                      | 284     |   |      |   | (22     | )    |  |   | (81     | )
|FHLB stock dividends                                                                           |  |                      | (72     | ) |      |   | (62     | )    |  |   | (63     | )
|Amortization of deferred loan fees, net                                                        |  |                      | (122    | ) |      |   | (175    | )    |  |   | (164    | )
|Loss (gain) on foreclosed real estate, net                                                     |  |                      | (84     | ) |      |   | (152    | )    |  |   | (47     | )
|Deferred tax benefit                                                                           |  |                      | 159     |   |      |   | (988    | )    |  |   | (77     | )
|Tax benefit from stock options and MRP                                                         |  |                      | 25      |   |      |   |        |      |  |   |        |  
|Earned portion of MRP                                                                          |  |                      | 440     |   |      |   | 220     |      |  |   |        |  
|Increase in cash value of life insurance                                                       |  |                      | (205    | ) |      |   | (80     | )    |  |   |        |  
|Decrease (increase) in:                                                                        |  |                      |         |   |      |   |         |      |  |   |         |  
|Accrued interest receivable                                                                    |  |                      | 278     |   |      |   | 108     |      |  |   | 182     |  
|Other assets                                                                                   |  |                      | 74      |   |      |   | 533     |      |  |   | (585    | )
|Increase (decrease) in other liabilities                                                       |  |                      | 175     |   |      |   | (220    | )    |  |   | 140     |  
|                                                                                               |  |                      |         |   |      |   |         |      |  |   |         |  
|Net cash provided by (used for) operating activities                                           |  |                      | 4,930   |   |      |   | 5,179   |      |  |   | 4,126   |  
|                                                                                               |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash flows from investing activities:                                                          |  |                      |         |   |      |   |         |      |  |   |         |  
|Loan originations, net of principal collections                                                |  |                      | (25,382 | ) |      |   | (6,332  | )    |  |   | 8,475   |  
|Purchase of available-for-sale securities                                                      |  |                      | (265    | ) |      |   | (75,590 | )    |  |   | (42,822 | )
|Proceeds from sale of available-for-sale securities                                            |  |                      | 35,725  |   |      |   | 24,914  |      |  |   | 3,725   |  
|Return of principal on mortgage-backed securities                                              |  |                      | 4,211   |   |      |   | 6,861   |      |  |   | 8,227   |  
|Proceeds from maturities, calls, and prepayments                                               |  |                      | 2,700   |   |      |   | 22,500  |      |  |   | 15,212  |  
|Proceeds from sale of equity investments                                                       |  |                      | 344     |   |      |   |        |      |  |   |        |  
|Purchase of bank owned life insurance                                                          |  |                      |        |   |      |   | (5,000  | )    |  |   |        |  
|Proceeds from sale of premises and equipment                                                   |  |                      |        |   |      |   | 7       |      |  |   |        |  
|Purchase of premises and equipment                                                             |  |                      | (2,232  | ) |      |   | (1,246  | )    |  |   | (273    | )
|Proceeds from sale of (additions to) foreclosed real estate, net                               |  |                      | 480     |   |      |   | 792     |      |  |   | 721     |  
|                                                                                               |  |                      |         |   |      |   |         |      |  |   |         |  
|Net cash provided by (used for) investing activities                                           |  |                      | 15,581  |   |      |   | (33,094 | )    |  |   | (6,735  | )
|                                                                                               |  |                      |         |   |      |   |         |      |  |   |         |  



(Continued)



F-7



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Consolidated Statements of Cash Flows



(Dollars in Thousands)



(Continued)



|                                                                                    |  |                      |         |   |      |   |          |      |  |   |        |  
|----------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | -------- | ---- |  | - | ------ | -
|                                                                                    |  | Years Ended June 30, |        
|                                                                                    |  | 2005                 |         |   | 2004 |   |          | 2003 | 
|Cash flows from financing activities:                                               |  |                      |         |   |      |   |          |      |  |   |        |  
|Net increase (decrease) in deposits                                                 |  |                      | (10,227 | ) |      |   | (119,314 | )    |  |   | 92,398 |  
|Proceeds from stock conversion, net                                                 |  |                      |        |   |      |   | 57,771   |      |  |   |       |  
|Merger of MHC into Jefferson Bancshares                                             |  |                      |        |   |      |   | 111      |      |  |   |       |  
|Proceeds from advances from FHLB                                                    |  |                      | 24,000  |   |      |   | 14,500   |      |  |   |       |  
|Repayment of FHLB advances                                                          |  |                      | (13,000 | ) |      |   | (10,500  | )    |  |   |       |  
|Purchase of company stock for stock based incentive plan                            |  |                      | (185    | ) |      |   | (3,708   | )    |  |   |       |  
|Purchase of treasury stock                                                          |  |                      | (14,599 | ) |      |   |         |      |  |   |       |  
|Proceeds from exercise of stock options                                             |  |                      | 44      |   |      |   | 34       |      |  |   |       |  
|Dividends paid                                                                      |  |                      | (1,928  | ) |      |   | (1,111   | )    |  |   | (229   | )
|                                                                                    |  |                      |         |   |      |   |          |      |  |   |        |  
|Net cash provided by (used for) financing activities                                |  |                      | (15,895 | ) |      |   | (62,217  | )    |  |   | 92,169 |  
|                                                                                    |  |                      |         |   |      |   |          |      |  |   |        |  
|Net increase (decrease) in cash and cash equivalents, and interest-bearing deposits |  |                      | 4,616   |   |      |   | (90,132  | )    |  |   | 89,560 |  
|Cash, cash equivalents, and interest-bearing deposits at beginning of period        |  |                      | 6,411   |   |      |   | 96,543   |      |  |   | 6,983  |  
|                                                                                    |  |                      |         |   |      |   |          |      |  |   |        |  
|Cash and cash equivalents at end of year                                            |  | $                    | 11,027  |   |      | $ | 6,411    |      |  | $ | 96,543 |  
|                                                                                    |  |                      |         |   |      |   |          |      |  |   |        |  
|Supplemental disclosures of cash flow information:                                  |  |                      |         |   |      |   |          |      |  |   |        |  
|Cash paid during the year for:                                                      |  |                      |         |   |      |   |          |      |  |   |        |  
|Interest on deposits and advances                                                   |  | $                    | 4,639   |   |      | $ | 4,776    |      |  | $ | 6,518  |  
|Income taxes                                                                        |  | $                    | 1,810   |   |      | $ | 2,052    |      |  | $ | 1,923  |  
|Real estate acquired in settlement of loans                                         |  | $                    | 1,668   |   |      | $ | 1,826    |      |  | $ | 1,865  |  



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



F-8



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements



June 30, 2005, 2004 and 2003



(Dollars in Thousands)



NOTE 1  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



On July 1, 2003, Jefferson Bancshares, M.H.C. (the M.H.C.) and Jefferson
Federal Savings and Loan Association of Morristown (the Association) completed a conversion from the mutual holding company form of organization into the stock holding company form of organization. A newly organized Tennessee corporation, Jefferson
Bancshares, Inc. (the Company), was formed to become the holding company for the Association. The Company sold 6.6 million shares at $10.00 per share and commenced trading on the NASDAQ National Market under the symbol JFBI.



During the process of conversion, the Association changed its name to Jefferson Federal Bank
(the Bank). The Company provides a variety of financial services to individuals and small businesses through its offices in Upper East Tennessee. Its primary deposit products are savings and term certificate accounts and its lending products are
commercial and residential mortgages and to a lesser extent consumer loans.



Principles of Consolidation - The consolidated financial statements include the accounts of Jefferson Bancshares, Inc. and its wholly owned subsidiary, Jefferson Federal Bank. All significant intercompany balances and transactions
have been eliminated in consolidation.



Use of Estimates - In preparing
the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the statement of condition dates and revenues and expenses for the periods shown. Actual
results could differ from the estimates and assumptions used in the consolidated financial statements. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan
losses, the valuation of foreclosed real estate, and deferred tax assets.



Significant Group Concentrations of Credit Risk - The Company originates residential real estate loans and, to a lesser extent, commercial real estate and consumer loans primarily to customers located in Upper East Tennessee. The
ability of the Companys debtors to honor their contracts is dependent upon the real estate and general economic conditions in this area.



