**EXHIBIT 13**

*2005 was, for all of us at Southern Missouri Bancorp, Inc. personally disappointing. For net income to drop from a record $2.9
million to $104,000 as a result of one potentially fraudulent credit relationship is disheartening. Nonetheless, we are confident in
the overall approach we have taken. To see why, please read on...*

>  TABLE *of* CONTENTS  <

|Letter to Shareholders                                      | 2 
|----------------------------------------------------------- | --
|Common Share Data                                           | 8 
|Financial Review                                            | 9 
|Report from Independent   Registered Public Accounting Firm | 20
|Consolidated Financial Statements                           | 22
|Notes to Consolidated Financial Statements                  | 27
|Corporate and Investor Information                          | 48
|Directors and Officers                                      | 49

>  FINANCIAL SUMMARY  <

|                                                      | 2005      | 2004      | CHANGE(%)
|----------------------------------------------------- | --------- | --------- | ---------
|EARNINGS *(dollars in thousands)*                     |           |           |          
|Net interest income                                   | $   9,252 | $   9,155 | 1.0      
|Provision for possible loan losses                    | 4,815     | 275       | 1,650.9  
|Other income                                          | 2,313     | 1,875     | 23.4     
|Other expense                                         | 6,728     | 6,445     | 4.4      
|Income taxes                                          | (82)      | 1,427     | (105.7)  
|Net income                                            | 104       | 2,883     | (96.4)   
|                                                      |           |           |          
|PER COMMON SHARE                                      |           |           |          
|Net income:                                           |           |           |          
|Basic                                                 | $     .05 | $    1.27 | (96.1)   
|Diluted                                               | .05       | 1.23      | (95.9)   
|Tangible book value                                   | 10.07     | 10.26     | (1.0)    
|Closing market price                                  | 14.50     | 15.76     | (8.0)    
|Cash dividends declared                               | .36       | .36       | 0        
|                                                      |           |           |          
|AT YEAR-END *(dollars in thousands)*                  |           |           |          
|Total assets                                          | $ 330,360 | $ 311,893 | 6.0      
|Loans, net of allowance                               | 267,568   | 248,355   | 7.7      
|Reserves as a percent of nonperforming loans          | 353.36%   | 1460.14%  |          
|Deposits                                              | $ 224,666 | $ 211,959 | 6.0      
|Stockholders' equity                                  | 25,003    | 25,952    | (3.7)    
|                                                      |           |           |          
|FINANCIAL RATIOS                                      |           |           |          
|Return on stockholders' equity                        | .39%      | 11.09%    |          
|Return on assets                                      | .03       | .98       |          
|Net interest margin                                   | 3.06      | 3.28      |          
|Efficiency ratio                                      | 58.20     | 58.40     |          
|Allowance for possible loan losses to net loans       | .75       | .80       |          
|Equity to average assets at year-end                  | 7.70      | 8.40      |          
|                                                      |           |           |          
|OTHER DATA(1)                                         |           |           |          
|Common shares outstanding                             | 2,232,816 | 2,262,004 |          
|Average common and equivalent      shares outstanding | 2,255,674 | 2,335,300 |          
|Stockholders of record                                | 285       | 288       |          
|Full-time equivalent employees                        | 88        | 90        |          
|Assets per employee (in thousands)                    | $ 3,754   | $ 3,465   |          
|Banking offices                                       | 8         | 8         |          

>  LETTER to SHAREHOLDERS  <

|Dear Shareholder,

2005 can be described in many ways. In the most fundamental way it was a true disappointment. Net income for Southern Missouri Bancorp, Inc. (Company) decreased from $2.9 million to $104,000. The decrease was due to a $4.9 million credit relationship involving allegedly fraudulent financial statements and other fraudulent activities. 

As a result of this one credit relationship, the Company wrote the value of the loan down by $4.6 million and sold part of the creditors' collateral, leaving the balance of the loan at $300,000. Not only did the large write
down cause the provision for loan loss to increase by $4.6 million, the Company had a $210,000 loss on deposit, wrote off interest of $41,000, |  | had $51,000 in other expenses and accrued $150,000 in legal fees all related to this credit relationship.  Management and the Company's attorneys are working diligently to resolve all the issues with the creditor and the other financial institutions that have interests in the creditor and its collateral. We have been advised that, due to the complexity of the issues involved, it could take two years or longer to finally resolve the relationship. The Company could at some point in time realize a gain in the settlement of all the lawsuits, but this cannot be predicted with certainty. 

Without this significant event, and the related expenses and write offs, our net income would have approximated $3.2 million, an increase of
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|11% over the prior year and diluted earnings per share of $1.40, an increase of 13.8% over the prior year. 

*Stable Business Growth Continues*
The second way fiscal 2005 can be described is by continued growth in our core business - loans and deposits. During fiscal 2005, total assets grew by $18.7 million. This growth can be attributed to loan growth of $19.2 million.
With increased growth projections for 2006, the Company continues to look at all opportunities for new business, including de novo branching or acquisition strategies to increase our market area, as well as adding senior personnel who can bring or develop new business.

Total deposits grew $12.7 million due in part to managements' strategic plan to offer competitively priced certificates of deposit over the course of the |  | year. These CDs were for 11-25 month terms and helped reduce overnight borrowing at attractive prices
while improving our sensitivity to rising short-term interest rates.

We have continued to enhance relationships with our commercial customers. We have recommended the use of "Sweep" accounts to offer them more value and add another link to the bank. These deposits, also known as "securities sold under agreements to repurchase" increased by $4.2 million.

The Company has seen a continuing increase in market share in all its markets, but with other institutions entering our market area, we cannot depend on this trend to go on indefinitely. These developments have confirmed the Company's strategic plan to expand into new markets, either through acquisition or de novo branches to help increase shareholder value.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  LETTER to SHAREHOLDERS  <

|*Technology continues to improve efficiency*

Yet another way to describe this year is in terms of operating efficiency. The Company has maintained an operating efficiency ratio of 58.2% as compared to the peer bank group of 67.5%. This superior efficiency ratio is a result of investments made over the last several years to enhance our technological infrastructure. 

An example of technology increasing operating efficiency is the delivery of customer account statements. No longer does the Company pay for postage, envelopes and paper, and the labor to assemble them, if the customer elects to receive an emailed statement. This results in reduced costs to the Company.

Another enhancement installed in the last year was a new communication system converting a |  | multitude of telephone lines at the Poplar Bluff locations into one trunk line, reducing communication expenses.

Two products continuing to show effectiveness are telephone and Internet banking. These two services not only enhance our
relationship with customers and offer them banking services 24/7, they allow our customers to get information on their accounts
without contacting the Company's customer service department, reducing the costs associated with adding customer service staff.

The Company recognizes the importance of delivering personal service to our customers, so we will continue to seek solutions that
increase operating efficiency and produce valuable customer services.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|*What does 2006 hold?*
While it is difficult to predict rates, we anticipate that short-term interest rates will continue to increase in fiscal year 2006 and long-term interest rates will increase only slightly or remain stable for the year, thus further flattening the market yield curve. The Company's strategy to increase variable rate loans tied to prime and increase less rate sensitive deposits should reduce the impact of a flatter yield curve on our net interest income.

In addition to exploring opportunities for acquisitions and de novo branches, the Company purchased land for expansion purposes during 2005 in order to |  | maintain key Company operations in one location to maximize efficiency and to reduce overhead expenses.
A new customer enhancement will be available in the first quarter of 2006. Through a program called Branch Capture, the Company will be able to extend the end of the business day past the traditional 2:00 p.m. closing on Monday through Thursday. This allows individuals and commercial customers extra time to deposit funds and make loan payments. It also saves the Company money in courier costs, since these items will be transmitted electronically.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|*In Summary*
I want to express my heartfelt thanks. To our customers, for choosing us as your financial institution. To our employees, for your commitment and extra effort during a challenging year. To our Board of Directors, for your valuable advice and |  | counsel. And finally, to our Shareholders, thank you for your continuing interest in Southern Missouri Bancorp, your investment in our Company ... and for sharing our confidence in the future.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

|*New Board Members*
Shortly after last year's report was published, we announced several new Board members, to replace members who had retired. We want to gratefully acknowledge the contributions of Charles Love, Rebecca Brooks and Charles Moffitt as members |  | of the Board of Directors of Southern Missouri Bank and Southern Missouri Bancorp, Inc. during the past year. We look forward to their continuing support as we work together to keep our bank  growing.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  COMMON SHARE DATA  <

> The common stock of the Company is listed on the Nasdaq Stock Market under the symbol "SMBC." The following bar graph sets forth the high, low and closing market prices of the common stock, cash
> dividends and other information for the last three years.

The following table sets forth per share market price and dividend information for the Company's common stock. As of August 1, 2005, there were approximately 282 stockholders of record. This does not reflect the number of persons or entities who hold stock in nominee or "street name."

|**2005**                   | High   | Low    | Close  | BookValue AtEnd OfPeriod | Market PriceTo Book Value | DividendsDeclared
|-------------------------- | ------ | ------ | ------ | ------------------------ | ------------------------- | -----------------
|                          
|4th Quarter *(6-30-05)*    | $16.43 | $13.85 | $14.50 | $11.24                   | 129.00%                   | $0.09            
|3rd Quarter *(3-31-05)*    | $18.48 | $15.80 | $15.85 | $11.57                   | 136.99%                   | $0.09            
|2nd Quarter *(12-31-04)*   | $19.00 | $14.81 | $18.49 | $12.19                   | 151.68%                   | $0.09            
|1st Quarter *(9-30-04)*    | $16.29 | $15.01 | $15.90 | $11.96                   | 132.94%                   | $0.09            
|                          
|**2004**                  
|                          
|4th Quarter *(6-30-04)*    | $17.50 | $14.70 | $15.76 | $11.52                   | 136.81%                   | $0.09            
|3rd Quarter *(3-31-04)*    | $15.76 | $13.61 | $15.40 | $11.53                   | 133.56%                   | $0.09            
|2nd Quarter *(12-31-03)*** | $14.55 | $13.61 | $13.85 | $11.40                   | 121.49%                   | $0.09            
|1st Quarter *(9-30-03)*    | $14.37 | $12.38 | $13.76 | $11.16                   | 123.30%                   | $0.09            
|                          
|**2003**                  
|                          
|4th Quarter *(6-30-03)*    | $12.88 | $12.00 | $12.70 | $10.94                   | 116.09%                   | $0.07            
|3rd Quarter *(3-31-03)*    | $12.50 | $10.48 | $12.00 | $10.69                   | 112.25%                   | $0.07            
|2nd Quarter *(12-31-02)*   | $11.13 | $9.12  | $10.45 | $10.59                   | 98.68%                    | $0.07            
|1st Quarter *(9-30-02)*    | $ 9.55 | $ 8.73 | $ 9.50 | $10.39                   | 91.43%                    | $0.07            

Any future dividend declarations and payments are subject to the discretion of the Board of Directors of the Company.  The ability of the Company to pay dividends depends primarily on the ability of the Bank to pay dividends to the Company. For a discussion of the restrictions on the Bank's ability to pay dividends, see Note 12 of Notes to Consolidated Financial Statements included elsewhere in this report.

>  FINANCIAL REVIEW  <

|**BUSINESS OF THE COMPANY AND THE BANK**
    Southern Missouri Bancorp, Inc. (Southern Missouri or Company) is a Missouri corporation and owns all of the outstanding stock of Southern Missouri Bank & Trust Co. (SMBT or the Bank). The
Company's earnings are primarily dependent on the operations of the Bank. As a result, the following discussion relates primarily to the operations of the Bank.
    The Bank was originally chartered by the State of Missouri in 1887 and converted from a state-chartered stock savings and loan association to a Federally-chartered stock savings bank effective
June 1995. Then, effective February 1998, the Bank converted its charter to a state-chartered stock savings bank. On June 28, 2004, the Bank converted to a state chartered trust company with banking
powers. The Bank's deposit accounts are insured up to a maximum of $100,000 by the Savings Association Insurance Fund (SAIF), which is administered by the Federal Deposit Insurance Corporation
(FDIC).
    The Bank's primary business consists of attracting deposits from the communities it serves and investing |  | those funds in permanent loans secured by one-to-four family residences, commercial real estate, commercial business and consumer loans. The Company's results of operations are primarily dependent on its net interest margin, which is the difference between the average yield on loans, mortgage-related securities and investments and the average rate paid on deposits, securities sold under agreements to repurchase and borrowings.
    The net interest margin is affected by economic, regulatory and competitive factors that influence interest rates, loan demand and deposits. Lending activities are funded through the attraction of deposit accounts consisting of checking accounts, passbook accounts, money market deposit accounts, certificate of deposit accounts with terms of 60 months or less, securities sold under agreements to repurchase, advances from the Federal Home Loan Bank of Des Moines, and to a lesser extent brokered deposits. The Bank currently conducts its business through its home office located in Poplar Bluff and seven full service branch facilities in Poplar Bluff, (2), Van Buren, Dexter, Kennett, Doniphan and Qulin, Missouri.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|*(dollars in thousands)*                                    |                            |            |            |            |           
|----------------------------------------------------------- | -------------------------- | ---------- | ---------- | ---------- | ----------
|                                                            | At June 30                
|**Financial Condition Data:**                               | **2005**                   | 2004       | 2003       | 2002       | 2001      
|                                                            |                           
|Total assets                                                | $ 330,360                  | $ 311,893  | $ 279,455  | $ 266,288  | $ 240,494 
|Loans receivable, net                                       | 267,568                    | 248,355    | 222,840    | 211,212    | 180,857   
|Mortgage-backed securities                                  | 17,243                     | 20,994     | 25,019     | 22,609     | 26,224    
|Cash, interest-bearing deposits   and investment securities | 21,344                     | 23,794     | 13,602     | 18,763     | 19,607    
|Deposits                                                    | 224,666                    | 211,959    | 194,532    | 188,947    | 173,281   
|Borrowings                                                  | 72,257                     | 64,698     | 58,734     | 51,311     | 41,115    
|Subordinated debt                                           | 7,217                      | 7,217      | -          | -          | -         
|Stockholders' equity                                        | 25,003                     | 25,952     | 25,108     | 24,511     | 23,582    
|*(dollars in thousands)*                                    |                            |            |            |            |           
|                                                            | For The Year Ended June 30
|**Operating Data:**                                         | **2005**                   | 2004       | 2003       | 2002       | 2001      
|                                                            |                           
|Interest income                                             | $  17,284                  | $  15,700  | $  16,404  | $  16,993  | $  16,161 
|Interest expense                                            | 8,032                      | 6,545      | 7,120      | 8,139      | 9,490     
|                                                            |                           
|Net interest income                                         | 9,252                      | 9,155      | 9,284      | 8,854      | 6,671     
|Provision for loan losses                                   | 4,815                      | 275        | 330        | 350        | 510       
|                                                            |                           
|Net interest income after   provision for loan losses       | 4,437                      | 8,880      | 8,954      | 8,504      | 6,161     
|Noninterest income                                          | 2,313                      | 1,875      | 1,415      | 874        | 1,447     
|Noninterest expense                                         | 6,728                      | 6,445      | 6,165      | 5,872      | 5,219     
|                                                            |                           
|Income before income taxes                                  | 22                         | 4,310      | 4,204      | 3,506      | 2,389     
|Income tax (benefit) expense                                | (82)                       | 1,427      | 1,466      | 1,197      | 840       
|                                                            |                           
|Net income                                                  | $     104                  | $   2,883  | $   2,738  | $   2,309  | $   1,549 
|                                                            |                           
|Basic earnings per common share                             | $      .05                 | $    1.27  | $    1.17  | $      .97 | $      .63
|Diluted earnings per common share                           | $      .05                 | $    1.23  | $    1.14  | $      .95 | $      .63
|Dividends per share                                         | $      .36                 | $      .36 | $      .28 | $      .25 | $      .25