Significant Accounting Policies - The following comprise the significant accounting policies, which the Company follows in preparing and presenting its
consolidated financial statements:



| | a. | For purposes of reporting cash flows, cash and cash equivalents include cash and balances due from depository institutions and interest-bearing deposits in other depository
institutions with original maturities of three months or less. Interest-bearing deposits in other depository institutions were $7,228 and $2,608 at June 30, 2005 and 2004, respectively.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b. | Investments in debt securities are classified as held-to-maturity or available-for-sale according to the Financial Accounting Standards Boards (FASB)
Statement of Financial Accounting Standard (SFAS) No. 115. Investments classified as held-to-maturity are carried at cost while those identified as available-for-sale are carried at fair value. All securities are adjusted for
amortization of premiums and accretion of discounts over the term of the security using the interest method. Management has the positive intent and ability to carry those securities classified as held-to-maturity to maturity for
long-term investment purposes and, accordingly, such securities are not adjusted for temporary declines in market value. Available-for-sale securities are adjusted for changes in fair value through a direct entry to a separate component
of stockholders equity (i.e. other comprehensive income). Investments in equity securities are carried at the lower of cost or market. The cost of securities sold is determined by specific identification.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-9



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 1  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



| | c. | Loans receivable, net, which management has the intent and ability to hold until maturity or pay-off, are generally carried at unpaid principal balances less loans in process, net
deferred loan fees, unearned discount on loans and allowances for losses. Loan origination and commitment fees and certain direct loan origination costs are deferred and amortized to interest income over the contractual life of the loan using the
interest method.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The accrual of interest on all loans is discontinued at the time the loan is 90 days delinquent. All interest accrued but not collected for loans considered impaired, placed on
non-accrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash basis or cost-recovery method until the loan is returned to accrual status. Loans are returned to accrual status when future
payments are reasonably assured.
| |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | d. | The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the
allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the collectibility of the loans in light of
historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is
inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. The Company is subject to periodic examination by regulatory agencies, which may require the Company to record
increases in the allowances based on the regulators evaluation of available information. There can be no assurance that the Companys regulators will not require further increases to the allowances.
| |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as either doubtful, substandard or special
mention. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect managements estimate of
probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Specific valuation allowances are established for impaired loans for the difference between the loan amount and the fair value of collateral less estimated selling costs. The
Company considers a loan to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement on a timely basis. The types of
loans for which impairment is measured include non-accrual income property loans (excluding those loans included in the homogeneous portfolio which are collectively reviewed for impairment), large non-accrual single-family loans and troubled debt
restructuring. Such loans are placed on non-accrual status at the point deemed uncollectible. Impairment losses are recognized through an increase in the allowance for loan losses.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | e. | Credit related financial instruments arising in the ordinary course of business consist primarily of commitments to extend credit. Such financial instruments are recorded when they
are funded.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | f. | Premises and equipment are carried at cost, less accumulated depreciation. Expenditures for assets with a life greater than one year and costing more than $500 are generally
capitalized. Depreciation of premises and equipment is computed using the straight-line and accelerated methods based on the estimated useful lives of the related assets. Estimated lives for buildings, leasehold improvements, equipment and furniture
are thirty nine, thirty nine, five and seven years, respectively. Estimated lives for building improvements are evaluated on a case-by-case basis and depreciated over the estimated remaining life of the improvement.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-10



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 1  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



| | g. | Foreclosed real estate is initially recorded, and subsequently carried, at the lower of cost or fair value less estimated selling costs. Costs related to improvement of foreclosed
real estate are capitalized.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | h. | Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined
based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | i. | Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, encourages all entities to adopt a fair value based method of accounting
for employee stock compensation plans, whereby compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. However, it also allows an entity to
continue to measure compensation cost for those plans using the intrinsic value based method of accounting prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, whereby compensation cost is the
excess, if any, of the quoted market price of the stock at the grant date (or other measurement date) over the amount an employee must pay to acquire the stock. The Company has elected to continue with the accounting methodology in Opinion No. 25.
Stock options issued under the Companys stock option plan have no intrinsic value at the grant date, and under Opinion No. 25 no compensation cost is recognized for them.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Had compensation cost for the Companys stock option plan been determined based on the fair value at the grant dates for awards under the plan consistent with the method
prescribed by SFAS No. 123, the Companys net income and earnings per share would have been adjusted to the pro forma amounts indicated below:
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                                                      |  |                      |       |      |   |       |      |  |   |      
|------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ----- | ---- | - | ----- | ---- |  | - | -----
|                                                                                                                                      |  | Years Ended June 30,
|                                                                                                                                      |  | 2005                 |       | 2004 |   |       | 2003
|Net income:                                                                                                                           |  |                      |       |      |   |       |      |  |   |      
|As reported                                                                                                                           |  | $                    | 3,450 |      | $ | 1,387 |      |  | $ | 3,592
|Deduct: Total stock-based employee compensation expense determined under fair value method for all awards, net of related tax
effects |  |                      |      |      |   | (818  | )    |  |   |     
|                                                                                                                                      |  |                      |       |      |   |       |      |  |   |      
|Pro-forma                                                                                                                             |  | $                    | 3,450 |      | $ | 569   |      |  | $ | 3,592
|                                                                                                                                      |  |                      |       |      |   |       |      |  |   |      



F-11



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 1  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



|                                             |  |                      |      |      |   |      |  |   |     
|-------------------------------------------- |  | -------------------- | ---- | ---- | - | ---- |  | - | ----
|                                             |  | Years Ended June 30,
|                                             |  | 2005                 |      | 2004 |   | 2003
|Basic net earnings per share:                |  |                      |      |      |   |      |  |   |     
|As reported                                  |  | $                    | 0.47 |      | $ | 0.18 |  | $ | 0.45
|Pro-forma                                    |  |                      | 0.47 |      |   | 0.07 |  |   | 0.45
|                                             |  |                      |     
|Earnings per common share assuming dilution: |  |                      |      |      |   |      |  |   |     
|As reported                                  |  | $                    | 0.47 |      | $ | 0.18 |  | $ | 0.45
|Pro-forma                                    |  |                      | 0.47 |      |   | 0.07 |  |   | 0.45



| | j. | The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



Cash and due from banks and
interest-bearing deposits with banks - For cash and related instruments, the carrying amount is a reasonable estimate of fair value.



Available-for-sale and held-to-maturity securities - Fair values for securities, excluding restricted equity securities, are based on quoted
market prices. The carrying values of restricted equity securities approximate fair value.



Loans receivable - The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the
same remaining maturities.



Accrued interest receivable
- The carrying amount is a reasonable estimate of fair value for accrued interest receivable.



Deposit liabilities - The fair value of demand deposits, savings accounts, and certain money market deposits is the amount payable on demand at
the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.



Short-term borrowings - The carrying amounts of short-term borrowings maturing within 90 days approximate their fair
values. Fair values of other short-term borrowings are estimated using discounted cash flow analysis based on the Companys current incremental borrowing rates for similar types of borrowing arrangements.



Off-balance-sheet instruments - Fair values for off-balance-sheet
lending commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counter-parties credit standings.



Segment Reporting  The Companys operations are solely in the financial
services industry and include providing to its customers traditional banking and other financial services. The Company operates primarily in Upper East Tennessee. Management makes operating decisions and assesses performance based on an ongoing
review of the Companys financial results. Therefore, the Company has a single operating segment for financial reporting purposes.



F-12



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 2  RESTRICTIONS ON CASH AND AMOUNTS DUE FROM BANKS



The Bank is required to maintain average balances on hand or with the Federal Home Loan Bank
and Federal Reserve Bank. At June 30, 2005 and 2004, these reserve balances amounted to $909 and $1,699, respectively.



NOTE 3  EARNINGS PER SHARE



Earnings per common share and earnings per common share-assuming dilution have been computed on the basis of dividing net earnings by the weighted-average number of
shares of common stock outstanding. Diluted earnings per common share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued. Potential common shares that may be issued by the Company
relate solely to outstanding stock options and are determined using the treasury stock method. Calculations related to earnings per share are provided in the following table.



|                                                                                                                                            |  |                      |  |           |  |          
|------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- |  | --------- |  | ---------
|                                                                                                                                            |  | Years Ended June 30,
|                                                                                                                                            |  | 2005                 |  | 2004      |  | 2003     
|Weighted average number of common shares used in computing basic earnings per common share                                                  |  | 7,265,831            |  | 7,723,215 |  | 8,001,071
|                                                                                                                                            |  |                      | 
|Effect of dilutive stock options                                                                                                            |  | 16,496               |  | 42,266    |  | 41,981   
|                                                                                                                                            |  |                      |  |           |  |          
|Weighted average number of common shares and dilutive potential common shares used in computing earnings per common share assuming
dilution |  | 7,282,327            |  | 7,765,481 |  | 8,043,052
|                                                                                                                                            |  |                      |  |           |  |          



The common shares for 2003 have been
adjusted to reflect the conversion.



NOTE 4  IMPACT OF NEW ACCOUNTING
PRONOUNCEMENTS



Consolidation of Variable Interest Entities - In
January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46), which establishes guidance for determining when an entity should consolidate another entity that meets the definition of a
variable interest entity. FIN 46 requires a variable interest entity to be consolidated by a company if that company will absorb a majority of the expected losses, will receive a majority of the expected residual returns, or both. Transferors to
qualified special-purpose entities (QSPEs) and certain other interests in a QSPE are not subject to the requirements of FIN 46. On December 17, 2003, the FASB revised FIN 46 (FIN 46R) and deferred the effective date of FIN 46 to no later than
the end of the first reporting period that ends after March 15, 2004, however, for special-purpose entities the Company would be required to apply FIN 46 as of December 31, 2003. The Interpretation had no effect on the Companys consolidated
financial statements.