>  FINANCIAL REVIEW (continued)  <

|                                                                                                                                        | At June 30                      
|--------------------------------------------------------------------------------------------------------------------------------------- | --------------------------------
|                                                                                                                                        |                                 
|**Other Data:**                                                                                                                         | **2005**                        
|                                                                                                                                        |                                 
|Number of:                                                                                                                              |                                 
|Real estate loans                                                                                                                       | 2,850                           
|Deposit accounts                                                                                                                        | 17,336                          
|Full service offices                                                                                                                    | 8                               
|                                                                                                                                        |                                 
|                                                                                                                                        | At Or For The Year Ended June 30
|**Key Operating Ratios:**                                                                                                               | **2005**                        
|                                                                                                                                        |                                 
|Return on assets (net income   divided by average assets)                                                                               | .03%                            
|Return on average equity (net   income divided by average equity)                                                                       | .39                             
|                                                                                                                                        |                                 
|Average equity to average assets                                                                                                        | 8.18                            
|                                                                                                                                        |                                 
|Interest rate spread (spread between   weighted average rate on all interest-   earning assets and all interest-   bearing liabilities) | 2.84                            
|                                                                                                                                        |                                 
|Net interest margin (net interest   income as a percentage of average   interest-earning assets)                                        | 3.06                            
|                                                                                                                                        |                                 
|Noninterest expense to average assets                                                                                                   | 2.07                            
|                                                                                                                                        |                                 
|Average interest-earning assets to   average interest-bearing liabilities                                                               | 108.10                          
|                                                                                                                                        |                                 
|Allowance for loan losses to total   loans (1)                                                                                          | .75                             
|                                                                                                                                        |                                 
|Allowance for loan losses to   nonperforming loans (1)                                                                                  | 353.36                          
|                                                                                                                                        |                                 
|Net charge-offs to average out-   standing loans during the period                                                                      | 1.85                            
|                                                                                                                                        |                                 
|Ratio of nonperforming assets   to total assets(1)                                                                                      | .20                             
|                                                                                                                                        |                                 
|Dividend payout ratio                                                                                                                   | 776.14                          

(1) At end of period

>  FINANCIAL REVIEW (continued)  <

Management's Discussion and Analysis of Financial Condition and Results of Operations

|**OVERVIEW**
Southern Missouri Bancorp, Inc. is a Missouri corporation originally organized for the principal purpose of becoming the holding company of Southern Missouri Savings Bank. The Bank converted from a Federally-chartered stock savings bank to a state-chartered stock savings bank effective February 17, 1998, and subsequently changed its name to Southern Missouri Bank & Trust Co. The Company's state of incorporation changed from Delaware to Missouri effective April 1, 1999. On June 25, 2004, the Bank converted to a state chartered trust company with banking powers, and the Company became a bank holding company supervised by the Federal Reserve.

    The principal business of SMBT consists primarily of attracting deposits from the general public and using such deposits along with wholesale funding from the Federal Home Loan Bank of Des Moines (FHLB) to finance mortgage loans secured by one-to four-family residences, commercial real estate loans and commercial business loans. These funds have also been used to purchase investment securities, mortgage-backed securities (MBS), U.S. government and federal agency obligations and other permissible securities.

    Southern Missouri's results of operations are primarily dependent on the levels of its net interest margin and noninterest income, and its ability to control operating expenses. Net interest margin is dependent primarily on the difference or spread between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities, as well as the relative amounts of these assets and liabilities. Southern Missouri is subject to interest rate risk to the degree that its interest-earning assets mature or reprice at different times, or on a varying basis, from its interest-bearing liabilities.

    Southern Missouri's noninterest income consists primarily of fees charged on transaction and loan accounts and increased cash surrender value of bank owned life insurance ("BOLI"). Southern Missouri's operating expenses include: employee compensation and benefits, occupancy expenses, legal and professional fees, federal deposit insurance premiums, amortization of intangible assets and other general and administrative expenses.

    Southern Missouri's operations are significantly influenced by general economic conditions including monetary and fiscal policies of the U.S. government and the Federal Reserve Board. Additionally, Southern Missouri is subject to policies and regulations issued by financial institution regulatory agencies, including the Federal Deposit Insurance Corporation, the Federal Reserve and the Missouri Division of Finance. Each of these factors may influence interest rates, loan demand, prepayment rates and deposit
flows. Interest rates available on competing investments as well as general market interest rates influence the Bank's cost of funds.  Lending activities are affected by the demand for financing real estate and other types of loans, which in turn is affected by the interest rates at which such financing may be offered. The Bank intends to continue to focus on its lending programs for one-to four-family residential real estate, commercial real estate, commercial business and consumer financing on loans secured by properties or collateral located primarily in Southeastern Missouri.

FORWARD-LOOKING STATEMENTS

    This document, including information incorporated by reference, contains forward-looking statements about the Company and its subsidiaries which we believe are within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements with respect to anticipated future operating and financial performance, growth opportunities, interest rates, cost savings and funding advantages expected or anticipated to be realized by management.  Words such as "may," "could," "should," "would," "believe," "anticipate," "estimate," "expect," "intend," "plan" and similar
expressions are intended to identify these forward looking statements. Forward-looking statements by the Company and its management are based on beliefs, plans, objectives, goals, expectations, |  | anticipations, estimates and the intentions of management and are not guarantees of future performance. The important factors we discuss below, as well as other factors discussed under the caption "Management's Discussion and Analysis of Financial Condition and Results of Operations" and identified in our filings with the SEC and those presented elsewhere by our management from time to time, could cause actual results to differ materially
from those indicated by the forward-looking statements made in this document:further developments in the Company's ongoing review of and efforts to resolve the problem credit relationship described in this report, which could result in, among other things, further downgrades of the aforementioned loans, additional provisions to the loan loss reserve and the incurrence of other material non-cash and cash charges;the strength of the United States economy in general and the strength of the local economies in which we conduct operations;the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board;inflation, interest rate, market and monetary fluctuations;the timely development and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services;the willingness of users to substitute our products and services for products and services of our competitors;the impact of changes in financial services' laws and regulations (including laws concerning taxes, banking, securities and insurance);the impact of technological changes;acquisitions;changes in consumer spending and saving habits; andour success at managing the risks involved in the foregoing.

    The Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information, or otherwise.

**CRITICAL ACCOUNTING POLICIES**

The Company has established various accounting policies, which govern the application of accounting principles generally accepted in the United States of America in the preparation of our financial statements. Our significant accounting policies are described in the footnotes to the Consolidated Financial Statements. Certain accounting policies involve significant judgments and assumptions by management that have a material impact on the carrying value of certain assets and liabilities; management considers such accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors, which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from these judgments and estimates that could have a material impact on the carrying values of assets and liabilities and the results of operations of the Company.

    The allowance for losses on loans represents management's best estimate of probable losses in the existing loan portfolio. The allowance for losses on loans is increased by the provision for losses on loans charged to expense and reduced by loans charged off, net of recoveries. The provision for losses on loans is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions and the related impact on specific borrowers and industry groups, historical loan loss experience, the level of classified and nonperforming loans and the results of regulatory examinations.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  FINANCIAL REVIEW (continued)  <

|Integral to the methodology for determining the adequacy of the allowance for loan losses is portfolio segmentation and impairment measurement. Under the Company's methodology, loans are first segmented into 1) those comprising large groups of smaller-balance homogeneous loans, including single-family mortgages and installment loans, that are collectively evaluated for impairment and 2) all other loans that are individually evaluated. Those loans in the second category are further segmented utilizing a defined grading system which involves categorizing loans by severity of risk based on conditions that may affect the ability of the borrowers to repay their debt, such as current financial information, collateral valuations, historical payment experience, credit documentation, public information, and current trends. The loans subject to credit classification represent the portion of the portfolio subject to the greatest credit risk and where adjustments to the allowance for losses on loans as a result of provisions and charge-offs are most likely to have a significant impact on operations.

    A periodic review of selected credits (based on loan size and type) is conducted to identify loans with heightened risk or probable losses and to assign risk grades. The primary responsibility for this review rests with the loan administration personnel. This review is supplemented with periodic examinations of both selected credits and the credit review process by applicable regulatory agencies and external auditors. The information from these reviews assists management in the timely identification of problems and potential problems and provides a basis for deciding whether the credit represents a probable loss or risk that should be recognized.

    Loans are considered impaired if, based on current information and events, it is probable that Southern Missouri will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. The measurement of impaired loans is generally based on the fair value of the collateral for collateral-dependent loans. If the loan is not collateral-dependent, the measurement 

of impairment is based on the present value of expected future cash flows discounted at the historical effective interest rate or the observable market price of the loan. In measuring the fair value of the collateral, management uses the assumptions (i.e., discount rates) and methodologies (i.e., comparison to the recent selling price of similar assets) consistent with those that would be utilized by unrelated third parties. Impairment identified through this evaluation process is a component of the allowance for loan losses. If a loan that is individually evaluated for impairment is found to have none, it is grouped together with loans having similar
characteristics (i.e., the same risk grade), and an allowance for loan losses is based upon historical average charge-offs for similar loans over the past five years, the historical average charge-off rate for developing trends in the economy, in industries and other factors. For portfolio loans that are evaluated for impairment as part of homogenous pools, an allowance is maintained based upon the average charge-offs for the past five years.

    Changes in the financial condition of individual borrowers, in economic conditions, in historical loss experience and in the conditions of the various markets in which collateral may be sold may all affect the required level of the allowance for losses on loans and the associated provision for losses on loans.

**FINANCIAL CONDITION**General. The Company's total assets increased $18.7 million, or 6.0%, to $330.4 million at June 30, 2005, when compared to $311.7 million at June 30, 2004. The growth was primarily due to growth in the loan portfolio of $19.2 million, or 7.7%, an increase in bank owned life insurance of $2.0 million or 52.2%, primarily through additional purchases and the increase in premises and equipment of $1.8 million or 29.9%; partially offset by a $5.5 million or 13.7% decline in the investment portfolio. Asset growth was primarily funded by deposit growth of $12.7 million, or 6.0%, increase in securities sold under agreements to repurchase of $4.3 million or 66.8% and the increase in FHLB advances of $2.3 million, or 3.8%. |  | *Loans.* Loans increased $19.2 million, or 7.74%, to $267.6 million at June 30, 2005, from the $248.4 million at June 30, 2004. The growth in the loan portfolio exceeded the Company's growth targets and was comprised principally of commercial business loans, one-to-four-family real estate loans and commercial real estate loans of $13.4 million, $2.0 million and $4.0 million, respectively.  During fiscal 2005, the Company had a credit relationship of approximately $4.9 million which is suspected to have performed fraudulent activities; hence, the Company wrote the value of this credit relationship down by $4.6 million and sold collateral for $150,000. The outstanding credit relationship balance at June 30, 2005 was approximately $300,000. Excluding the reduction in the aforementioned credit relationship, loan growth would have been $24.1 million or 9.7%.

    *Allowance for Loan Losses.* Allowance for loan losses increased $38,000 or 2.0%, from $2.0 million at June 30, 2004, to $2.0 million at June 30, 2005. The allowance for loan losses represented 0.8% of loans receivable at June 30, 2005, and June 30, 2004. At June 30, 2005, nonperforming loans, which includes loans past due greater than 90 days and nonaccruing loans, were $571,000 compared to $136,000 at June 30, 2004. (see Provision for Loan Losses)

    *Investments.* The investment portfolio decreased $5.5 million, or 13.7% to $34.7 million at June 30, 2005 from the $40.2 million at June 30, 2004. The decrease in the investment portfolio was comprised principally of equity securities, MBSs including CMOs and other investments of $3.5 million, $3.7 million and $2.2 million, respectively, partially offset by a $3.9 million increase in debt securities issued by government sponsored entities.

    *Premises and Equipment.* Premises and equipment increased $1.8 million to $7.9 million at June 30, 2005, from $6.1 million at June 30, 2004. The increase was primarily due to the purchase of land to be used for future expansion purposes and other equipment purchases, partially offset by depreciation expense for the year.

    *Bank Owned Life Insurance.* The Bank purchased "key person" life insurance policies on six employees for a cash surrender value of $4.0 million in February, 2003. In addition, in October, 2004 the Bank purchased "key person" life insurance policies on 20 employees for $2.0 million. At June 30, 2005, the cash surrender value had increased to $6.5 million.

    *Intangible Assets.* Intangible assets generated through branch acquisitions in 2000 decreased $255,000 to $2.6 million as of June 30, 2005, and will continue to be amortized in accordance with Statement of Financial Accounting Standards (SFAS) No. 142.

    *Deposits.* Deposits increased $12.7 million, or 6.0%, to $224.7 million at June 30, 2005, from $212.0 million at June 30, 2004. The deposit growth was comprised of increases in CDs and money market passbooks of $17.3 million and $1.2 million, respectively, partially offset by a decrease in money market demand accounts and savings accounts of $5.2 million and $524,000, respectively. The Bank instituted several CD promotions during the period January 2005 through March 2005 offering an 11 to 15 month special rate, anticipating that the Federal Reserve Bank will continue to raise rates, which may benefit interest expense during the next several months. 

    *Borrowings.* FHLB advances increased $2.3 million, or 3.8%, to $61.5 million at June 30, 2005, from $59.3 million at June 30, 2004. Of the outstanding advances, $52.0 million have fixed interest rates, $37.0 million of which are subject to early redemption by the issuer.  The remaining $9.5 million was borrowed overnight and reprices daily. At June 30, 2005, the fixed rate advances had a weighted average cost of 4.84% and a weighted average maturity of 3.1 years when compared to a weighted average cost of 4.84% and a weighted average maturity of 4.1 years at June 30, 2004.

    *Subordinated Debt.* In March, 2004, the Company issued $7.0 million of Floating Rate Capital Securities of Southern Missouri Statutory Trust I with a liquidation value of $1,000 per share. The securities are due in 30 years, redeemable after five years and bear interest at a floating rate based on three month LIBOR.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  FINANCIAL REVIEW (continued)  <

|*Stockholders' Equity.* The Company's stockholders' equity decreased by $949,000, or 3.7%, to $25.0 million at June 30, 2005, from
$26.0 million at June 30, 2004. This decrease was primarily due to the repurchase of $449,000 in common stock and the payment of cash dividends of $809,000, partially offset by net income of $104,000. On September 26, 2003, the Company effected a two-for-one split of the Company's common stock in the form of a stock dividend of one additional share of Southern Missouri Bancorp, Inc. common stock for each share held. Share and per share data for all periods presented have been adjusted to give effect to the stock split. The Company has approximately 26,000 shares of common stock remaining to be purchased under its current stock repurchase program of approximately 115,000 shares announced on April 22, 2004.

**COMPARISON OF THE YEARS ENDED JUNE 30, 2005 AND 2004**

    **Net Income.** Southern Missouri's net income decreased to $104,000 for fiscal 2005 when compared to the results of the prior fiscal year. The decrease in net income was primarily due to the increased provision for loan losses. The increase in the provision for loan losses was primarily due to the alleged fraudulent activities performed by a substantial credit relationship of $4.9 million. The Bank, after inspections, evaluations and discussions with attorneys, increased the provision for loan loss by $4.5 million and proceeded to write down the credit by $4.6 million. In addition to the provision for loan loss, this credit relationship resulted in a variety of other expenditures, which included a $210,000 loss on a deposit account, a write off of accrued interest of $41,000, legal fees of $150,000, and repossession expense of $52,000. Excluding the aforementioned loss and the related expenses, the Company would have earned approximately $3.2 million.

**Net Interest Income.** Net interest income increased $97,000, or 1.0%, to $9.3 million for fiscal 2005 when compared to the prior fiscal year. The increase was primarily due to a 9% increase in average interest-earning assets, partially offset by a 22 basis point decrease in the average interest rate spread. The decrease in interest rate spread was a result of short term rates increasing while long term rates decreased over the fiscal year, resulting in a flatter yield curve and increased competition. An example of this is the
prime rate which increased 200 basis points over the year, from 4.25% to 6.25%, while the 10-year treasury rate decreased by 68 basis points from 4.62% to 3.94%. For fiscal 2005, the average interest rate spread was 2.84% compared to 3.06% for fiscal year 2004.

**Interest Income.** Interest income increased $1.6 million, or 10.1%, to $17.3 million for fiscal 2005 when compared to the prior fiscal year. The increase was primarily due to the $24.6 million increase in average balance of interest-earning assets and the 8 basis point increase in average yield earned on these assets from 5.63% to 5.71%.

    Interest income on loans receivable increased by $1.2 million, or 8.4%,  to $15.8 million for fiscal 2005 when compared to the prior fiscal year. The increase was primarily due to a $21.4 million increase in average loans receivable partially offset by a 3 basis point decrease in the average yield on the loans.  

    Interest income on the investment and MBS portfolio increased by $336,000, or 29.7%, to $1.5 million for fiscal 2005 when compared to the prior fiscal year. The increase was primarily due to a 74 basis point increase in the average yield on these investments and a $2.7 million increase in the average balance outstanding. The increase in yield over the prior year was primarily related to fiscal year 2004's yields being negatively impacted by rapid prepayment rates on the MBS portfolio.

    Other interest income increased $22,000 in fiscal 2005 when compared to the prior year due to higher average balances.

**Interest Expense.** Interest expense increased $1.5 million, or 22.7%, to $8.0 million for fiscal 2005 when compared to the prior fiscal year. The increase was primarily due to the 29 basis point increase in the average rate paid on interest-bearing liabilities from 2.58% in fiscal 2004 to 2.87% in fiscal 2005 and the $25.8 million increase in the average balance of interest-bearing liabilities. |  | Interest expense on deposits increased $934,000, or 26.2%, to $4.5 million for fiscal 2005 when compared to the prior fiscal year. The
increase in interest expense was due to an increase in the average rate paid on interest-bearing deposits to 2.21% for fiscal 2005 from 1.89% for the year ended June 30, 2004. The increase was primarily due to upward repricing of deposits from the general rise in short term interest rates, from growth in the CD portfolio and from the increase in the average balance of interest-bearing deposits from $189.4 million in fiscal 2004 to $203.5 million for the year ended June 30, 2005.

    Interest expense on FHLB advances increased $154,000, or 5.5%, to $3.0 million for fiscal 2005 when compared to the prior fiscal year. The increase in interest expense was primarily due to the $4.0 million increase in average balance of FHLB advances for fiscal 2005, and the general rise in overnight borrowing rates, partially offset by the 8 basis point decrease in average rate paid on advances. The increase in average balances was attributed to increased loan funding in fiscal 2005.

    The Company issued $7.0 million of Floating Rate Capital Securities in March, 2004, with an interest rate of three month LIBOR plus 275 basis points and reprices quarterly. Interest expense was $370,000 for fiscal 2005 as compared to $84,000 for the prior year.  Interest expense increased due to the TRUP being in effect for four months in fiscal 2004, compared to 12 months in fiscal 2005.

**Provision for Loan Losses.** A provision for loan losses is charged to earnings to bring the total allowance for loan losses to a level considered adequate by management to provide for probable loan losses based on prior loss experience, type and amount of loans in the portfolio, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral and current economic conditions. Management also considers other factors relating to the collectibility of the loan portfolio.

    The provision for loan losses was $4.8 million for fiscal 2005, compared to $275,000 for the prior fiscal year. The increase in the loan loss provision was primarily due to the aforementioned problem credit relationship. At June 30, 2005, classified assets totaled $1.3 million, compared to $2.2 million at June 30, 2004. The improvement in classified assets was primarily due to improved financial capacity of the borrowers and the receipt of cash payments on previously classified credit relationships.

    The above provision was made based on management's analysis of the various factors which affect the loan portfolio and management's desire to maintain the allowance at a level considered adequate. Management performed a detailed analysis of the loan portfolio, including types of loans, the charge-off history and an analysis of the allowance for loan losses. Management also considered the continued origination of loans secured by commercial businesses and commercial real estate. These loans bear an inherently higher level of credit risk than one-to four-family residential real estate loans. While management believes the allowance for loan losses at June 30, 2005, is adequate to cover all losses inherent in the portfolio, there can be no assurance that, in
the future, the Bank's regulators will not require further increases in the allowance or actual losses will not exceed the allowance.

**Noninterest Income.** Noninterest income increased $438,000, or 23.4%, to $2.3 million for fiscal 2005, when compared to the $1.9 million earned during fiscal 2004. Bank service charges decreased $117,000, or 10.3%, for fiscal 2005 when compared to the prior year. The decrease was primarily due to the $210,000 deposit loss related to the aforementioned problem credit relationship. The Bank's non-interest income was enhanced by a $371,000 increase in gains on sales of available for sale investments and equities
when compared to the prior year. The funds generated from these sales were used to purchase property for future branch expansion. Other non-interest income increased $159,000 when compared to the prior year, primarily due to increases in cash surrender value on BOLI, increases in loan fees collected and the overall increase of our customer base.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  FINANCIAL REVIEW (continued)  <

|**Noninterest Expense.** Noninterest expense increased $283,000, or 4.4%, to $6.7 million for fiscal 2005, when compared to the $6.4 million expensed during fiscal 2004. The increased expense resulted primarily from higher compensation and benefits, professional services and other expenses.

    Compensation expense increased $102,000, or 3.0%, for fiscal 2005 when compared to the prior year. The increase was due to increased salaries and other compensation related expenditures. Professional services increased $98,000 to $277,000 for fiscal 2005 when compared to the prior year primarily due to $150,000 in legal expenses associated with the aforementioned problem credit relationship. At June 30, 2005, the Bank had approximated $119,000 in accrued legal expense associated with the credit relationship. Other expense increased $110,000 to $973,000 for fiscal 2005 when compared to the prior year as a result of an increase
in expenses associated with our expanded customer base.

**Provision for Income Taxes.** Provision for income taxes decreased $1.5 million to a benefit of $82,000 for fiscal 2005, when compared to the prior fiscal year. The decrease was attributed to the decrease in net income from the prior year.

**COMPARISON OF THE YEARS ENDED JUNE 30, 2004 AND 2003**

    **Net Income.** Southern Missouri's net income increased $145,000, or 5.3%, to $2.9 million for fiscal 2004 when compared to the results of the prior fiscal year. The improvement in net income was primarily due to increased noninterest income, partially offset by higher noninterest expense and decreased net interest income.

**Net Interest Income.** Net interest income decreased $129,000, or 1.4%, to $9.2 million for fiscal 2004 when compared to the prior fiscal year. The decrease was primarily due to the 22 basis point decrease in the average interest rate spread, partially offset by a 7% increase in average interest- earning assets. The decrease in interest rate spread was a result of interest-earning assets repricing downward at a faster pace than interest-bearing liabilities. For fiscal 2004, the average interest rate spread was 3.06% when compared to 3.28% over the same period of the prior year.

**Interest Income.** Interest income decreased $704,000, or 4.3%, to $15.7 million for fiscal 2004 when compared to the prior fiscal year.  The decrease was primarily due to the 69 basis point decline in the average yield earned on these assets, from 6.32% to 5.63%, partially offset by the $18.3 million increase in the average balance of interest-earning assets.

    Interest income on loans receivable decreased by $641,000, or 4.2%, to $14.6 million for fiscal 2004 when compared to the prior fiscal year. The decrease was primarily due to a 75 basis point decline in the average yield on the loans partially offset by a $16.7 million increase in average loans receivable. The 75 basis point decline in average interest yield on loans was primarily due to the combination of new loans originated at lower rates, repayments of higher yielding loans and downward repricing of adjustable rate loans.

    Interest income on the investment and MBS portfolio decreased by $42,000, or 3.6%, to $1.2 million for fiscal 2004 when compared to the prior fiscal year. The decrease was primarily due to a 53 basis point decrease in the average yield on these investments, partially offset by a $3.7 million increase in the average balance outstanding. The decline was due to rapid prepayment rates causing increased premium amortization on MBSs during the first half of the fiscal year and the general decline in interest rates. |  | Other interest income decreased $21,000 in fiscal 2004 when compared to the prior year due to lower average balances and lower yields earned on these assets.

**Interest Expense.** Interest expense decreased $575,000, or 8.1%, to $6.5 million for fiscal 2004 when compared to the prior fiscal year. The decrease was primarily due to the 45 basis point decrease in the average rate paid on interest-bearing liabilities from 3.03% in fiscal 2003 to 2.58% in fiscal 2004, partially offset by the $19.4 million increase in the average balance of interest-bearing
liabilities.

    Interest expense on deposits declined $800,000, or 18.3%, to $4.4 million for fiscal 2004 when compared to the prior fiscal year. The decline in interest expense was due to a decline in the average rate paid on interest-bearing deposits to 1.89% for fiscal 2004 from 2.42% for the year ended June 30, 2003. The decline was primarily due to downward repricing of deposits and from growth in lower yielding checking accounts. Partially offsetting the decline in the average rate paid on deposits was the $8.5 million increase in the average balance of interest-bearing deposits to $189.4 million in fiscal 2004 from $180.9 million for the year ended June 30,
2003.

    Interest expense on FHLB advances increased $142,000, or 5.3%, to $2.8 million for fiscal 2004 when compared to the prior fiscal year. The increase in interest expense was primarily due to the $7.9 million increase in the average balance of FHLB advances for fiscal 2004, partially offset by the 53 basis point decrease in average rate paid on advances. The increase in average balances was attributed to increased loan funding and investment purchases in fiscal 2004.

    The Company issued $7.0 million of Floating Rate Capital Securities in March, 2004, with an interest rate of three month LIBOR plus 275 basis points and reprices quarterly. Interest expense was $84,000 for fiscal 2004.

**Provision for Loan Losses.** A provision for loan losses is charged to earnings to bring the total allowance for loan losses to a level considered adequate by management to provide for probable loan losses based on prior loss experience, type and amount of loans in the portfolio, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral and current economic conditions. Management also considers other factors relating to the collectibility of the loan portfolio.

    The provision for loan losses was $275,000 for fiscal 2004 when compared to $330,000 for the prior fiscal year. The decrease in the loan loss provision was primarily due to declines in non-performing assets, loan delinquencies, and classified assets. At June 30, 2004, classified assets totaled $2.2 million when compared to $3.7 million at June 30, 2003. The improvement in classified assets was primarily due to receiving cash payments of $2.2 million on previously classified assets. 