F-13



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 4  IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS (CONTINUED)



Accounting for Stock-Based Compensation - In December 2004, the FASB issued Statement
No. 123R, Accounting for Stock-Based Compensation which supersedes APB Opinion No. 25. This statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services.
This statement requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the
period during which an employee is required to provide service in exchange for the award - the requisite service period. This Statement is effective for public entities that do not file as small business issuers-as of the beginning of the first
interim or annual reporting period that begins after June 15, 2005. The Company will begin to recognize compensation expense for stock options according to this pronouncement beginning July 1, 2005.



Exchanges of Nonmonetary Assets  In December 2004, the FASB issued Statement No.
153, Exchanges of Nonmonetary Assets which amends APB Opinion No. 29, Accounting for Nonmonetary Transactions. This Statement amends Opinion 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and
replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. This Statement is effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. The Company does
not anticipate this statement having any material impact on their consolidated financial statements.



NOTE 5  INVESTMENT SECURITIES



Investment securities are summarized as follows:



|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|----------------------------------- |  | ------------- | ------ | - | --------------- | - | ---------------- |  | - | --------- | - |  | - | ------
|                                    |  | June 30, 2005
|                                    |  | AmortizedCost |        |   | UnrealizedGains |   | UnrealizedLosses |  |   | FairValue
|Securities Available-for-Sale       |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Debt securities:                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Federal agency                      |  | $             | 42,447 |   |                 | $ | 83               |  | $ | (393      | ) |  | $ | 42,137
|Municipals                          |  |               | 3,475  |   |                 |   | 2                |  |   | (60       | ) |  |   | 3,417 
|Mortgage-backed                     |  |               | 7,695  |   |                 |   | 117              |  |   |          |   |  |   | 7,812 
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Total securities available-for-sale |  | $             | 53,617 |   |                 | $ | 202              |  | $ | (453      | ) |  | $ | 53,366
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Weighted-average rate               |  |               | 3.42   | % |                 |   |                  |  |   |           |   |  |   |       
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       



|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|----------------------------------- |  | ------------- | ------ | - | --------------- | - | ---------------- |  | - | --------- | - |  | - | ------
|                                    |  | June 30, 2004
|                                    |  | AmortizedCost |        |   | UnrealizedGains |   | UnrealizedLosses |  |   | FairValue
|Securities Available-for-Sale       |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Debt securities:                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Federal agency                      |  | $             | 80,443 |   |                 | $ | 205              |  | $ | (1,375    | ) |  | $ | 79,273
|Municipals                          |  |               | 3,425  |   |                 |   | 1                |  |   | (112      | ) |  |   | 3,314 
|Mortgage-backed                     |  |               | 12,422 |   |                 |   | 78               |  |   | (82       | ) |  |   | 12,418
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Total securities available-for-sale |  | $             | 96,290 |   |                 | $ | 284              |  | $ | (1,569    | ) |  | $ | 95,005
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       
|Weighted-average rate               |  |               | 3.22   | % |                 |   |                  |  |   |           |   |  |   |       
|                                    |  |               |        |   |                 |   |                  |  |   |           |   |  |   |       



Investment securities with a carrying
value of $3,836 and $3,833 were pledged to secure public funds and/or advances from the Federal Home Loan Bank at June 30, 2005 and 2004, respectively.



F-14



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 5  INVESTMENT SECURITIES (CONTINUED)



Securities with unrealized losses not recognized in income are as follows:



|                |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|--------------- |  | ------------------- | ------ | ---------------- | ----------------- | ------ | --------- | ----- | ---------------- | ------ |  | --------- | ---- | ---------------- |  | - | ------ |  | - | ------ | -
|                |  | Less than 12 Months |        |                  | 12 Months or More |        |           | Total |                 
|                |  | FairValue           |        | UnrealizedLosses |                   |        | FairValue |       | UnrealizedLosses |        |  | FairValue |      | UnrealizedLosses | 
|June 30, 2005   |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|Federal agency  |  | $                   |       |                  | $                 |       |           |       | $                | 39,003 |  | $         | (393 | )                |  | $ | 39,003 |  | $ | (393   | )
|Municipals      |  |                     | 255    |                  |                   | (9     | )         |       |                  | 2,848  |  |           | (51  | )                |  |   | 3,103  |  |   | (60    | )
|Mortgage-backed |  |                     |       |                  |                   |       |           |       |                  |       |  |           |     |                  |  |   |       |  |   |       |  
|                |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|                |  | $                   | 255    |                  | $                 | (9     | )         |       | $                | 41,851 |  | $         | (444 | )                |  | $ | 42,106 |  | $ | (453   | )
|                |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|June 30, 2004   |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|Federal agency  |  | $                   | 71,428 |                  | $                 | (1,375 | )         |       | $                |       |  | $         |     |                  |  | $ | 71,428 |  | $ | (1,375 | )
|Municipals      |  |                     | 2,801  |                  |                   | (112   | )         |       |                  |       |  |           |     |                  |  |   | 2,801  |  |   | (112   | )
|Mortgage-backed |  |                     | 8,413  |                  |                   | (82    | )         |       |                  |       |  |           |     |                  |  |   | 8,413  |  |   | (82    | )
|                |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  
|                |  | $                   | 82,642 |                  | $                 | (1,569 | )         |       | $                |       |  | $         |     |                  |  | $ | 82,642 |  | $ | (1,569 | )
|                |  |                     |        |                  |                   |        |           |       |                  |        |  |           |      |                  |  |   |        |  |   |        |  



The Company evaluates its securities
with significant declines in fair value on a quarterly basis to determine whether they should be considered temporarily or other than temporarily impaired. The unrealized losses on investments is attributable to changes in interest rates, rather
than credit quality. Since the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered impaired on an other-than-temporary basis.



Maturities of debt securities at June 30, 2005, are summarized as follows:



|                               |  |                    |        |                      |   |        |  |      |  
|------------------------------ |  | ------------------ | ------ | -------------------- | - | ------ |  | ---- | -
|                               |  | Available-for-Sale |        | WeightedAverageYield |  
|                               |  | AmortizedCost      |        | FairValue            |  
|Within 1 year                  |  | $                  | 200    |                      | $ | 200    |  | 4.50 | %
|Over 1 year through 5 years    |  |                    | 38,314 |                      |   | 38,012 |  | 3.36 | %
|After 5 years through 10 years |  |                    | 6,927  |                      |   | 6,876  |  | 3.09 | %
|Over 10 years                  |  |                    | 481    |                      |   | 466    |  | 3.17 | %
|                               |  |                    |        |                      |   |        |  |      |  
|                               |  |                    | 45,922 |                      |   | 45,554 |  |      |  
|Mortgage backed securities     |  |                    | 7,695  |                      |   | 7,812  |  | 4.04 | %
|                               |  |                    |        |                      |   |        |  |      |  
|                               |  | $                  | 53,617 |                      | $ | 53,366 |  | 3.42 | %
|                               |  |                    |        |                      |   |        |  |      |  



Proceeds from sale of debt securities
and gross realized gains and losses on these sales are summarized as follows:



|                      |  |                     |        |   |      |   |        |      |  |   |      
|--------------------- |  | ------------------- | ------ | - | ---- | - | ------ | ---- |  | - | -----
|                      |  | Year Ended June 30,
|                      |  | 2005                |        |   | 2004 |   |        | 2003
|Proceeds from sales   |  | $                   | 35,725 |   |      | $ | 25,000 |      |  | $ | 3,725
|                      |  |                     |        |   |      |   |        |      |  |   |      
|Gross realized gains  |  | $                   | 16     |   |      | $ | 147    |      |  | $ | 81   
|Gross realized losses |  |                     | (300   | ) |      |   | (125   | )    |  |   |     
|                      |  |                     |        |   |      |   |        |      |  |   |      
|Net gains (losses)    |  | $                   | (284   | ) |      | $ | 22     |      |  | $ | 81   
|                      |  |                     |        |   |      |   |        |      |  |   |      



F-15



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 6  LOANS RECEIVABLE, NET



Loans receivable, net are summarized as follows:



|                            |  |          |         |   |      |   |         |  
|--------------------------- |  | -------- | ------- | - | ---- | - | ------- | -
|                            |  | June 30, |        
|                            |  | 2005     |         |   | 2004 |  
|Real estate loans:          |  |          |         |   |      |   |         |  
|Residential 1-4 family      |  | $        | 79,652  |   |      | $ | 84,784  |  
|Home equity lines of credit |  |          | 4,898   |   |      |   | 3,143   |  
|Multi-family                |  |          | 8,568   |   |      |   | 9,213   |  
|Construction                |  |          | 7,029   |   |      |   | 3,001   |  
|Commercial                  |  |          | 54,252  |   |      |   | 59,993  |  
|Land                        |  |          | 14,415  |   |      |   | 10,760  |  
|                            |  |          |         |   |      |   |         |  
|                            |  |          | 168,814 |   |      |   | 170,894 |  
|                            |  |          |         |   |      |   |         |  
|Commercial business loans   |  |          | 34,603  |   |      |   | 12,640  |  
|                            |  |          |         |   |      |   |         |  
|Non-real estate loans:      |  |          |         |   |      |   |         |  
|Automobile loans            |  |          | 4,457   |   |      |   | 2,200   |  
|Mobile home loans           |  |          | 379     |   |      |   | 531     |  
|Loans secured by deposits   |  |          | 1,041   |   |      |   | 1,084   |  
|Other consumer loans        |  |          | 1,705   |   |      |   | 2,038   |  
|                            |  |          |         |   |      |   |         |  
|Total consumer loans        |  |          | 7,582   |   |      |   | 5,853   |  
|                            |  |          |         |   |      |   |         |  
|Sub-total                   |  |          | 210,999 |   |      |   | 189,387 |  
|                            |  |         
|Less:                       |  |          |         |   |      |   |         |  
|Deferred loan fees, net     |  |          | (268    | ) |      |   | (306    | )
|Unearned discount on loans  |  |          |        |   |      |   | (1      | )
|Allowance for losses        |  |          | (2,293  | ) |      |   | (2,479  | )
|                            |  |          |         |   |      |   |         |  
|Loans, net                  |  | $        | 208,438 |   |      | $ | 186,601 |  
|                            |  |          |         |   |      |   |         |  
|Weighted-average rate       |  |          | 6.64    | % |      |   | 6.41    | %
|                            |  |          |         |   |      |   |         |  



The following is a summary of
information pertaining to impaired and non-accrual loans:



|                                       |  |          |     |      |   |      
|-------------------------------------- |  | -------- | --- | ---- | - | -----
|                                       |  | June 30,
|                                       |  | 2005     |     | 2004
|Total impaired loans                   |  | $        | 80  |      | $ | 265  
|Valuation allowance for impaired loans |  | $        | 1   |      | $ | 64   
|                                       |  |         
|Total non-accrual loans                |  | $        | 426 |      | $ | 1,083



F-16



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 6  LOANS RECEIVABLE, NET (CONTINUED)



|                                             |  |                      |     |      |   |      |  |   |    
|-------------------------------------------- |  | -------------------- | --- | ---- | - | ---- |  | - | ---
|                                             |  | Years Ended June 30,
|                                             |  | 2005                 |     | 2004 |   | 2003
|Average investment in impaired loans         |  | $                    | 134 |      | $ | 240  |  | $ | 153
|Interest income recognized on impaired loans |  | $                    | 3   |      | $ | 16   |  | $ | 4  



No additional funds are committed to
be advanced in connection with impaired loans.



Commercial real estate loans
are secured principally by office buildings, shopping centers, churches and other rental real estate. Real estate construction loans are secured principally by single-family dwellings.



Following is a summary of activity in allowance for losses:



|                             |  |                      |       |   |      |   |       |      |  |   |        |  
|---------------------------- |  | -------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ------ | -
|                             |  | Years Ended June 30, |      
|                             |  | 2005                 |       |   | 2004 |   |       | 2003 | 
|Balance, beginning of period |  | $                    | 2,479 |   |      | $ | 2,841 |      |  | $ | 2,696  |  
|Loans charged-off            |  |                      | (475  | ) |      |   | (625  | )    |  |   | (1,077 | )
|Recoveries                   |  |                      | 289   |   |      |   | 263   |      |  |   | 435    |  
|Provision charged to expense |  |                      |      |   |      |   |      |      |  |   | 787    |  
|                             |  |                      |       |   |      |   |       |      |  |   |        |  
|Balance, end of period       |  | $                    | 2,293 |   |      | $ | 2,479 |      |  | $ | 2,841  |  
|                             |  |                      |       |   |      |   |       |      |  |   |        |  



Following is a summary of loans to
directors, executive officers and associates of such persons:



|                       |  |   |       |  
|---------------------- |  | - | ----- | -
|Balance, June 30, 2003 |  | $ | 1,085 |  
|                       | 
|Additions              |  |   | 215   |  
|Repayment              |  |   | (135  | )
|                       |  |   |       |  
|Balance, June 30, 2004 |  |   | 1,165 |  
|                       | 
|Additions              |  |   | 681   |  
|Repayment              |  |   | (420  | )
|                       |  |   |       |  
|Balance, June 30, 2005 |  | $ | 1,426 |  
|                       |  |   |       |  



These loans were made on substantially
the same terms as those prevailing at the time for comparable transactions with unaffiliated persons.



F-17



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 7  MORTGAGE SERVICING



Mortgage loans serviced for others are not included in the accompanying statements of financial condition. The unpaid principal balances of
mortgage loans serviced for others were $0, $0, and $7, at June 30, 2005, 2004, and 2003, respectively.



Custodial escrow balances maintained in connection with the foregoing loan servicing were approximately $0, $0, and $0, at June 30, 2005, 2004, and 2003, respectively.



NOTE 8  PREMISES AND EQUIPMENT, NET



Premises and equipment, net are summarized as follows:



|                                               |  |          |       |      |   |      
|---------------------------------------------- |  | -------- | ----- | ---- | - | -----
|                                               |  | June 30,
|                                               |  | 2005     |       | 2004
|Land                                           |  | $        | 3,685 |      | $ | 1,695
|Office building                                |  |          | 3,734 |      |   | 3,748
|Leasehold improvements                         |  |          | 74    |      |   | 74   
|Furniture and equipment                        |  |          | 2,102 |      |   | 1,846
|                                               |  |          |       |      |   |      
|                                               |  |          | 9,595 |      |   | 7,363
|Less accumulated depreciation and amortization |  |          | 2,522 |      |   | 2,243
|                                               |  |          |       |      |   |      
|                                               |  | $        | 7,073 |      | $ | 5,120
|                                               |  |          |       |      |   |      



Depreciation and amortization expense
for the years ended June 30, 2005, 2004, and 2003, was $278, $288 and $306, respectively.



Pursuant to the terms of non-cancelable lease agreements in effect at June 30, 2005, pertaining to real property, future minimum payments are as follows:



|                            |  |   |   
|--------------------------- |  | - | --
|For the year ended June 30, |  |  
|2006                        |  | $ | 62
|2007                        |  |   | 14
|                            |  |   |   
|Total                       |  | $ | 76
|                            |  |   |   



|Lease | expense for June 30, 2005, 2004, and 2003 was $54, $15, and $15, respectively.
|----- | ------------------------------------------------------------------------------



The Company has also entered into a service contract for data processing services. Future minimum payments under this agreement are as follows:



|                            |  |   |    
|--------------------------- |  | - | ---
|For the year ended June 30, |  |  
|2006                        |  | $ | 258
|2007                        |  |   | 290
|2008                        |  |   | 302
|2009                        |  |   | 101
|2010                        |  |   |   
|                            |  |   |    
|Total                       |  | $ | 951
|                            |  |   |    



Data processing service expense for
June 30, 2005, 2004, and 2003 was $382, $358, and $357, respectively.



F-18



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 9 - DEPOSITS



Deposits are summarized as follows:



|                                                             |  |          |         |   |      |   |         |  
|------------------------------------------------------------ |  | -------- | ------- | - | ---- | - | ------- | -
|                                                             |  | June 30, |        
|Description and Interest Rate                                |  | 2005     |         |   | 2004 |  
|Noninterest-bearing NOW accounts                             |  | $        | 9,973   |   |      | $ | 7,958   |  
|NOW accounts, 0.50% and 0.75%, respectively                  |  |          | 18,818  |   |      |   | 15,220  |  
|Passbook accounts, 0.50% and 0.75%, respectively             |  |          | 12,944  |   |      |   | 13,849  |  
|Money market deposit accounts, 2.76% and 1.21%, respectively |  |          | 31,841  |   |      |   | 28,930  |  
|                                                             |  |          |         |   |      |   |         |  
|Total transactions accounts                                  |  |          | 73,576  |   |      |   | 65,957  |  
|                                                             |  |          |         |   |      |   |         |  
|Certificates:                                                |  |          |         |   |      |   |         |  
|0.00 - 1.00%                                                 |  |          |        |   |      |   | 7,442   |  
|1.01 - 2.00%                                                 |  |          | 7,449   |   |      |   | 35,578  |  
|2.01 - 3.00%                                                 |  |          | 68,640  |   |      |   | 54,532  |  
|3.01 - 4.00%                                                 |  |          | 43,359  |   |      |   | 26,984  |  
|4.01 - 5.00%                                                 |  |          | 1,453   |   |      |   | 13,785  |  
|5.01 - 6.00%                                                 |  |          | 229     |   |      |   | 655     |  
|                                                             |  |          |         |   |      |   |         |  
|Total certificates, 2.91% and 2.50%, respectively            |  |          | 121,130 |   |      |   | 138,976 |  
|                                                             |  |          |         |   |      |   |         |  
|Total deposits                                               |  | $        | 194,706 |   |      | $ | 204,933 |  
|                                                             |  |          |         |   |      |   |         |  
|Weighted-average rate - deposits                             |  |          | 2.46    | % |      |   | 1.94    | %
|                                                             |  |          |         |   |      |   |         |  



The aggregate amount of time deposits
in denominations of $100,000 or more was $31,190 and $33,918, respectively, at June 30, 2005 and 2004.