    The above provision was made based on management's analysis of the various factors which affect the loan portfolio and management's desire to maintain the allowance at a level considered adequate. Management performed a detailed analysis of the loan portfolio, including types of loans, the charge-off history and an analysis of the allowance for loan losses. Management also considered the continued origination of loans secured by commercial businesses and commercial real estate. These loans bear an inherently higher level of credit risk than one-to four-family residential real estate loans. While management believes the allowance for loan losses at June 30, 2004, is adequate to cover all losses inherent in the portfolio, there can be no assurance that, in
the future, the Bank's regulators will not require further increases in the allowance or actual losses will not exceed the allowance.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  FINANCIAL REVIEW (continued)  <

|**Noninterest Income.** Noninterest income increased $460,000, or 32.5%, to $1.9 million for fiscal 2004, when compared to the $1.4 million earned during fiscal 2003. Bank service charges increased $273,000, or 31.6%, for fiscal 2004 when compared to the prior year. The increase of 32.5% was primarily due to the implementation of an overdraft privilege program in February, 2003, which resulted in increased banking service charges as well as increased cash
surrender value on BOLI and an expanded customer base. The number of checking accounts increased 632 or 8.4% to 8,175 for fiscal 2004 when compared to the prior year.

**Noninterest Expense.** Noninterest expense increased $280,000,
or 4.6%, to $6.4 million for fiscal 2004, when compared to the $6.2 million expensed during fiscal 2003. The increased expense resulted primarily from higher compensation and benefits, professional services and other expenses. 

    Compensation expense increased $168,000, or 5.2%, for fiscal 2004 when compared to the prior year. The increase was due to increased salaries, higher employee stock ownership plan expenses and increased incentive bonuses. Professional services increased $84,000 to $179,000 for fiscal 2004 when compared to the prior year as a result of the Company's strategic planning process. Other expense increased $65,000 to $863,000 for fiscal 2004 when compared to the prior year as a result of an increase in expenses associated with the increased customer base.

    **Provision for Income Taxes.** Provision for income taxes decreased $39,000 to $1.4 million for fiscal 2004, when compared to the prior fiscal year. The decrease was attributed to the change in charters from a Missouri savings bank to a Missouri chartered trust company with banking powers which resulted in a net tax benefit of $109,000.

**ASSET/LIABILITY MANAGEMENT**
    The goal of the Company's asset/liability management strategy is to manage the interest rate sensitivity of both interest-earning assets and interest-bearing liabilities in order to maximize net interest income without exposing the Company to an excessive level of interest rate risk. The Company employs various strategies intended to manage the potential effect that changing interest rates may have on future operating results. The primary asset/liability management strategy has been to focus on matching the anticipated repricing intervals of interest-earning assets and interest-bearing liabilities. At times, however, depending on the level of general interest rates, the relationship between long- and short-term interest rates, market conditions and competitive factors, the Company may determine to increase its interest rate risk position somewhat in order to maintain its net interest margin.

In an effort to manage the interest rate risk resulting from fixed rate lending, the Bank has utilized longer term (up to 10 year maturities) FHLB advances, subject to early redemption and fixed terms. Other elements of the Company's current asset/liability strategy include: (i) increasing originations of commercial real estate and commercial business loans, which typically provide higher yields and shorter repricing periods, but inherently increase credit risk; (ii) increasing loans receivable through the origination of adjustable-rate residential loans, (iii) expanding the consumer loan portfolio, (iv) limiting the price volatility of the investment portfolio by maintaining a weighted average maturity of less than five years, (v) actively |  | soliciting less rate-sensitive deposits, and (vi) offering competitively priced money market accounts and CDs with maturities of up to five years. The degree to which each segment of the strategy is achieved will affect profitability and exposure to interest rate risk.

    The Bank continues to generate long term, fixed-rate residential loans. During the year ended June 30, 2005, fixed rate residential loan originations totaled $20.7 million compared to $30.6 million during the same period of the prior year. At June 30, 2005, the fixed-rate residential loan portfolio totaled $84.3 million with a weighted average maturity of 186 months compared to $81.3 million at June 30, 2004, with a weighted average maturity of 188 months. At June 30, 2005, fixed rate loans with remaining maturities in excess of 10 years totaled $73.0 million, or 27.3%, of loans receivable compared to $76.4 million, or 30.8%, of loans receivable at June 30, 2004. The Company originated $25.4 million in fixed rate commercial loans during the year ended June 30,
2005, compared to $31.8 million during the prior fiscal year. The Company also originated $65.4 million in adjustable rate commercial loans during the year ended June 30, 2005, compared to $81.8 million during the prior year. The Bank originated $10.6 million in adjustable rate residential loans during the year ended June 30, 2005, compared to $11.7 million during the prior year. At June 30, 2005, home equity loans had increased to $7.5 million as compared to $5.9 million as of June 30, 2004. Over the last several years, the Company has maintained a weighted average life of its investment portfolio of less than 4 years. At June 30, 2005, CDs with original terms of two years or more totaled $36.3 million compared to $40.5 million at June 30, 2004.

**AVERAGE BALANCE, INTEREST AND AVERAGE YIELDS AND RATES**

    The following table sets forth certain information relating to the Company's average interest-earning assets and interest-bearing liabilities and reflects the average yield on assets and the average cost of liabilities for the periods indicated. These yields and costs are derived by dividing income or expense by the average month-end balance of assets or liabilities, respectively, for the years indicated. Nonaccrual loans are included in the net loan category.

    The table also presents information with respect to the difference between the weighted-average yield earned on interest-earning assets and the weighted-average rate paid on interest-bearing liabilities, or *interest rate spread*, which financial institutions have traditionally used as an indicator of profitability. Another indicator of an institution's net interest income is its *net yield on interest-earning assets,* which is its net interest income divided by the average balance of interest-earning assets. Net interest income is affected by the interest rate spread and by the relative amounts of interest-earning assets and interest-bearing liabilities. When interest-earning assets approximate or exceed interest-bearing liabilities, any positive interest rate spread will generate net
interest income.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



>  FINANCIAL REVIEW (continued)  <

(dollars in thousands)

|                                                                                     | **2005**       | 2004                 | 2003      
|------------------------------------------------------------------------------------ | -------------- | -------------------- | ----------
|**Year Ended June 30**                                                               | AverageBalance | InterestandDividends | Yield/Cost
|                                                                                     |                |                      |           
|Interest-earning assets:                                                             |                |                      |           
|Mortgage loans(1)                                                                    | $ 181,368      | $ 11,206             | 6.18%     
|Other loans (1)                                                                      | 78,613         | 4,585                | 5.83      
|Total net loans                                                                      | 259,981        | 15,791               | 6.07      
|Mortgage-backed securities                                                           | 19,521         | 720                  | 3.69      
|Investment securities (2)                                                            | 19,462         | 747                  | 3.84      
|Other interest-earning assets                                                        | 3,585          | 26                   | 0.73      
|TOTAL INTEREST-EARNING ASSETS (1)                                                    | 302,549        | 17,284               | 5.71      
|Other noninterest-earning assets (3)                                                 | 22,000         | -                    | -         
|                                                                                     |                |                      |           
|TOTAL ASSETS                                                                         | $ 324,549      | $ 17,284             | -         
|                                                                                     |                |                      |           
|Interest-bearing liabilities:                                                        |                |                      |           
|Savings accounts                                                                     | $ 68,640       | $   1,407            | 2.05      
|Now accounts                                                                         | 30,308         | 341                  | 1.13      
|Money market accounts                                                                | 14,867         | 206                  | 1.38      
|Certificates of deposit                                                              | 89,728         | 2,550                | 2.84      
|TOTAL INTEREST-BEARING DEPOSITS                                                      | 203,543        | 4,504                | 2.21      
|Borrowings:                                                                          |                |                      |           
|Securities sold under      agreements to repurchase                                  | 8,847          | 186                  | 2.11      
|FHLB advances                                                                        | 60,263         | 2,972                | 4.93      
|Junior subordinated debt                                                             | 7,217          | 370                  | 5.12      
|                                                                                     |                |                      |           
|TOTAL INTEREST-BEARING LIABILITIES                                                   | 279,870        | 8,032                | 2.87      
|Noninterest-bearing      demand deposits                                             | 15,439         | -                    | -         
|Other liabilities                                                                    | 2,678          | -                    | -         
|TOTAL LIABILITIES                                                                    | 297,987        | 8,032                | -         
|Stockholders' equity                                                                 | 26,562         | -                    | -         
|                                                                                     |                |                      |           
|TOTAL LIABILITIES ANDSTOCKHOLDERS' EQUITY                                            | $ 324,549      | $ 8,032              | -         
|                                                                                     |                |                      |           
|Net interest income                                                                  |                | $ 9,252              |           
|Interest rate spread (4)                                                             |                |                      | 2.84%     
|Net interest margin (5)                                                              |                |                      | 3.06%     
|Ratio of average interest-earning   assets to average interest-bearing   liabilities | 108.10%        |                      |           

|(1) | Calculated net of deferred loan fees, loan discounts and loans-in-process. Nonaccrual loans are included in average loans.                             
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Includes FHLB stock and related cash dividends.                                                                                                        
|(3) | Includes equity securities and related cash dividends.                                                                                                 
|(4) | Net interest spread represents the difference between the average rate on interest-earning assets and the average cost of interest-bearing liabilities.
|(5) | Net yield on average interest-earning assets represents net interest income divided by average interest-earning assets.                                

>  FINANCIAL REVIEW (continued)  <

|**YIELDS EARNED AND RATES PAID**
    The following table sets forth for the periods and at the dates indicated, the weighted average yields earned on the Company's |  | assets, the weighted average interest rates paid on the Company's liabilities, together with the net yield on interest-earning assets.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------

|                                                                                                                                    | **AtJune 30,** |  | ForThe  Year Ended June 30,
|----------------------------------------------------------------------------------------------------------------------------------- | -------------- |  | ---------------------------
|                                                                                                                                    | **2005**       |  | **2005**                   
|                                                                                                                                    |                |  |                            
|Weighted-average yield on loan portfolio                                                                                            | 6.29%          |  | 6.07%                      
|Weighted-average yield on mortgage-backed   securities                                                                              | 3.74           |  | 3.69                       
|Weighted-average yield on investment   securities (1)                                                                               | 4.12           |  | 3.84                       
|Weighted-average yield on other   interest-earning assets                                                                           | .51            |  | .73                        
|Weighted-average yield on all   interest-earning assets                                                                             | 5.97           |  | 5.71                       
|Weighted-average rate paid on deposits                                                                                              | 2.53           |  | 2.21                       
|Weighted-average rate, paid on securities   sold under agreements to repurchase                                                     | 2.75           |  | 2.11                       
|Weighted-average rate paid on FHLB   advances                                                                                       | 5.09           |  | 4.93                       
|Weighted-average rate paid on all   interest-bearing liabilities                                                                    | 3.10           |  | 2.87                       
|Interest rate spread (spread between weighted   average rate on all interest-earning assets   and all interest-bearing liabilities) | 2.87           |  | 2.84                       
|Net interest margin (net interest income   as a percentage of average interest-   earning assets)                                   | 3.14           |  | 3.06                       

(1) Includes Federal Home Loan Bank stock.

>  FINANCIAL REVIEW (continued)  <

|**RATE/VOLUME ANALYSIS**
    The following table sets forth the effects of changing rates and volumes on net interest income of the Company. Information is provided with respect to (i) effects on interest income attributable
to changes in volume (changes in volume multiplied by prior rate); |  | (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume); and (iii) changes in
rate/volume (change in rate multiplied by change in volume).
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                                              | Years Ended June 30,**2005** Compared to 2004Increase (Decrease) Due to | Years Ended June 30,2004 Compared to 2003Increase (Decrease) Due to
|------------------------------------------------------------- | ----------------------------------------------------------------------- | -------------------------------------------------------------------
|*(dollars in thousands)*                                      | Rate                                                                    | Volume                                                             
|                                                              |                                                                         |                                                                    
|Interest-earning assets:                                      |                                                                         |                                                                    
|Loans receivable (1)                                          | (73)                                                                    | 1,308                                                              
|Mortgage-backed      securities                               | 203                                                                     | (65)                                                               
|Investment securities (2)                                     | 25                                                                      | 185                                                                
|Other interest-      earning deposits                         | 18                                                                      | 1                                                                  
|                                                              |                                                                         |                                                                    
|Total net change in   income on interest-   earning assets    | 173                                                                     | 1,429                                                              
|                                                              |                                                                         |                                                                    
|Interest-bearing liabilities:                                 |                                                                         |                                                                    
|Deposits                                                      | 580                                                                     | 271                                                                
|Securities sold under      agreements to repurchase           | 61                                                                      | 29                                                                 
|Subordinated debt                                             | 23                                                                      | 206                                                                
|FHLB advances                                                 | (44)                                                                    | 202                                                                
|                                                              |                                                                         |                                                                    
|Total net change in expense on   interest-bearing liabilities | 620                                                                     | 708                                                                
|                                                              |                                                                         |                                                                    
|Net change in net   interest income                           | (447)                                                                   | 721                                                                
|                                                              |                                                                         |                                                                    

(1) Does not include interest on loans placed on nonaccrual status.
(2) Does not include dividends earned on equity securities.

**INTEREST RATE SENSITIVITY ANALYSIS**

The following table sets forth as of June 30, 2005, and 2004, management's estimates of the projected changes in net portfolio value and net interest income in the even tof 1%, 2% and 3%, instantaneous, permanent increases or decreases in market interest rates.

|**June 30, 2005**   |                          | June 30, 2004          
|------------------- | ------------------------ | -----------------------
|                    | Net Portfolio            | NPV as % ofPV of Assets
|                    | $ Amount                 | $ Change               
|**Change in Rates** | *(dollars in thousands)* |                        
|                    |                          |                        
|+300 bp             | $ 20,404                 | (11,753)               
|+200 bp             | 25,210                   | (6,947)                
|+100 bp             | 29,179                   | (2,978)                
|0 bp                | 32,157                   | -                      
|-100 bp             | 34,079                   | 1,922                  
|-200 bp             | 35,985                   | 3,828                  
|-300 bp             | 37,013                   | 4,856                  

>  FINANCIAL REVIEW (continued)  <

|Computations in the table above are based on prospective effects of hypothetical changes in interest rates and are based on an
internally generated model using the actual maturity and repricing schedules for Southern Missouri's loans and deposits, adjusted by management's assumptions for prepayment rates and deposit runoff. Further, the computations do not consider any reactions that the Bank may undertake in response to changes in interest rates. These projected changes should not be relied upon as indicative of actual results in any of the aforementioned interest rate changes.