The Savings Association Insurance Fund, as administrated by the Federal Deposit Insurance Corporation, insures deposits up to applicable limits. Deposit amounts in excess of $100,000 are generally not federally
insured.



At June 30, 2005, the scheduled maturities of time deposits are as
follows:



|      |  |   |        
|----- |  | - | -------
|2006  |  | $ | 79,081 
|2007  |  |   | 14,902 
|2008  |  |   | 26,268 
|2009  |  |   | 879    
|      |  |   |        
|Total |  | $ | 121,130
|      |  |   |        



F-19



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 9 - DEPOSITS (CONTINUED)



Following is a summary of interest on deposits:



|                                  |  |                      |       |      |   |       |  |   |      
|--------------------------------- |  | -------------------- | ----- | ---- | - | ----- |  | - | -----
|                                  |  | Years Ended June 30,
|                                  |  | 2005                 |       | 2004 |   | 2003 
|NOW                               |  | $                    | 88    |      | $ | 85    |  | $ | 125  
|Passbook accounts                 |  |                      | 66    |      |   | 75    |  |   | 141  
|Money market deposit accounts     |  |                      | 605   |      |   | 358   |  |   | 466  
|Certificates                      |  |                      | 3,440 |      |   | 4,154 |  |   | 5,691
|                                  |  |                      |       |      |   |       |  |   |      
|                                  |  |                      | 4,199 |      |   | 4,672 |  |   | 6,423
|Less - early withdrawal penalties |  |                      |      |      |   | 2     |  |   | 5    
|                                  |  |                      |       |      |   |       |  |   |      
|                                  |  | $                    | 4,199 |      | $ | 4,670 |  | $ | 6,418
|                                  |  |                      |       |      |   |       |  |   |      



NOTE 10 - FHLB ADVANCE



Pursuant to collateral agreements with the Federal Home Loan Bank
(FHLB), advances are secured by a Blanket Mortgage Collateral Agreement. The Agreement pledges the entire one-to-four family residential mortgage portfolio and allows a maximum advance of $65,362 at June 30, 2005. Outstanding advances
were $17,000 and $6,000 at June 30, 2005 and 2004, respectively.



NOTE 11
 INCOME TAXES



In computing federal income tax, savings institutions
treated as small banks for tax years beginning before 1996 were allowed a statutory bad debt deduction based on specified experience formulas or 8% of otherwise taxable income, subject to limitations based on aggregate loans and savings balances.
For tax years after 1996, financial institutions meeting the definition of a small bank can use either the experience method or the specific charge-off method in computing their bad debt deduction. The Company qualifies as a
small bank and is using the experience method. As of June 30, 2005, the end of the most recent tax year, the Companys tax bad debt reserves were approximately $1,312. If these tax bad debt reserves are used for other than loan losses, the
amount used will be subject to federal income taxes at the then prevailing corporate rates. Beginning in the year ended June 30, 1999, the Company recaptured $622 of tax loss reserves over six years (i.e. $104 per year).



Income taxes are summarized as follows:



|               |  |                      |       |      |   |        |      |  |   |       |  
|-------------- |  | -------------------- | ----- | ---- | - | ------ | ---- |  | - | ----- | -
|               |  | Years Ended June 30, |      
|               |  | 2005                 |       | 2004 |   |        | 2003 | 
|Current taxes: |  |                      |       |      |   |        |      |  |   |       |  
|Federal income |  | $                    | 1,404 |      | $ | 1,690  |      |  | $ | 1,890 |  
|State excise   |  |                      | 300   |      |   | 4      |      |  |   | 255   |  
|               |  |                      |       |      |   |        |      |  |   |       |  
|               |  |                      | 1,704 |      |   | 1,694  |      |  |   | 2,145 |  
|               |  |                      |       |      |   |        |      |  |   |       |  
|Deferred taxes |  |                      |       |      |   |        |      |  |   |       |  
|Federal income |  |                      | 151   |      |   | (1,004 | )    |  |   | (74   | )
|State excise   |  |                      | 8     |      |   | 16     |      |  |   | (3    | )
|               |  |                      |       |      |   |        |      |  |   |       |  
|               |  |                      | 159   |      |   | (988   | )    |  |   | (77   | )
|               |  |                      |       |      |   |        |      |  |   |       |  
|               |  | $                    | 1,863 |      | $ | 706    |      |  | $ | 2,068 |  
|               |  |                      |       |      |   |        |      |  |   |       |  



F-20



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 11  INCOME TAXES (CONTINUED)



The provisions of SFAS No. 109 require the Company to establish a deferred tax liability for the tax effect of the tax bad debt reserves
over the base year amounts. There were no excess reserves at June 30, 2005 and 2004. The Companys base year tax bad debt reserve is $1,312. The estimated deferred tax liability on the base year amount is approximately $502, which has not been
recorded in the accompanying consolidated financial statements.



The provision
for income taxes differs from the federal statutory corporate rate as follows:



|                                               |  |                                           |   |  |      |   |  |      |  
|---------------------------------------------- |  | ----------------------------------------- | - |  | ---- | - |  | ---- | -
|                                               |  | Percentage of Earnings BeforeIncome Taxes |  
|                                               |  | Years Ended June 30,                      |  
|                                               |  | 2005                                      |   |  | 2004 |   |  | 2003 |  
|Tax at statutory rate                          |  | 34.0                                      | % |  | 34.0 | % |  | 34.0 | %
|Increase (decrease) in taxes:                  |  |                                           |   |  |      |   |  |      |  
|State income taxes, net of federal tax benefit |  | 5.8                                       |   |  | 0.1  |   |  | 3.0  |  
|Other, net                                     |  | (4.7                                      | ) |  | (0.4 | ) |  | (0.5 | )
|                                               |  |                                           |   |  |      |   |  |      |  
|Effective tax rate                             |  | 35.1                                      | % |  | 33.7 | % |  | 36.5 | %
|                                               |  |                                           |   |  |      |   |  |      |  



The components of the net deferred tax
asset are summarized as follows:



|                                              |  |          |       |   |      |   |       |  
|--------------------------------------------- |  | -------- | ----- | - | ---- | - | ----- | -
|                                              |  | June 30, |      
|                                              |  | 2005     |       |   | 2004 |  
|Deferred tax liabilities:                     |  |          |       |   |      |   |       |  
|FHLB stock dividends                          |  | $        | (431  | ) |      | $ | (403  | )
|Allowance for available-for-sale securities |  |          |      |   |      |   |      |  
|Depreciation                                  |  |          | (54   | ) |      |   | (22   | )
|                                              |  |          |       |   |      |   |       |  
|                                              |  |          | (485  | ) |      |   | (425  | )
|                                              |  |          |       |   |      |   |       |  
|Deferred tax assets:                          |  |          |       |   |      |   |       |  
|Charitable contributions                      |  |          | 1,040 |   |      |   | 1,194 |  
|Deferred loan fees, net                       |  |          | 103   |   |      |   | 117   |  
|Allowance for available-for-sale securities |  |          | 96    |   |      |   | 492   |  
|Accrued sick pay                              |  |          |      |   |      |   |      |  
|MRP compensation                              |  |          | 169   |   |      |   | 84    |  
|Deferred compensation                         |  |          | 15    |   |      |   | 12    |  
|Allowance for losses on loans                 |  |          | 882   |   |      |   | 957   |  
|REO writedowns                                |  |          | 17    |   |      |   | 23    |  
|Unearned profit on sale of REO                |  |          | 41    |   |      |   | 48    |  
|                                              |  |          |       |   |      |   |       |  
|Gross deferred tax assets                     |  |          | 2,363 |   |      |   | 2,927 |  
|Valuation allowance                           |  |          |      |   |      |   |      |  
|                                              |  |          |       |   |      |   |       |  
|Deferred tax asset                            |  |          | 2,363 |   |      |   | 2,927 |  
|                                              |  |          |       |   |      |   |       |  
|Net deferred tax asset                        |  | $        | 1,878 |   |      | $ | 2,502 |  
|                                              |  |          |       |   |      |   |       |  



F-21



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 12  EMPLOYEE BENEFIT PLANS



401 (K) RETIREMENT PLAN. The Company has a defined contribution pension plan covering all employees having attained the age of 20 and
1⁄2 and completing six months of service. Normal retirement date is the participants sixty-fifth birthday.



Before the Company established the Employee Stock Ownership Plan (effective July 1, 2003), the 401(k) plan was funded by annual employer contributions of 10% of the total
plan compensation of all participants in the plan. The amount contributed by the employer was divided among the participants in the same proportion that each participants compensation bore to the aggregate compensation of all participants.
Employer contributions vest to employees over a seven-year period. Employees are permitted to make contributions of up to 50% of their compensation subject to certain limits based on federal tax laws. Total pension plan expense for the year ended
June 30, 2003 was $184.



EMPLOYEE STOCK OWNERSHIP PLAN.As part of the
conversion, the Bank established an Employee Stock Ownership Plan (ESOP). On July 1, 2003, the ESOP purchased 670,089 shares of Jefferson Bancshares, Inc. from proceeds provided by the Company in the form of a loan. Thus, the ESOP is considered a
leveraged plan. Employees are eligible for participation in the plan upon attaining 20 and 1⁄2 years of age and completing six consecutive calendar months during which he has performed at least 500 hours of service. Each plan year, the Bank may,
in its discretion, make a contribution to the plan; however, at a minimum, the Bank has agreed to make as a contribution the amount necessary to service the debt incurred to acquire the stock.



Shares are scheduled for release as the loan is repaid. The present amortization schedule
calls for 43,206.63 shares to be released each December 31. Dividends on unallocated shares are used to repay the loan while dividends paid on allocated shares become part of the plans assets. Accounting for the ESOP consists of recognizing
compensation expense for the fair market value of the shares as of the date of release. Allocated shares are included in earnings per share calculations while unallocated shares are not included.



ESOP compensation expense was $561 and $590 for the years ended June 30, 2005 and 2004. The
original number of shares committed was 670,089 and 43,207 and 21,990 were released during the years ended June 30, 2005 and 2004. The 604,225 remaining unearned shares had an approximate fair market value of $7,734 at June 30, 2005.



STOCK COMPENSATION PLANS.The Company maintains stock-based benefit plans under which
certain employees and directors are eligible to receive restricted stock grants or options. Under the 2004 Stock-Based Benefit Plan, the maximum number of shares that may be granted as restricted stock is 279,500, and a maximum of 698,750 shares may
be issued through the exercise of nonstatutory or incentive stock options. The exercise price of each option equals the market price of the Companys stock on the date of grant and an options maximum term is ten years.



Restricted stock grants aggregating 160,711 shares were awarded on January 29, 2004, having a
fair value of $2,200. Restrictions on the grants lapse in annual increments over five years. The market value as of the grant date of the restricted stock grants is charged to expense as the restrictions lapse. Compensation expense for grants
vesting in 2005, 2004 and 2003, was $440, $220 and $0, respectively.



The fair
value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:



|                        |  |      |  |      |   |  |     
|----------------------- |  | ---- |  | ---- | - |  | ----
|                        |  | 2005 |  | 2004 |   |  | 2003
|Dividend yield          |  | N/A  |  | 1.17 | % |  | N/A 
|Expected life (years)   |  | N/A  |  | 10   |   |  | N/A 
|Expected volatility     |  | N/A  |  | 7.01 | % |  | N/A 
|Risk-free interest rate |  | N/A  |  | 4.22 | % |  | N/A 



F-22



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 12  EMPLOYEE BENEFIT PLANS (CONTINUED)



A summary of the status of the Companys stock option plan is presented below:



|                                                               |  |        |         |      |                              |      |        |  |   |                              |   |        |   |                              |  |   |        |  |   |     
|-------------------------------------------------------------- |  | ------ | ------- | ---- | ---------------------------- | ---- | ------ |  | - | ---------------------------- | - | ------ | - | ---------------------------- |  | - | ------ |  | - | ----
|                                                               |  | 2005   |         | 2004 |                              | 2003
|                                                               |  | Shares |         |      | WeightedAverageExercisePrice |      | Shares |  |   | WeightedAverageExercisePrice |   | Shares |   | WeightedAverageExercisePrice
|Outstanding at beginning of year                               |  |        | 462,635 |      |                              | $    | 12.44  |  |   | 70,389                       |   |        | $ | 4.07                         |  |   | 70,389 |  | $ | 4.07
|Granted                                                        |  |        |        |      |                              |      |       |  |   | 401,778                      |   |        |   | 13.69                        |  |   |       |  |   |    
|Exercised                                                      |  |        | (9,599  | )    |                              |      | 4.63   |  |   | (9,532                       | ) |        |   | 3.52                         |  |   |       |  |   |    
|Forfeited                                                      |  |        |        |      |                              |      |        |  |   |                             |   |        |   |                              |  |   |       |  |   |     
|                                                               |  |        |         |      |                              |      |        |  |   |                              |   |        |   |                              |  |   |        |  |   |     
|Outstanding at end of year                                     |  |        | 453,036 |      |                              |      | 12.60  |  |   | 462,635                      |   |        |   | 12.44                        |  |   | 70,389 |  |   | 4.07
|Options exercisable at year-end                                |  |        | 131,619 |      |                              |      | 9.95   |  |   | 60,857                       |   |        |   | 4.16                         |  |   | 70,389 |  |   | 4.07
|Weighted-average fair value of options granted during the year |  | $      |        |      |                              |      |        |  | $ | 13.69                        |   |        |   |                              |  | $ |       |  |   |     



Information pertaining to options
outstanding at June 30, 2005 is as follows:



|                           |  |                     |  |                                          |  |                              |       |  |  |                   |         |                              |   |      
|-------------------------- |  | ------------------- |  | ---------------------------------------- |  | ---------------------------- | ----- |  |  | ----------------- | ------- | ---------------------------- | - | -----
|                           |  | Options Outstanding |  |                                          |  | Options Exercisable         
|Range of Exercise Prices   |  | NumberOutstanding   |  | Weighted AverageRemainingContractualLife |  | WeightedAverageExercisePrice |       |  |  | NumberExercisable |         | WeightedAverageExercisePrice
|$3.52 - $5.19              |  | 51,258              |  | 1.75 years                               |  | $                            | 4.08  |  |  |                   | 51,258  |                              | $ | 4.08 
|$13.69                     |  | 401,778             |  | 8.58 years                               |  |                              | 13.69 |  |  |                   | 80,361  |                              |   | 13.69
|                           |  |                     |  |                                          |  |                              |       |  |  |                   |         |                              |   |      
|Outstanding at end of year |  | 453,036             |  | 7.81 years                               |  | $                            | 12.60 |  |  |                   | 131,619 |                              | $ | 9.95 
|                           |  |                     |  |                                          |  |                              |       |  |  |                   |         |                              |   |      



NOTE 13  MINIMUM REGULATORY
CAPITAL REQUIREMENTS



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



F-23



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 13  MINIMUM REGULATORY CAPITAL REQUIREMENTS (CONTINUED)



Quantitative measures established by regulation to ensure capital adequacy require the Bank
to maintain minimum amounts and ratios (set forth in the following table) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and core and tangible capital (as defined) to tangible assets (as defined).
Management believes as of June 30, 2005 and 2004, that the Bank met all capital adequacy requirements to which it was subject.



As of June 30, 2005, the most recent notification from the Office of Thrift Supervision categorized the Bank as well capitalized under the regulatory framework for prompt
corrective action. To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the following tables. There are no conditions or events since the
notification that management believes have changed the Banks category. The Banks actual capital amounts and ratios as of June 30, 2005 and 2004, are also presented in the table.



|                                         |  |        |        |       |                             |   |        |                                                                       |        |  |   |        |        |       |   |        |   |   |      |  
|---------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | --------------------------------------------------------------------- | ------ |  | - | ------ | ------ | ----- | - | ------ | - | - | ---- | -
|                                         |  | Actual |        |       | Minimum CapitalRequirements |   |        | Minimum To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|                                         |  | Amount |        | Ratio |                             |   | Amount |                                                                       | Ratio  |  |   | Amount |        | Ratio |  
|As of June 30, 2005:                     |  |        |        |       |                             |   |        |                                                                       |        |  |   |        |        |       |   |        |   |   |      |  
|Total Capital (to Risk Weighted Assets)  |  | $      | 67,648 |       | 35.4                        | % |        | $                                                                     | 15,293 |  | 3 | 8.0    | %      |       | $ | 19,116 |   | 3 | 10.0 | %
|Core Capital (to Tangible Assets)        |  |        | 65,539 |       | 22.7                        | % |        |                                                                       | 11,539 |  | 3 | 4.0    | %      |       |   | 14,424 |   | 3 | 5.0  | %
|Tangible Capital (to Tangible Assets)    |  |        | 65,539 |       | 22.7                        | % |        |                                                                       | 4,327  |  | 3 | 1.5    | %      |       |   | N/A    |  
|Tier 1 Capital (to Risk Weighted Assets) |  |        | 65,539 |       | 34.3                        | % |        |                                                                       | N/A    |  |   |        | 11,470 |       | 3 | 6.0    | %
|                                         |  |        |        |       |                             |  
|As of June 30, 2004:                     |  |        |        |       |                             |   |        |                                                                       |        |  |   |        |        |       |   |        |   |   |      |  
|Total Capital (to Risk Weighted Assets)  |  | $      | 64,731 |       | 38.8                        | % |        | $                                                                     | 13,352 |  | 3 | 8.0    | %      |       | $ | 16,690 |   | 3 | 10   | %
|Core Capital (to Tangible Assets)        |  |        | 62,640 |       | 22.2                        | % |        |                                                                       | 11,280 |  | 3 | 4.0    | %      |       |   | 14,101 |   | 3 | 5    | %
|Tangible Capital (to Tangible Assets)    |  |        | 62,640 |       | 22.2                        | % |        |                                                                       | 4,230  |  | 3 | 1.5    | %      |       |   | N/A    |  
|Tier 1 Capital (to Risk Weighted Assets) |  |        | 62,640 |       | 37.5                        | % |        |                                                                       | N/A    |  |   |        | 10,014 |       | 3 | 6      | %