    Management cannot accurately predict future interest rates or their effect on the Bank's NPV and net interest income in the future. Certain shortcomings are inherent in the method of analysis presented in the computation of NPV and net interest income.  For example, although certain assets and liabilities may have similar maturities or periods of 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 of assets and liabilities may lag behind changes in market
interest rates. Additionally, most of Southern Missouri's loans have features which 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, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the foregoing table. Finally, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase.

**LIQUIDITY AND CAPITAL RESOURCES**
    Southern Missouri's primary potential sources of funds include deposit growth, securities sold under agreements to repurchase, FHLB advances, amortization and prepayment of loan principal, investment maturities and sales, and ongoing operating results. While scheduled repayments on loans and securities as well as the maturity of short-term investments are a relatively predictable source of funding, deposit flows, FHLB advance redemptions and loan and security prepayment rates are significantly influenced
by factors outside of the Bank's control, including general economic conditions and market competition. The Bank has relied on FHLB advances as a source for funding cash or liquidity needs.

    Southern Missouri uses its liquid assets as well as other funding sources to meet ongoing commitments, to fund loan commitments, to repay maturing certificates of deposit and FHLB advances, to make |  | investments, to fund other deposit withdrawals and to meet operating expenses. At June 30, 2005, the Bank had outstanding commitments to extend credit of $29.3 million (including $25.4 million on lines of credit). Total commitments to originate fixed-rate loans with terms in excess of one year were $1.5 million at interest rates ranging from 5.75% to 6.75%. Management anticipates that current funding sources will be adequate to meet foreseeable liquidity needs.

    The primary sources of funding for the Company are deposits, securities sold under agreements to repurchase and FHLB advances. For the year ended June 30, 2005, Southern Missouri increased deposits, FHLB advances and securities sold under agreements to repurchase by $12.7 million, $4.3 million and $2.3 million, respectively. During the prior year, Southern Missouri increased deposits, FHLB advances and securities sold under agreements to repurchase by $17.4 million, $5.8 million and $1.2 million, respectively.  At June 30, 2005, the Bank had additional borrowing capacity from the FHLB of $34.5 million when compared to
$32.9 million at June 30, 2004. In addition to the $34.5 million, the Bank has the ability to pledge additional loan portfolios including commercial real estate, home equity and commercial business, which could provide additional borrowing capacity of approximately $63.4 million at June 30, 2005.

    Liquidity management is an ongoing responsibility of the Bank's management. The Bank adjusts its investment in liquid assets based upon a variety of factors including (i) expected loan demand and deposit flows, (ii) anticipated investment and FHLB advance maturities, (iii) the impact on profitability, and (iv) asset/liability management objectives.

    At June 30, 2005, the Bank had $60.7 million in CDs maturing within one year and $134.5 million in other deposits and securities sold under agreements to repurchase without a specified maturity as compared to the prior year of $53.9 million in CDs maturing within one year and $135.2 million in other deposits and securities sold under agreements to repurchase. Management believes that most maturing interest-bearing liabilities will be retained or replaced by new interest-bearing liabilities. Also at June 30, 2005, the Bank had $27.0 million in FHLB advances eligible for early redemption within one year.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  FINANCIAL REVIEW (continued)  <

|**REGULATORY CAPITAL**

    Federally insured savings banks are required to maintain a minimum level of regulatory capital. FDIC regulations established capital requirements, including a leverage (or core capital) requirement and a risk-based capital requirement. The FDIC is also authorized to impose capital requirements in excess of these standards on individual institutions on a case-by-case basis.

    At June 30, 2005, the Bank exceeded regulatory capital requirements with core and risk-based capital of $24.9 million and $27.0 million, or 7.8% and 11.5% of adjusted total assets and risk-weighted assets, respectively. These capital levels exceeded minimum requirements of 4.0% and 8.0% for adjusted total assets and risk-weighted assets. (See Note 12 - Stockholders' Equity and Regulatory Capital) |  | **IMPACT OF INFLATION**

    The consolidated financial statements and related data presented herein have been prepared in accordance with U.S. generally accepted accounting principles, which require the measurement of financial position and operating results in historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on the operations of the Company is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, changes in interest rates generally have a more
significant impact on a financial institution's performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services. In the current interest rate environment, liquidity and maturity structure of the Company's assets and liabilities are critical to the maintenance of acceptable performance levels.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM  <

>  CONSOLIDATED BALANCE SHEETS  <
JUNE 30, 2005 AND 2004
Southern Missouri Bancorp, Inc.

|**Assets**                                                                                                              |                                           | **2005**      |  | 2004         
|----------------------------------------------------------------------------------------------------------------------- | ----------------------------------------- | ------------- |  | -------------
|                                                                                                                        |                                           |              
|Cash and cash equivalents                                                                                               |                                           | $ 3,886,961   |  | $ 4,582,225  
|Available for sale securities (Note 2)                                                                                  |                                           | 34,700,408    |  | 40,205,907   
|Stock in FHLB of Des Moines                                                                                             |                                           | 3,121,100     |  | 3,171,000    
|Loans, less allowance for loan losses   of $2,016,514 and $1,978,491 at   June 30, 2005 and 2004, respectively (Note 3) |                                           | 267,567,930   |  | 248,354,980  
|Accrued interest receivable                                                                                             |                                           | 1,394,120     |  | 1,357,325    
|Premises and equipment, net (Note 4)                                                                                    |                                           | 7,884,366     |  | 6,069,506    
|Bank owned life insurance - cash surrender value                                                                        |                                           | 6,485,757     |  | 4,260,466    
|Intangible assets, net                                                                                                  |                                           | 2,603,675     |  | 2,858,933    
|Prepaid expenses and other assets                                                                                       |                                           | 2,715,311     |  | 869,747      
|                                                                                                                        |                                           |              
|                                                                                                                        | TOTAL ASSETS                              | $ 330,359,628 |  | $ 311,703,229
|                                                                                                                        |                                           |              
|                                                                                                                        |                                           |               |  |              
|**Liabilities and Stockholders' Equity**                                                                                |                                           |               |  |              
|                                                                                                                        |                                           |               |  |              
|Deposits (Note 5)                                                                                                       |                                           | $ 224,665,697 |  | $ 211,958,597
|Securities sold under agreements to repurchase (Note 6)                                                                 |                                           | 10,757,200    |  | 6,447,819    
|Advances from FHLB of Des Moines (Note 7)                                                                               |                                           | 61,500,000    |  | 59,250,000   
|Accounts payable and other liabilities                                                                                  |                                           | 718,991       |  | 541,372      
|Accrued interest payable                                                                                                |                                           | 497,241       |  | 336,023      
|Subordinated debt (Note 8)                                                                                              |                                           | 7,217,000     |  | 7,217,000    
|                                                                                                                        |                                           |              
|                                                                                                                        | TOTAL LIABILITIES                         | 305,356,129   |  | 285,750,811  
|                                                                                                                        |                                           |              
|Commitments and contingencies (Note 13)                                                                                 |                                           |               |  |              
|                                                                                                                        |                                           |               |  |              
|Preferred stock, $.01 par value; 500,000 shares   authorized; none issued or outstanding                                |                                           | -             |  | -            
|Common stock, $.01 par value; 4,000,000 shares   authorized; 2,957,226 shares issued                                    |                                           | 29,572        |  | 29,572       
|Additional paid-in capital                                                                                              |                                           | 17,363,542    |  | 17,287,099   
|Retained earnings                                                                                                       |                                           | 20,531,752    |  | 21,236,686   
|Treasury stock of 724,410 shares in 2005 and   695,222 shares in 2004, at cost                                          |                                           | (12,702,489)  |  | (12,253,732) 
|Unearned employee benefits                                                                                              |                                           | (45,763)      |  | (109,051)    
|Accumulated other comprehensive income (loss)                                                                           |                                           | (173,115)     |  | (238,156)    
|                                                                                                                        |                                           |              
|                                                                                                                        | TOTAL STOCKHOLDERS' EQUITY                | 25,003,499    |  | 25,952,418   
|                                                                                                                        |                                           |              
|                                                                                                                        | TOTAL LIABILITIES ANDSTOCKHOLDERS' EQUITY | $ 330,359,628 |  | $ 311,703,229
|                                                                                                                        |                                           |              

*See accompanying notes to consolidated financial statements.*

>  CONSOLIDATED STATEMENTS OF INCOME  <
YEARS ENDED JUNE 30, 2005, 2004 AND 2003
Southern Missouri Bancorp, Inc.

|**Interest income:**                                               |                                                    |              |  |              |  |             
|------------------------------------------------------------------ | -------------------------------------------------- | ------------ |  | ------------ |  | ------------
|                                                                   |                                                    | **2005**     |  | 2004         |  | 2003        
|                                                                   |                                                    |             
|Loans                                                              |                                                    | $ 15,790,675 |  | $ 14,563,974 |  | $ 15,204,984
|Investment securities                                              |                                                    | 747,378      |  | 527,664      |  | 436,366     
|Mortgage-backed securities                                         |                                                    | 720,104      |  | 603,965      |  | 737,116     
|Other interest-earning assets                                      |                                                    | 26,175       |  | 4,511        |  | 25,896      
|                                                                   |                                                    |             
|                                                                   | TOTAL INTEREST INCOME                              | 17,284,332   |  | 15,700,114   |  | 16,404,362  
|                                                                   |                                                    |             
|**Interest expense:**                                              |                                                    |              |  |              |  |             
|Deposits                                                           |                                                    | 4,504,594    |  | 3,570,700    |  | 4,371,163   
|Securities sold under agreements      to repurchase                |                                                    | 186,224      |  | 72,968       |  | 73,060      
|Advances from FHLB of Des Moines                                   |                                                    | 2,971,936    |  | 2,817,568    |  | 2,676,044   
|Subordinated debt                                                  |                                                    | 369,733      |  | 84,152       |  | -           
|                                                                   |                                                    |             
|                                                                   | TOTAL INTEREST EXPENSE                             | 8,032,487    |  | 6,545,388    |  | 7,120,267   
|                                                                   |                                                    |             
|                                                                   | NET INTEREST INCOME                                | 9,251,845    |  | 9,154,726    |  | 9,284,095   
|Provision for loan losses (Note 3)                                 |                                                    | 4,815,000    |  | 275,000      |  | 330,000     
|                                                                   |                                                    |             
|                                                                   | NET INTEREST INCOME AFTERPROVISION FOR LOAN LOSSES | 4,436,845    |  | 8,879,726    |  | 8,954,095   
|                                                                   |                                                    |             
|**Noninterest income:**                                            |                                                    |              |  |              |  |             
|Net gains (losses) on sales of      available for sale securities  |                                                    | 351,508      |  | (19,186)     |  | -           
|Customer service charges                                           |                                                    | 1,018,337    |  | 1,135,736    |  | 862,862     
|Loan late charges                                                  |                                                    | 147,704      |  | 121,932      |  | 116,741     
|Increase in cash surrender value      of bank owned life insurance |                                                    | 225,291      |  | 187,849      |  | 72,617      
|Other                                                              |                                                    | 570,640      |  | 448,935      |  | 362,692     
|                                                                   |                                                    |             
|                                                                   | TOTAL NONINTEREST INCOME                           | 2,313,480    |  | 1,875,266    |  | 1,414,912   
|                                                                   |                                                    |             
|**Noninterest expense:**                                           |                                                    |              |  |              |  |             
|Compensation and benefits                                          |                                                    | 3,510,841    |  | 3,408,432    |  | 3,240,085   
|Occupancy and equipment                                            |                                                    | 1,263,055    |  | 1,286,651    |  | 1,305,241   
|SAIF deposit insurance premium                                     |                                                    | 30,282       |  | 30,251       |  | 31,452      
|Professional fees                                                  |                                                    | 276,587      |  | 178,922      |  | 94,965      
|Advertising                                                        |                                                    | 164,169      |  | 161,357      |  | 159,212     
|Postage and office supplies                                        |                                                    | 254,440      |  | 261,120      |  | 280,187     
|Amortization of intangible assets                                  |                                                    | 255,258      |  | 255,258      |  | 255,258     
|Other                                                              |                                                    | 973,334      |  | 863,100      |  | 798,489     
|                                                                   |                                                    |             
|                                                                   | TOTAL NONINTEREST EXPENSE                          | 6,727,966    |  | 6,445,091    |  | 6,164,889   
|                                                                   |                                                    |             
|                                                                   | INCOME BEFORE INCOME TAXES                         | 22,359       |  | 4,309,901    |  | 4,204,118   
|                                                                   |                                                    |             
|Income taxes (Note 10)                                             |                                                    |              |  |              |  |             
|Current                                                            |                                                    | 9,000        |  | 1,448,000    |  | 1,695,900   
|Deferred                                                           |                                                    | (90,900)     |  | (21,000)     |  | (230,000)   
|                                                                   |                                                    |             
|                                                                   |                                                    | (81,900)     |  | 1,427,000    |  | 1,465,900   
|                                                                   |                                                    |             
|                                                                   | NET INCOME                                         | $   104,259  |  | $ 2,882,901  |  | $ 2,738,218 
|                                                                   |                                                    |             
|Basic earnings per common share                                    |                                                    | $ 0.05       |  | $ 1.27       |  | $ 1.17      
|Diluted earnings per common share                                  |                                                    | $ 0.05       |  | $ 1.23       |  | $ 1.14      