F-24



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 13  MINIMUM REGULATORY CAPITAL REQUIREMENTS (CONTINUED)



The following table provides reconciliation between GAAP capital and the various categories
of regulatory capital:



|                                  |  |          |        |   |      |   |        |  
|--------------------------------- |  | -------- | ------ | - | ---- | - | ------ | -
|                                  |  | Bank     |       
|                                  |  | June 30, |       
|                                  |  | 2005     |        |   | 2004 |  
|GAAP Capital                      |  | $        | 66,225 |   |      | $ | 63,237 |  
|Adjustments:                      |  |          |        |   |      |   |        |  
|Deferred taxes                    |  |          | (835   | ) |      |   | (1,178 | )
|Unrealized (gains)/losses         |  |          | 149    |   |      |   | 581    |  
|                                  |  |          |        |   |      |   |        |  
|Core, Tangible and Tier 1 Capital |  |          | 65,539 |   |      |   | 62,640 |  
|                                  |  |         
|Adjustments:                      |  |          |        |   |      |   |        |  
|Allowances for losses             |  |          | 2,109  |   |      |   | 2,091  |  
|                                  |  |          |        |   |      |   |        |  
|Total Capital                     |  | $        | 67,648 |   |      | $ | 64,731 |  
|                                  |  |          |        |   |      |   |        |  



NOTE 14  RESTRICTIONS ON
DIVIDENDS, LOANS AND ADVANCES



Federal and state banking regulations place
certain restrictions on dividends paid and loans or advances made by the Bank to the Company. The total amount of dividends which may be paid at any date is generally limited to the retained earnings of the Bank, and loans or advances are limited to
10 percent of the Banks capital stock and surplus on a secured basis.



At
June 30, 2004, the Banks retained earnings available for the payment of dividends was $34,544. Accordingly, $5,333 of the Companys equity in the net assets of the Bank was restricted at June 30, 2005. Funds available for loans or
advances by the Bank to the Company amounted to $6,622.



In addition, dividends
paid by the Bank to the Company would be prohibited if the effect thereof would cause the Banks capital to be reduced below applicable minimum capital requirements.



NOTE 15  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK



The Company is a party to financial instruments with off-balance risk in the normal course of business. These financial instruments
generally include commitments to originate mortgage loans. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized on the balance sheet. The Companys maximum exposure to
credit loss in the event of nonperformance by the borrower is represented by the contractual amount and related accrued interest receivable of those instruments. The Company minimizes this risk by evaluating each borrowers creditworthiness on
a case-by-case basis. Collateral held by the Company consists of a first or second mortgage on the borrowers property. The amount of collateral obtained is based upon an appraisal of the property.



The fair value of a financial instrument is the current amount that would be exchanged
between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Companys various financial instruments. In cases
where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of
future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. SFAS 107 excludes certain financial instruments from its disclosure requirements. Accordingly, the aggregate fair value
amounts presented may not necessarily represent the underlying fair value of the Company.



F-25



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 15  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK (CONTINUED)



The estimated fair values of the Companys financial instruments are as follows:



|                                                                          |  |                |          |   |               |   |          |                |  |   |            |   |  |   |          |  
|------------------------------------------------------------------------- |  | -------------- | -------- | - | ------------- | - | -------- | -------------- |  | - | ---------- | - |  | - | -------- | -
|                                                                          |  | June 30, 2005  |          |   | June 30, 2004 |  
|                                                                          |  | CarryingAmount |          |   | Fair Value    |   |          | CarryingAmount |  |   | Fair Value |  
|Financial assets:                                                         |  |                |          |   |               |   |          |                |  |   |            |   |  |   |          |  
|Cash and balances due from banks and interest-bearing deposits with banks |  | $              | 11,027   |   |               | $ | 11,027   |                |  | $ | 6,411      |   |  | $ | 6,411    |  
|Available-for-sale and held-to maturity securities                        |  |                | 53,366   |   |               |   | 53,366   |                |  |   | 95,005     |   |  |   | 95,005   |  
|Federal Home Loan Bank stock                                              |  |                | 1,652    |   |               |   | 1,652    |                |  |   | 1,580      |   |  |   | 1,580    |  
|Loans receivable                                                          |  |                | 208,438  |   |               |   | 207,855  |                |  |   | 186,601    |   |  |   | 189,153  |  
|Accrued interest receivable                                               |  |                | 1,548    |   |               |   | 1,548    |                |  |   | 1,826      |   |  |   | 1,826    |  
|Other assets                                                              |  |                | 3,137    |   |               |   | 3,137    |                |  |   |           |   |  |   |         |  
|                                                                          |  |                |          |  
|Financial liabilities:                                                    |  |                |          |   |               |   |          |                |  |   |            |   |  |   |          |  
|Deposits                                                                  |  |                | (194,706 | ) |               |   | (194,354 | )              |  |   | (204,933   | ) |  |   | (205,248 | )
|FHLB Advance                                                              |  |                | (17,000  | ) |               |   | (16,971  | )              |  |   | (6,000     | ) |  |   | (6,115   | )
|                                                                          |  |                |          |  
|Off-balance-sheet assets (liabilities):                                   |  |                |          |   |               |   |          |                |  |   |            |   |  |   |          |  
|Commitments to extend credit                                              |  |                |         |   |               |   | (3,301   | )              |  |   |           |   |  |   | (5,123   | )
|Letters of credit                                                         |  |                |         |   |               |   | (330     | )              |  |   |           |   |  |   | (141     | )
|Unused lines of credit                                                    |  |                |         |   |               |   | (10,952  | )              |  |   |           |   |  |   | (6,735   | )



NOTE 16  COMMITMENTS AND
CONTINGENCIES



Commitments to originate mortgage loans are legally binding
agreements to lend to the Companys customers and generally expire in ninety days or less. Commitments at June 30, 2005 to originate adjustable-rate loans were approximately $3.3 million. Commitments at June 30, 2005 to originate fixed-rate
loans were approximately $21 with a term of fifteen years or less and interest rates of 5.95% to 5.95%. Commitments at June 30, 2004 and 2003 to originate adjustable-rate loans were approximately $4.9 and $1.1 million, respectively. Commitments at
June 30, 2004 and 2003 to originate fixed-rate loans with terms of fifteen years or less were approximately $332 and $494, respectively. Fixed rates ranged from 4.45% to 7.60% for June 30, 2004 and 5.50% to 6.00% for June 30, 2003.



The Company has entered into employment agreements with its President and CEO Anderson L.
Smith and Charles Robinette, Chairman of the Companys Knoxville Region. Agreement stipulations are terms, duties, compensation and performance bonuses and provides remedies for both parties upon certain events occurring. CEO Smiths
agreement provides for deferred compensation upon him attaining age 65.



Upon
completion of the Plan of Conversion (the Plan), a liquidation account was established in an amount equal to the total equity of the Association as of the latest practicable date prior to the Conversion. The liquidation account was
established to provide limited priority claim to the assets of the Association to eligible account holders, as defined in the Plan, who continue to maintain deposits in the Association/Bank after the Conversion. In the unlikely event of
a complete liquidation of the Bank, and only in such event, each eligible account holder and supplemental eligible account holder would receive a liquidation distribution, prior to any payment to the holder of the Banks common stock. This
distribution would be based upon each eligible account holders and supplemental eligible account holders proportionate share of the then total remaining qualifying deposits. At the time of the conversion, the liquidation account, which is an
off-balance sheet memorandum account, amounted to $29.5 million.



F-26



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 17  RELATED PARTY TRANSACTIONS



In the ordinary course of business, the Company obtains products and services from directors or affiliates thereof. In the opinion of
management, such transactions are made on substantially the same terms as those prevailing at the time for comparable transactions with unaffiliated persons.