*See accompanying notes to consolidated financial statements.*

>  CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY  <
YEARS ENDED JUNE 30, 2005, 2004 and 2003
Southern Missouri Bancorp, Inc.

|                                                                       | **CommonStock** | **AdditionalPaid-inCapital** | **RetainedEarnings** | **TreasuryStock** | **UnearnedEmployeeBenefits** | **AccumulatedOtherComprehensiveIncome (Loss)** | **TotalStockholders'Equity**
|---------------------------------------------------------------------- | --------------- | ---------------------------- | -------------------- | ----------------- | ---------------------------- | ---------------------------------------------- | ----------------------------
|                                                                       |                
|BALANCE AT JUNE 30, 2002                                               | 18,032          | 17,456,872                   | 17,093,398           | (10,122,620)      | (255,361)                    | 320,884                                        | 24,511,205                  
|Net income                                                             |                 |                              | 2,738,218            |                   |                              |                                                | 2,738,218                   
|Change in unrealized gain (loss)   on available for sale securities    |                 |                              |                      |                   |                              | (184,433)                                      | (184,433)                   
|TOTAL COMPREHENSIVE INCOME                                             |                 |                              |                      |                   |                              |                                                | 2,553,785                   
|Purchase of treasury stock                                             |                 |                              |                      | (1,641,518)       |                              |                                                | (1,641,518)                 
|Dividends paid ($.28 per share)                                        |                 |                              | (656,247)            |                   |                              |                                                | (656,247)                   
|Release of ESOP awards                                                 |                 | 79,763                       |                      |                   | 67,190                       |                                                | 146,953                     
|MRP expense                                                            |                 |                              |                      |                   | 7,266                        |                                                | 7,266                       
|Tax benefit of MRP                                                     |                 | 2,500                        |                      |                   |                              |                                                | 2,500                       
|Exercise of stock options                                              |                 | (41,427)                     |                      | 225,920           |                              |                                                | 184,493                     
|                                                                       |                
|BALANCE AT JUNE 30, 2003                                               | 18,032          | 17,497,708                   | 19,175,369           | (11,538,218)      | (180,905)                    | 136,451                                        | 25,108,437                  
|Net income                                                             |                 |                              | 2,882,901            |                   |                              |                                                | 2,882,901                   
|Change in unrealized gain (loss)   on available for sale securities    |                 |                              |                      |                   |                              | (374,607)                                      | (374,607)                   
|TOTAL COMPREHENSIVE INCOME                                             |                 |                              |                      |                   |                              |                                                | 2,508,294                   
|Two for one stock split effective   in the form of 100% stock dividend | 11,540          | (11,540)                     |                      |                   |                              |                                                | -                           
|Purchases of treasury stock                                            |                 |                              |                      | (1,297,366)       |                              |                                                | (1,297,366)                 
|Dividends paid ($.36 per share)                                        |                 |                              | (821,584)            |                   |                              |                                                | (821,584)                   
|Release of ESOP awards                                                 |                 | 121,348                      |                      |                   | 62,740                       |                                                | 184,088                     
|MRP expense                                                            |                 |                              |                      |                   | 9,114                        |                                                | 9,114                       
|Tax benefit of MRP                                                     |                 | 2,250                        |                      |                   |                              |                                                | 2,250                       
|Exercise of stock options                                              |                 | (322,667)                    |                      | 581,852           |                              |                                                | 259,185                     
|                                                                       |                
|BALANCE AT JUNE 30, 2004                                               | $ 29,572        | $ 17,287,099                 | $ 21,236,686         | $ (12,253,732)    | $ (109,051)                  | $(238,156)                                     | $25,952,418                 
|Net income                                                             |                 |                              | 104,259              |                   |                              |                                                | 104,259                     
|Change in unrealized gain (loss)   on available for sale securities    |                 |                              |                      |                   |                              | 65,041                                         | 65,041                      
|TOTAL COMPREHENSIVE INCOME                                             |                 |                              |                      |                   |                              |                                                | 169,300                     
|Purchases of treasury stock                                            |                 |                              |                      | (585,884)         |                              |                                                | (585,884)                   
|Dividends paid ($.36 per share)                                        |                 |                              | (809,193)            |                   |                              |                                                | (809,193)                   
|Release of ESOP awards                                                 |                 | 132,638                      |                      |                   | 59,140                       |                                                | 191,777                     
|MRP expense                                                            |                 | 11,083                       |                      |                   | 4,148                        |                                                | 15,231                      
|Tax benefit of MRP                                                     |                 | 3,887                        |                      |                   |                              |                                                | 3,888                       
|Exercise of stock options                                              |                 | (71,165)                     |                      | 137,127           |                              |                                                | 65,962                      
|                                                                       |                
|BALANCE AT JUNE 30, 2005                                               | $ 29,572        | $ 17,363,542                 | $ 20,531,752         | $ (12,702,489)    | $  (45,763)                  | $(173,115)                                     | $25,003,499                 
|                                                                       |                

*See accompanying notes to consolidated financial statements.*

>  CONSOLIDATED STATEMENTS OF CASH FLOWS  <
YEARS ENDED JUNE 30, 2005, 2004 AND 2003
Southern Missouri Bancorp, Inc.

|**Cash flows from operating activities:**                                 | **2005**       |  | 2004           |  | 2003          
|------------------------------------------------------------------------- | -------------- |  | -------------- |  | --------------
|                                                                          |               
|Net income                                                                | $   104,259    |  | $ 2,882,901    |  | $ 2,738,218   
|Items not requiring (providing) cash:                                     |                |  |                |  |               
|Depreciation                                                              | 535,433        |  | 654,859        |  | 677,138       
|MRP expense and ESOP expense                                              | 207,008        |  | 193,202        |  | 154,219       
|Net realized losses (gains) on sale      of available for sale securities | (351,508)      |  | 19,186         |  | -             
|Loss on sale of foreclosed assets                                         | 14,977         |  | 32,273         |  | -             
|Amortization of intangible assets                                         | 255,258        |  | 255,258        |  | 255,258       
|Increase in cash surrender value      of bank owned life insurance        | (225,291)      |  | (187,849)      |  | (72,617)      
|Provision for loan losses                                                 | 4,815,000      |  | 275,000        |  | 330,000       
|Amortization of premiums and discounts on securities                      | 81,630         |  | 450,317        |  | 592,761       
|Deferred income taxes                                                     | (90,900)       |  | (21,000)       |  | (230,000)     
|Changes in:                                                               |                |  |                |  |               
|Accrued interest receivable                                               | (73,453)       |  | (86,991)       |  | 289,340       
|Prepaid expenses and other assets                                         | (1,891,167)    |  | 31,295         |  | (242,503)     
|Accounts payable and other liabilities                                    | 177,620        |  | 44,853         |  | 250,336       
|Accrued interest payable                                                  | 161,218        |  | (57,818)       |  | (177,327)     
|                                                                          |               
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                 | 3,720,084      |  | 4,485,486      |  | 4,564,823     
|                                                                          |               
|                                                                          |                |  |                |  |               
|                                                                          |                |  |                |  |               
|**Cash flows from investing activities:**                                 |                |  |                |  |               
|Net increase in loans                                                     | (23,995,293)   |  | (25,809,510)   |  | (11,952,333)  
|Proceeds from sales of   available for sale securities                    | 7,017,287      |  | 2,932,500      |  | -             
|Proceeds from maturities of   available for sale securities               | 8,907,916      |  | 24,157,837     |  | 28,259,798    
|Purchase of available for   sale securities                               | (10,046,587)   |  | (37,357,504)   |  | (27,389,311)  
|Sale (purchase) of Federal Home Loan Bank stock                           | 49,900         |  | (496,000)      |  | (325,000)     
|Purchase of premises and equipment                                        | (310,422)      |  | (520,980)      |  | (955,523)     
|Purchase of land                                                          | (5,537,842)    |  | -              |  | -             
|Proceeds from sale of land                                                | 3,497,971      |  | -              |  | -             
|Purchase of bank owned life insurance                                     | (2,000,000)    |  | -              |  | (4,000,000)   
|Purchase of investment in statutory trust                                 | -              |  | (217,000)      |  | -             
|Proceeds from sale of foreclosed real estate                              | 64,355         |  | 42,352         |  | 78,199        
|                                                                          |               
|NET CASH USED IN INVESTING ACTIVITIES                                     | $ (22,352,715) |  | $ (37,268,305) |  | $ (16,284,170)
|                                                                          |               
|                                                                          |                |  |                |  |               

*See accompanying notes to consolidated financial statements.*

>  CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)  <
YEARS ENDED JUNE 30, 2005, 2004 AND 2003
Southern Missouri Bancorp, Inc.

|**Cash flows from financing activities:**                         | **2005**      |  | 2004          |  | 2003        
|----------------------------------------------------------------- | ------------- |  | ------------- |  | ------------
|                                                                  |              
|Net increase (decrease) in demand   deposits and savings accounts | $ (4,627,461) |  | $ 21,134,872  |  | $ 3,441,910 
|Net (decrease)increase in   certificates of deposit               | 17,334,562    |  | (3,708,230)   |  | 2,143,190   
|Net increase in securities sold under   agreements to repurchase  | 4,309,381     |  | 1,213,427     |  | 923,155     
|Proceeds from Federal Home Loan Bank advances                     | 83,050,000    |  | 121,900,000   |  | 24,200,000  
|Repayments of Federal Home Loan Bank advances                     | (80,800,000)  |  | (116,150,000) |  | (17,700,000)
|Net decrease in advances from   borrowers for taxes and insurance | -             |  | -             |  | (170,610)   
|Proceeds from issuance of subordinated debt                       | -             |  | 7,217,000     |  | -           
|Dividends paid on common stock                                    | (809,193)     |  | (821,584)     |  | (656,247)   
|Exercise of stock options                                         | 65,962        |  | 259,185       |  | 184,493     
|Purchase of  treasury stock                                       | (585,884)     |  | (1,297,366)   |  | (1,641,518) 
|                                                                  |              
|NET CASH PROVIDED BY FINANCING ACTIVITIES                         | 17,937,367    |  | 29,747,304    |  | 10,724,373  
|                                                                  |              
|Decrease in cash and cash equivalents                             | (695,264)     |  | (3,035,515)   |  | (994,974)   
|Cash and cash equivalents at beginning of year                    | 4,582,225     |  | 7,617,740     |  | 8,612,714   
|                                                                  |              
|CASH AND CASH EQUIVALENTS AT END OF YEAR                          | $ 3,886,961   |  | $ 4,582,225   |  | $ 7,617,740 
|                                                                  |              
|                                                                  |               |  |               |  |             
|                                                                  |               |  |               |  |             
|**Supplemental disclosures of cash flow information:**            |               |  |               |  |             
|Noncash investing and financing activities                        |               |  |               |  |             
|Conversion of loans to foreclosed real estate                     | $  4,000      |  | $ 94,500      |  | $ 147,370   
|Conversion of foreclosed real estate to loans                     | -             |  | 74,625        |  | 123,662     
|Cash paid during the period for                                   |               |  |               |  |             
|Interest (net of interest credited)                               | 3,871,180     |  | 3,731,297     |  | 3,725,562   
|Income taxes                                                      | 1,204,884     |  | 1,280,000     |  | 1,540,899   
|                                                                  |               |  |               |  |             

*See accompanying notes to consolidated financial statements.*

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  <
Southern Missouri Bancorp, Inc.

|**NOTE 1: Organization and Summary of Significant Accounting Policies**
*Organization.* Southern Missouri Bancorp, Inc., a Missouri corporation (the Company) was organized in 1994 and is the parent company of Southern Missouri Bank & Trust (the Bank). Substantially all of the Company's consolidated revenues are derived from the operations of the Bank, and the Bank represents substantially all of the Company's consolidated assets and liabilities.

*Basis of Financial Statement Presentation.* The financial statements of the Company have been prepared in conformity with U.S. generally accepted accounting principles and general practices within the banking industry. In the normal course of business, the Company encounters two significant types of risk: economic and regulatory. Economic risk is comprised of interest rate risk, credit risk, and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities reprice on a different basis than its interest-earning assets. Credit risk is the risk of default on the Company's loan portfolio that results from the borrowers' inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of collateral underlying loans receivable and the value of the Company's investment in real estate.

*Principles of Consolidation.* The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank. All significant intercompany accounts and transactions have been eliminated.

*Use of Estimates.* The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties.

*Cash and Cash Equivalents.* For purposes of reporting cash flows, cash and cash equivalents includes cash 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 $1,437,518 and $2,339,727 at June 30, 2005 and 2004, respectively. |  | *Available for Sale Securities.* Available for sale securities, which include any security for which the Company has no immediate plan to sell but which may be sold in the future are carried at fair value. Unrealized gains and losses, net of tax, are reported in accumulated other comprehensive income, a component of stockholders' equity. All securities have been classified as available for sale.

    Premiums and discounts on debt securities are amortized or accreted as adjustments to income over the estimated life of the security using the level yield method. Realized gains or losses on the sale of securities is based on the specific identification method. The fair value of securities is based on quoted market prices or dealer quotes. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.

    The Company does not invest in collateralized mortgage obligations that are considered high risk.

*Federal Home Loan Bank Stock.* The Bank is a member of the Federal Home Loan Bank (FHLB) system. Capital stock of the FHLB is a required investment based upon a predetermined formula and is carried at cost.

*Loans.* Loans are stated at unpaid principal balances, less the allowance for loan losses and net deferred loan origination fees.

    Interest on loans is accrued based upon the principal amount outstanding. The accrual of interest on loans is discontinued when, in management's judgment, the collectibility of interest or principal in the normal course of business is doubtful. A loan is considered delinquent when a payment has not been made by the contractual due date. Interest income previously accrued but not collected at the date a loan is placed on nonaccrual status is reversed against interest income. Cash receipts on a nonaccrual loan are applied to principal and interest in accordance with its contractual terms unless full payment of principal is not expected, in which case cash
receipts, whether designated as principal or interest, are applied as a reduction of the carrying value of the loan. A nonaccrual loan is generally returned to accrual status when principal and interest payments are current, full collectibility of principal and interest is reasonably assured and a consistent record of performance has been demonstrated. 

    The allowance for losses on loans represents management's best estimate of losses probable in the existing loan portfolio. The allowance for losses on loans is increased by the provision for losses on loans charged to expense and reduced by loans charged off, net of recoveries. Loans are charged off in the period deemed uncollectible. Recoveries of loans previously charged off are recorded when received. The provision for losses on loans is determined based on management's assessment of several factors:  reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current  economic conditions and the related impact on specific borrowers and industry groups, historical loan loss experience, the level of classified and
nonperforming loans and the results of regulatory examinations.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|Valuation allowances are established for impaired loans for the difference between the loan amount and fair value of collateral less
estimated selling costs. Impairment losses are recognized through an increase in the allowance for loan losses.

    Loans are considered impaired if, based on current information and events, it is probable that the company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement.

    Loan fees and certain direct loan origination costs are deferred, and the net fee or cost is recognized as an adjustment to interest income using the interest method over the contractual life of the  loans.

*Foreclosed Real Estate.* Real estate acquired by foreclosure or by deed in lieu of foreclosure is initially recorded at the lower of cost or fair value less estimated selling costs. Costs for development and improvement of the property are capitalized.

    Valuations are periodically performed by management, and an allowance for losses is established by a charge to operations if the carrying value of a property exceeds its estimated fair value, less estimated selling costs.

    Loans to facilitate the sale of real estate acquired in foreclosure are discounted if made at less than market rates. Discounts are amortized over the fixed interest period of each loan using the interest method.

*Premises and Equipment.* Premises and equipment are stated at cost less accumulated depreciation and include expenditures for major betterments and renewals. Maintenance, repairs, and minor renewals are expensed as incurred. When property is retired or sold, the retired asset and related accumulated depreciation are removed from the accounts and the resulting gain or loss taken into income. The Company reviews property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If such assets are considered to be impaired, the impairment loss recognized is measured by the amount by which the carrying amount exceeds the fair value of the assets.

    Depreciation is computed by use of straight-line and accelerated methods over the estimated useful lives of the assets. Estimated lives are generally twenty to forty years for premises, and five to seven years for equipment.

*Intangible Assets.* The Bank adopted the provisions of SFAS No. 142, *Goodwill and Other Intangible Assets,* effective July 1, 2002. Intangible assets acquired through the purchase of branches were excluded from the scope of SFAS No. 142. In October 2002, the FASB issued SFAS No. 147, *Acquisitions of Certain Financial Institutions.* SFAS No. 147 clarified that the carrying amount of an unidentified intangible asset continue to be amortized. The Bank's gross amount of this intangible asset at June 30, 2005 and 2004 was $3,837,416 and $3,837,416, respectively, with accumulated amortization of $1,233,741 and $978,484, respectively. The intangible asset is being amortized over 15 years with amortization expense over the next five years expected to be $255,258 per year. |  |  | *Income Taxes.* The Company and its subsidiary file consolidated income tax returns. Deferred assets and liabilities are recognized for the tax effects of differences between the financial reporting bases and income tax bases of the Company's assets and liabilities.

*Incentive Plans.* The Company accounts for its management and recognition plan (MRP) in accordance with Accounting Principle Board Opinion (APB) No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES. The aggregate purchase price of all shares owned by the incentive plan is reflected as a reduction of stockholder's equity.  Compensation expense is based on the market price of the Company's stock on the date the shares are granted and is recorded over the vesting period. The difference between the aggregate purchase price and the fair value on the date granted of the shares earned is recorded as an adjustment to additional paid in  capital.

*Outside Directors' Retirement.* The Bank adopted a directors' retirement plan in April 1994 for outside directors. The directors' retirement plan provides that each non-employee director (participant) shall receive, upon termination of service on the Board on or after age 60, other than termination for cause, a benefit in equal annual installments over a five year period. The benefit will be based upon the product of the participant's vesting percentage and the total Board fees paid to the participant during the calendar year preceding termination of service on the Board. The vesting percentage shall be determined based upon the participant's years of service on the Board, whether before or after the reorganization date.

    In the event that the participant dies before collecting any or all of the benefits, the Bank shall pay the participant's beneficiary. No benefits shall be payable to anyone other than the beneficiary, and shall terminate on the death of the beneficiary.

*Stock Options.* The Company has elected not to adopt the recognition provisions of SFAS No. 123, *Accounting for Stock-Based Compensation,* which requires a fair-value-based method of accounting for stock options. As permitted under SFAS No. 123, the Company continues to apply APB Opinion No. 25, *Accounting for Stock Issued to Employees,* and related interpretations in accounting for its stock option plan, and accordingly, does not recognize compensation cost for its stock option plan. Had compensation cost for the Company's stock option plan been consistently expensed based upon the fair value at the grant date for awards under the methodology prescribed under SFAS No. 123, the Company's net income and earnings per share would have been reduced as shown in the table below. Detailed information for activity in the Company's stock plan and the assumptions used in the fair-value-based method can be found in Note 9.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|                                                                                                                                                  | June 30    
|------------------------------------------------------------------------------------------------------------------------------------------------- | -----------
|                                                                                                                                                  | **2005**   
|                                                                                                                                                  |            
|Net income as reported                                                                                                                            | $   104,259
|Add: Stock-based employee compensation   expense included in reported income,   net of related tax effects                                        | 207,008    
|Deduct: Total stock-based employee   compensation expense determined under   fair-value-based method for all awards,   net of related tax effects | (243,469)  
|                                                                                                                                                  |            
|Pro forma net income                                                                                                                              | $    67,798
|                                                                                                                                                  |            
|Earnings per share                                                                                                                                |            
|Basic as reported                                                                                                                                 | $  .05     
|Basic pro forma                                                                                                                                   | $  .03     
|Diluted as reported                                                                                                                               | $  .05     
|Diluted pro forma                                                                                                                                 | $  .03     

|*Employee Stock Ownership Plan.* The Company accounts for its employee stock ownership plan (ESOP) in accordance with American Institute of Certified Public Accountants (AICPA) Statement of Position 93-6. The cost of shares issued to the ESOP but not yet allocated to participants are presented in the consolidated balance sheet as a reduction of stockholders' equity.
Compensation expense is recorded based on the market price of the shares as they are committed to be released for allocation to participant accounts. The difference between the market price and the cost of shares committed to be released is recorded as an adjustment to additional paid-in capital. Dividends on allocated ESOP shares are recorded as a reduction of retained earnings; dividends on unallocated ESOP shares are reflected as a reduction of debt. Shares are considered outstanding for earnings per share calculations when they are committed to be released; unallocated shares are not considered outstanding.

As of June 30, 2005, the ESOP shares have been fully distributed and the Bank will purchase additional shares under the ESOP plan.

*Earnings Per Share.* Basic income per share is computed using the weighted-average number of common shares outstanding. ESOP shares which have been committed to be released are considered outstanding. Diluted income per share includes the effect of all dilutive potential common shares (primarily stock options) outstanding during each year. The two for one stock split effected as a 100% stock dividend in September, 2003, has been reflected for all per share data.

*Treasury Stock.* Treasury stock is stated at cost. Cost is determined by the first-in, first-out method.

*Reclassification.* Certain amounts included in the 2004 and 2003 consolidated financial statements have been reclassified to conform to the 2005 presentation. These reclassifications had no effect on net income.

*The following paragraphs summarize the impact of new accounting pronouncements:* |  | In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 123R, Share-Based Payment, which is a revision of SFAS No. 123, Accounting for Stock-based Compensation, that sets accounting requirements for "share-based" compensation to employees. This statement will require the Company to recognize in the income statement the grant-date fair value of the stock options and other equity-based compensation issued to employees, but expresses no preference for a type of valuation model. This Statement is effective on July 1, 2006. The unvested stock options that are outstanding on the effective date of SFAS No. 123R that were previously included as part of the net income in Note 1 will be charged to expense over the remaining vesting period, without any changes in measurement. The adoption of SFAS No. 123R is not expected to have a material impact on the Company's results of operations, financial position or cash flows.

The Emerging Issues Task Force (EITF) of FASB previously issued EITF Issue 03-1, The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments. EITF Issue 03-1 provides guidance on the meaning of the phrase other-than-temporary impairment and its application to several types of investments, including debt securities classified as held-to-maturity and available-for-sale under FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities. EITF Issue 03-1 attempts to better define whether impairment losses should be recognized on available-for-sale securities prior to sale of the securities. It provides guidance for evaluating whether and when unrealized losses should be deemed "other-than-temporary," requiring immediate recognition of those losses through earnings. Certain portions of EITF 03-1 were delayed in order for the FASB Staff to provide implementation guidance and clarify several issues that were raised by interested parties during the public comment period. FASB ultimately decided not to provide additional guidance on the meaning of other-than-temporary impairment, but directed the FASB Staff to issue a Staff Position (FSP) which will complete and codify the guidance on this topic. This FSP is expected to be issued in late 2005.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**NOTE 2: Securities**
    The amortized cost, gross unrealized gains, gross unrealized losses and estimated fair value of securities available for sale consisted of the following: |  | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | 

|                                                      |              | **June 30, 2005**
|----------------------------------------------------- | ------------ | -----------------
|                                                      |              | AmortizedCost    
|                                                      |              |                  
|Investment securities:                                |              |                  
|U.S. government and Federal      agency obligations   |              | $ 14,482,985     
|Obligations of states and      political subdivisions |              | 1,582,148        
|FNMA preferred stock                                  |              | 1,000,000        
|Other securities                                      |              | 500,000          
|                                                      |              |                  
|TOTAL INVESTMENT SECURITIES                           | 17,565,133   | 45,838           
|                                                      |              |                  
|Mortgage-backed securities:                           |              |                  
|FHLMC certificates                                    |              | 2,705,260        
|GNMA certificates                                     |              | 258,626          
|FNMA certificates                                     |              | 7,127,202        
|CMOs issued by government agencies                    |              | 7,319,003        
|                                                      |              |                  
|TOTAL MORTGAGE-BACKED SECURITIES                      | 17,410,091   | 32,115           
|                                                      |              |                  
|TOTAL                                                 | $ 34,975,224 | $  77,953        
|                                                      |              |                  

|                                                      |              | June 30, 2004
|----------------------------------------------------- | ------------ | -------------
|                                                      |              | AmortizedCost
|                                                      |              |              
|Investment securities:                                |              |              
|U.S. government and Federal      agency obligations   |              | $ 11,420,348 
|Obligations of states and      political subdivisions |              | 726,870      
|FNMA preferred stock                                  |              | 1,000,000    
|Equity securities                                     |              | 3,357,227    
|Other securities                                      |              | 2,712,723    
|                                                      |              |              
|TOTAL INVESTMENT SECURITIES                           | 19,217,168   | 193,720      
|                                                      |              |              
|Mortgage-backed securities:                           |              |              
|FHLMC certificates                                    |              | 3,633,352    
|GNMA certificates                                     |              | 350,103      
|FNMA certificates                                     |              | 9,225,163    
|CMOs issued by government agencies                    |              | 8,158,177    
|                                                      |              |              
|TOTAL MORTGAGE-BACKED SECURITIES                      | 21,366,795   | 85,517       
|                                                      |              |              
|TOTAL                                                 | $ 40,583,963 | $ 279,237    
|                                                      |              |              

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|The amortized cost and estimated fair value of investment and mortgage-backed securities, including equity securities, by contractual maturity, are shown below. Expected maturities will differ from |  | contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------

|                            |       | **June 30, 2005**
|--------------------------- | ----- | -----------------
|**Available for Sale**      |       | AmortizedCost    
|                            |       |                  
|Within one year             |       | $   729,993      
|One to five years           |       | 14,369,873       
|After 10 years              |       | 2,465,267        
|                            |       |                  
|Total investment securities |       | 17,565,133       
|Mortgage-backed securities  |       | 17,410,091       
|                            |       |                  
|                            | TOTAL | $ 34,975,224     
|                            |       |                  

|The carrying value of investment and mortgage-backed securities pledged as collateral to secure public deposits and securities sold
under agreements to repurchase amounted to $20,092,364 and $27,051,040 at June 30, 2005 and 2004, respectively.

    Certain investments in debt and marketable equity securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at June 30, 2005, |  | was $29.1 million, which is approximately 83.8% of the Bank's available-for-sale investment portfolio. These declines primarily resulted from recent increases in market interest rates. 

    Adjustable rate mortgage loans included in mortgage-backed securities at June 30, 2005 and 2004 amounted to $1,272,829 and $1,717,999, respectively.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                          | Less than 12 months | 12 months or more | Total      
|----------------------------------------- | ------------------- | ----------------- | -----------
|Description ofSecurities                  | Fair Value          | UnrealizedLosses  | Fair Value 
|                                         
|**For the year ended June 30, 2005**     
|U.S. Treasury                             | $ 525,156           | $ 6,318           | $      -   
|U.S. government   agencies                | 8,003,857           | 48,180            | 2,925,516  
|Mortgage-backed   securities              | 10,971,366          | 96,196            | 4,742,866  
|FNMA preferred   stock                    | 984,000             | 16,000            | -          
|Other securities                          | 925,952             | 8,493             | -          
|                                          |                    
|Total temporarily   impaired   securities | $ 21,410,331        | $ 175,187         | $ 7,668,382
|                                          |                    

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|                                          | Less than 12 months | 12 months or more | Total     
|----------------------------------------- | ------------------- | ----------------- | ----------
|Description ofSecurities                  | Fair Value          | UnrealizedLosses  | Fair Value
|                                         
|**For the year ended June 30, 2004**     
|U.S. Treasury                             | $ 541,093           | $ 5,203           | $       - 
|U.S. government   agencies                | 7,765,930           | 112,892           | -         
|Mortgage-backed   securities              | 17,777,655          | 458,279           | 112,386   
|FNMA preferred   stock                    | 498,700             | 1,300             | -         
|Equity services                           | 1,044,250           | 62,332            | -         
|Other securities                          | 108,000             | 17,000            | -         
|                                          |                    
|Total temporarily   impaired   securities | $ 27,735,628        | $ 657,006         | $ 112,386 
|                                          |                    

|**NOTE 3: Loans**
    Loans are summarized as follows: |  | 
|------------------------------------------------------ |  | 

|                          |       | June 30       |              
|------------------------- | ----- | ------------- | -------------
|                          |       | **2005**      | 2004         
|                          |       |              
|Real estate loans:        |       |               |              
|Conventional              |       | $ 125,775,000 | $ 122,392,028
|Construction              |       | 8,557,307     | 7,533,011    
|Commercial                |       | 58,143,981    | 56,111,695   
|Consumer loans            |       | 21,413,427    | 21,478,904   
|Commercial                |       | 59,284,196    | 45,922,527   
|                          |       |              
|                          |       | 273,173,911   | 253,438,165  
|Loans in process          |       | (3,626,953)   | (3,093,210)  
|Deferred loan fees, net   |       | 37,486        | (11,484)     
|Allowance for loan losses |       | (2,016,514)   | (1,978,491)  
|                          |       |              
|                          | TOTAL | $ 267,567,930 | $ 248,354,980
|                          |       |              

|Adjustable rate loans included in the loan portfolio amounted to $126,308,061 and $118,321,901 at June 30, 2005 and 2004, respectively.