NOTE 18  CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY



Financial information pertaining only to Jefferson Bancshares, Inc. is as follows:



|                                                                                            |  |                         |       
|------------------------------------------------------------------------------------------- |  | ----------------------- | ------
|Balance Sheet                                                                               |  | June 30, 2005          
|Assets                                                                                      |  |                         |       
|Cash and due from banks                                                                     |  | $                       | 6,382 
|Investment securities classified as available for sale, net                                 |  |                         | 1,990 
|Investment in common stock of Jefferson Federal Bank                                        |  |                         | 39,877
|Loan receivable from ESOP                                                                   |  |                         | 6,210 
|Deferred tax asset                                                                          |  |                         | 1,043 
|Other assets                                                                                |  |                         | 224   
|                                                                                            |  |                         |       
|Total assets                                                                                |  | $                       | 55,726
|                                                                                            |  |                         |       
|Liabilities and Stockholders Equity                                                        |  |                         |       
|Accrued expenses                                                                            |  | $                       | 775   
|                                                                                            | 
|Stockholders equity                                                                        |  |                         | 54,951
|                                                                                            |  |                         |       
|Total liabilities and stockholders equity                                                  |  | $                       | 55,726
|                                                                                            |  |                         |       
|                                                                                            | 
|Statement of Income                                                                         |  | Year EndedJune 30, 2005
|                                                                                            |  |                         |       
|Dividends from Jefferson Federal Bank                                                       |  | $                       | 1,902 
|Interest on investment securities                                                           |  |                         | 424   
|Other income                                                                                |  |                         | 324   
|                                                                                            |  |                         |       
|Total income                                                                                |  |                         | 2,650 
|                                                                                            |  |                         |       
|Charitable contribution                                                                     |  |                         |      
|Other operating expenses                                                                    |  |                         | 437   
|                                                                                            |  |                         |       
|Total operating expenses                                                                    |  |                         | 437   
|                                                                                            |  |                         |       
|Income before income taxes and equity in undistributed net income of Jefferson Federal Bank |  |                         | 2,213 
|Income tax (benefit)                                                                        |  |                         | 147   
|                                                                                            |  |                         |       
|                                                                                            |  |                         | 2,066 
|                                                                                            | 
|Equity in undistributed net income of Jefferson Federal Bank                                |  |                         | 1,384 
|                                                                                            |  |                         |       
|Net income                                                                                  |  | $                       | 3,450 
|                                                                                            |  |                         |       



F-27



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 18  CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY (CONTINUED)



|                                                                                  |  |                         |         |  
|--------------------------------------------------------------------------------- |  | ----------------------- | ------- | -
|Statement of Cash Flows                                                           |  | Year EndedJune 30, 2005 |        
|Cash flows from operating activities:                                             |  |                         |         |  
|Net income                                                                        |  | $                       | 3,450   |  
|                                                                                  | 
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                         |         |  
|Equity in undistributed net income of Jefferson Federal Bank                      |  |                         | (1,358  | )
|Deferred tax benefit                                                              |  |                         | 152     |  
|Tax benefit from stock options and MRP                                            |  |                         | 25      |  
|Loss on sale of investments                                                       |  |                         | 213     |  
|Increase in other assets                                                          |  |                         | 217     |  
|Increase in other liabilities                                                     |  |                         | 38      |  
|                                                                                  |  |                         |         |  
|Net cash provided by operations                                                   |  |                         | 2,737   |  
|                                                                                  |  |                         |         |  
|Cash flows from investing activities:                                             |  |                         |         |  
|Sales and maturities of debt securities                                           |  |                         | 19,778  |  
|Purchase of debt securities                                                       |  |                         |        |  
|Investment in Jefferson Federal Bank                                              |  |                         | (29     | )
|Return of principal on loan to ESOP                                               |  |                         | 326     |  
|                                                                                  |  |                         |         |  
|Net cash used for investing activities                                            |  |                         | 20,075  |  
|                                                                                  |  |                         |         |  
|Cash flows from financing activities:                                             |  |                         |         |  
|Purchase of treasury stock                                                        |  |                         | (14,599 | )
|Purchase of company stock for incentive plan                                      |  |                         | (185    | )
|Proceeds from exercise of options                                                 |  |                         | 44      |  
|Dividends paid on common stock                                                    |  |                         | (1,899  | )
|                                                                                  |  |                         |         |  
|Net cash provided by financing activities                                         |  |                         | (16,639 | )
|                                                                                  |  |                         |         |  
|Net increase in cash and cash equivalents                                         |  |                         | 6,173   |  
|Cash and cash equivalents at beginning of year                                    |  |                         | 209     |  
|                                                                                  |  |                         |         |  
|Cash and cash equivalents at end of year                                          |  | $                       | 6,382   |  
|                                                                                  |  |                         |         |  



F-28



---

##### Table of Contents

JEFFERSON BANCSHARES, INC. AND SUBSIDIARY



Notes to Consolidated Financial Statements

(Dollars in Thousands)



NOTE 19  QUARTERLY FINANCIAL INFORMATION



The following table summarizes selected information regarding the Companys results of operations for the periods indicated (in
thousands except per share data):



|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|--------------------------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ------------- |  | ------------ | ----- |  | - | -----
|                                                    |  | Three Months Ended
|                                                    |  | September 30,2004  |        |   | December 31,2004 |   | March 31,2005 |  | June 30,2005
|                                                    |  | (Unaudited)       
|Interest income                                     |  | $                  | 3,888  |   |                  | $ | 3,898         |  | $            | 4,000 |  | $ | 3,994
|Interest expense                                    |  |                    | 1,095  |   |                  |   | 1,112         |  |              | 1,165 |  |   | 1,268
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net interest income                                 |  |                    | 2,793  |   |                  |   | 2,786         |  |              | 2,835 |  |   | 2,726
|                                                    |  |                    |        |  
|Provision for loan losses                           |  |                    |       |   |                  |   |              |  |              |      |  |   |     
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net interest income after provision for loan losses |  |                    | 2,793  |   |                  |   | 2,786         |  |              | 2,835 |  |   | 2,726
|Noninterest income                                  |  |                    | 264    |   |                  |   | 198           |  |              | 327   |  |   | 415  
|Noninterest expense                                 |  |                    | 1,597  |   |                  |   | 1,567         |  |              | 1,915 |  |   | 1,951
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Earnings before income taxes                        |  |                    | 1,460  |   |                  |   | 1,417         |  |              | 1,247 |  |   | 1,190
|Income taxes                                        |  |                    | 508    |   |                  |   | 535           |  |              | 385   |  |   | 436  
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net earnings                                        |  | $                  | 952    |   |                  | $ | 882           |  | $            | 862   |  | $ | 754  
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Earnings per share, basic                           |  | $                  | 0.12   |   |                  | $ | 0.12          |  | $            | 0.12  |  | $ | 0.11 
|Earnings per share, diluted                         |  | $                  | 0.12   |   |                  | $ | 0.12          |  | $            | 0.12  |  | $ | 0.11 
|                                                    | 
|                                                    |  | Three Months Ended
|                                                    |  | September 30,2003  |        |   | December 31,2003 |   | March 31,2004 |  | June 30,2004
|                                                    |  | (Unaudited)       
|Interest income                                     |  | $                  | 4,142  |   |                  | $ | 4,063         |  | $            | 3,996 |  | $ | 3,866
|Interest expense                                    |  |                    | 1,329  |   |                  |   | 1,264         |  |              | 1,130 |  |   | 1,053
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net interest income                                 |  |                    | 2,813  |   |                  |   | 2,799         |  |              | 2,866 |  |   | 2,813
|                                                    |  |                    |        |  
|Provision for loan losses                           |  |                    |       |   |                  |   |              |  |              |      |  |   |     
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net interest income after provision for loan losses |  |                    | 2,813  |   |                  |   | 2,799         |  |              | 2,866 |  |   | 2,813
|Noninterest income                                  |  |                    | 234    |   |                  |   | 252           |  |              | 265   |  |   | 316  
|Noninterest expense                                 |  |                    | 5,548  |   |                  |   | 1,514         |  |              | 1,670 |  |   | 1,533
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Earnings before income taxes                        |  |                    | (2,501 | ) |                  |   | 1,537         |  |              | 1,461 |  |   | 1,596
|Income taxes                                        |  |                    | (910   | ) |                  |   | 571           |  |              | 428   |  |   | 617  
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Net earnings                                        |  | $                  | (1,591 | ) |                  | $ | 966           |  | $            | 1,033 |  | $ | 979  
|                                                    |  |                    |        |   |                  |   |               |  |              |       |  |   |      
|Earnings per share, basic                           |  | $                  | (0.19  | ) |                  | $ | 0.12          |  | $            | 0.13  |  | $ | 0.13 
|Earnings per share, diluted                         |  | $                  | (0.19  | ) |                  | $ | 0.11          |  | $            | 0.13  |  | $ | 0.13 



F-29