    One-to four-family residential real estate loans amounted to $125,033,542 and $120,995,684 at June 30, 2005 and 2004, respectively. |  | Real estate construction loans are secured principally by single and multi-family dwelling units.

    Commercial real estate loans are secured principally by commercial buildings, motels, medical centers, churches, fast food restaurants and farmland.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

Following is a summary of activity in the allowance for loan losses:

|                                           | June 30    
|------------------------------------------ | -----------
|                                           | **2005**   
|                                           |            
|Balance, beginning of period               | $ 1,978,491
|                                           |            
|Loans charged-off                          | (4,821,112)
|Recoveries of loans previously charged-off | 44,135     
|                                           |            
|Net charge-offs                            | (4,776,977)
|                                           |            
|Provision charged to expense               | 4,815,000  
|                                           |            
|Balance, end of period                     | $ 2,016,514
|                                           |            

Total loans past due ninety days or more and still accruing interest amounted to $143,000, $131,000, and $82,000 at June 30, 2005, 2004, and 2003, respectively. The Company ceased recognition of interest income on loans with a book value of $428,000,
$4,332, and $7,099, at June 30, 2005, 2004, and 2003, respectively. The average balance of nonaccrual loans for the years ended June 30, 2005, 2004, and 2003 was $717,000, $6,000, and $52,000, respectively. Allowance for losses on nonaccrual loans amounted to $6,000, $0, and $0, at June 30, 2005, 2004, and 2003. Interest income of approximately $8,000, $200, and $400, was recognized on these loans for the years ended June 30, 2005, 2004, and 2003, respectively. Gross interest income would have been approximately $146,000, $700, and $800 for the years ended June 30, 2005, 2004, and 2003, respectively, if the interest payments had been received in accordance with the original terms. The Bank is not committed to lend additional funds to customers whose loans have been placed on nonaccrual status.

    Of the above nonaccrual loans at June 30, 2005, 2004, and 2003, none were considered to be impaired. There were no impaired loans during the years ended June 30, 2005, 2004, and 2003.


Following is a summary of loans to directors, executive officers and loans to corporations in which executive officers and directors have a substantial interest:Balance, June 30, 2004
$ 5,057,623Additions
8,838,792Repayments
7,714,032Balance, June 30, 2005
$ 6,182,383These loans were made on substantially the same terms as those prevailing at the time for comparable transactions with unaffiliated persons.


>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

**NOTE 4: Premises and Equipment**

Following is a summary of premises and equipment:

|                                  | June 30    
|--------------------------------- | -----------
|                                  | **2005**   
|                                  |            
|Land                              | $ 3,256,273
|Buildings and improvements        | 4,851,199  
|Furniture, fixtures and equipment | 3,640,409  
|Automobiles                       | 31,388     
|                                  |            
|                                  | 11,779,269 
|Less accumulated depreciation     | (3,894,903)
|                                  |            
|TOTAL                             | $ 7,884,366
|                                  |            

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

**NOTE 5: Deposits**

Deposits are summarized as follows:

|                                                    |                            | **2005**      | 2004         
|--------------------------------------------------- | -------------------------- | ------------- | -------------
|                                                    |                            |              
|Noninterest-bearing accounts                        |                            | $ 15,658,008  | $ 14,143,212 
|NOW accounts                                        |                            | 28,970,548    | 30,578,091   
|Money market deposit accounts                       |                            | 14,559,584    | 19,731,193   
|Savings accounts                                    |                            | 65,550,357    | 64,913,463   
|                                                    |                            |              
|                                                    | TOTAL TRANSACTION ACCOUNTS | $ 124,738,497 | $ 129,365,959
|                                                    |                            |              
|                                                    |                            |               |              
|                                                    |                            |               |              
|                                                    |                            |               |              
|Certificates:                                       |                            |               |              
|0.00 - 0.99%                                        |                            | -             | 12,925       
|1.00 - 1.99%                                        |                            | 9,291,207     | 40,380,538   
|2.00 - 2.99%                                        |                            | 40,481,477    | 9,209,074    
|3.00 - 3.99%                                        |                            | 36,305,933    | 14,629,028   
|4.00 - 4.99%                                        |                            | 10,600,253    | 14,262,299   
|5.00 - 5.99%                                        |                            | 3,035,626     | 3,834,289    
|6.00 - 6.99%                                        |                            | 212,704       | 264,485      
|Total certificates, 3.09%   and 2.69%, respectively |                            | 99,927,200    | 82,592,638   
|                                                    |                            |              
|                                                    | TOTAL DEPOSITS             | $ 224,665,697 | $ 211,958,597
|                                                    |                            |              

|The aggregate amount of certificates of deposit with a minimum denomination of $100,000 was $33,723,245 and $23,978,176 at June 30, 2005 and 2004, respectively. |  | 
|---------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | 

Certificate maturities at June 30, 2005 are summarized as follows:

|July 1, 2005 to June 30, 2006 | $ 60,706,846
|----------------------------- | ------------
|July 1, 2006 to June 30, 2007 | 29,947,889  
|July 1, 2007 to June 30, 2008 | 5,406,622   
|July 1, 2008 to June 30, 2009 | 2,066,909   
|July 1, 2009 to June 30, 2010 | 1,794,745   
|Thereafter                    | 4,189       
|                              |             
|TOTAL                         | $ 99,927,200

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**NOTE 6: Securities Sold Under Agreements to Repurchase**
Securities sold under agreements to repurchase, which are classified as borrowings, generally mature within one to four days. |  | The following table presents balance and interest rate information on the securities sold under agreements to repurchase.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------

|                                          | June 30    
|----------------------------------------- | -----------
|                                          | **2005**   
|                                          |            
|Year-end balance                          | $10,757,200
|Average balance during the year           | 8,846,482  
|Maximum month-end balance during the year | 13,230,961 
|Average interest during the year          | 2.11%      
|Year-end interest rate                    | 2.75%      

|The market value of the securities underlying the agreements at June 30, 2005 and 2004, was $12,005,329 and $7,395,583, respectively. The securities sold under agreements to repurchase are under the Company's control. |  | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | 

|**NOTE 7: Advances from Federal Home Loan Bank**
    Advances from Federal Home Loan Bank are summarized as follows: |  | 
|-------------------------------------------------------------------------------------------------------------------- |  | 

|                      |                                 |  |              |  | June 30     
|--------------------- | ------------------------------- |  | ------------ |  | ------------
|Maturity              | Call Date orQuarterlyThereafter |  | InterestRate |  | **2005**    
|                     
|Overnight borrowings  | -                               |  | 3.62%        |  | $ 9,500,000 
|Overnight borrowings  | -                               |  | 1.46%        |  | -           
|06-19-06              | -                               |  | 4.33%        |  | 1,000,000   
|09-08-06              | -                               |  | 5.00%        |  | 5,000,000   
|12-18-06              | -                               |  | 3.01%        |  | 2,000,000   
|01-08-07              | -                               |  | 2.65%        |  | 2,000,000   
|06-11-07              | -                               |  | 4.89%        |  | 1,000,000   
|06-19-07              | -                               |  | 4.63%        |  | 1,000,000   
|08-30-07              | -                               |  | 3.91%        |  | 1,000,000   
|10-17-07              | -                               |  | 4.84%        |  | 2,000,000   
|02-06-08              | 08-06-03                        |  | 5.17%        |  | 3,000,000   
|10-26-09              | 09-01-03                        |  | 5.50%        |  | 10,000,000  
|01-20-10              | 07-20-03                        |  | 5.77%        |  | 5,000,000   
|10-27-10              | 10-27-03                        |  | 5.86%        |  | 9,000,000   
|12-09-10              | 12-09-05                        |  | 5.93%        |  | 10,000,000  
|                      |                                 |  |              |  |             
|                      |                                 |  | TOTAL        |  | $ 61,500,000
|                      |                                 |  |              |  |             
|Weighted-average rate |                                 |  |              |  | 5.03%       
|                      |                                 |  |              |  |             

|In addition to the above advances, the Bank had an available line of credit amounting to $32,291,000 and $32,108,000, with FHLB at June 30, 2005 and 2004, respectively.
    Advances from FHLB of Des Moines are secured by FHLB stock and one-to four-family mortgage loans of $73,800,000 and $71,100,000 at June 30, 2005 and 2004, respectively. The principal maturities of FHLB advances at June 30, 2005, are as follows: |              | 
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------ | 
|July 1, 2005 to June 30, 2006                                                                                                                                                                                                                                                                                                                                                                                                     | $ 10,500,000
|July 1, 2006 to June 30, 2007                                                                                                                                                                                                                                                                                                                                                                                                     | 11,000,000  
|July 1, 2007 to June 30, 2008                                                                                                                                                                                                                                                                                                                                                                                                     | 6,000,000   
|July 1, 2008 to June 30, 2009                                                                                                                                                                                                                                                                                                                                                                                                     | -           
|July 1, 2009 to June 30, 2010                                                                                                                                                                                                                                                                                                                                                                                                     | 15,000,000  
|July 1, 2010 to June 30, 2011                                                                                                                                                                                                                                                                                                                                                                                                     | 19,000,000  
|TOTAL                                                                                                                                                                                                                                                                                                                                                                                                                             | $ 61,500,000

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**Note 8: Subordinated Debt**
    Southern Missouri Statutory Trust I issued $7.0 million of Floating Rate Capital Securities (the "Trust Preferred Securities") with a liquidation value of $1,000 per share. The securities are due in 30 years, redeemable after five years and bear interest at a floating rate based on LIBOR. At June 30, 2005, the current rate was 6.17%. The securities represent undivided beneficial interests in the trust, which was established by Southern Missouri for the purpose of issuing the securities. The Trust Preferred Securities were sold in a private transaction exempt from registration under the Securities Act of 1933, as amended (the "Act") and have not been registered under the Act.  The securities may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.

    Southern Missouri Statutory Trust I used the proceeds from the sale of the Trust Preferred Securities to purchase Junior Subordinated Debentures of Southern Missouri Bancorp. Southern Missouri Bancorp, Inc. intends to use its net proceeds for working capital and investment in its subsidiaries.**NOTE 9:  Employee Benefits**

    401(k). The Bank has a 401(k) profit sharing plan that covers substantially all eligible employees. Contributions to the plan are at the discretion of the Board of Directors of the Bank. During 2005, 2004, and 2003, there were no contributions made to the plan.

    *Employee Stock Ownership Plan (ESOP).* The Bank established a tax-qualified ESOP in April 1994. The plan covers substantially all employees who have attained the age of 21 and completed one year of service.

    The Bank makes contributions to the ESOP equal to the ESOP's debt service less dividends on unallocated ESOP shares used to repay the ESOP loan. Dividends on allocated ESOP shares are paid to participants of the ESOP. The ESOP shares are pledged as collateral on the ESOP loan.

    Shares are released from collateral and allocated to participants based on pro-rata compensation as the loan is repaid over seven years. Effective July 1, 1998, the loan terms were modified and principal payments were extended an additional four years. Benefits are vested over five years. Forfeitures are allocated on the same basis as other contributions. Benefits are payable upon a participant's retirement, death, disability or separation of service. The purchase of the shares of the ESOP has been recorded in the consolidated financial statements through a credit to common stock and additional paid-in capital with a corresponding
charge to a contra equity account for the unreleased shares. As shares are committed to be released from collateral, the Bank reports compensation expense equal to the average fair value of the ESOP shares committed to be released. The ESOP expense for 2005, 2004 and 2003 was $191,777,  $184,088 and $146,953,  respectively. |  | *Management Recognition Plan (MRP).* The Bank adopted an (MRP) for the benefit of non-employee directors and two MRPs for officers and key employees (who may also be directors) in April 1994. During 2004, the Bank granted 5,000 MRP shares to employees. The shares granted are in the form of restricted stock payable at the rate of 20% of such shares per year. During 2005, 1,000 MRP shares vested, which were awarded in 2004. Compensation expense, in the amount of the fair market value of the
common stock at the date of grant, will be recognized pro-rata over the five years during which the shares are payable.

    The Board of Directors can terminate the MRPs at any time, and if it does so, any shares not allocated will revert to the Company. The MRP expense for 2005 and 2004 was $15,231 and $9,114, respectively.


    *Stock Option Plan.* The Company adopted a stock option plan in April 1994. The purpose of the plan was to provide additional incentive to certain directors, officers and key employees of the Bank. In October 1999, the stockholders voted to increase the number of shares reserved for options by 67,932 shares. The stock options were granted at the fair market value of the common stock on the date of the grant. Through June 30, 1999, all options granted were 100% vested at the grant date. For shares granted after June 30, 1999, the vesting period ranged from the grant date up to a five year period. All options expired ten years
from the date of the grant. The 1994 stock option plan expired in April 2004. In October 2003, a new stock option and incentive plan was adopted ("2003 Plan"). Under the 2003 plan, the Company has granted 77,000 options to employees and directors.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|The number of ESOP shares at June 30, 2005 and 2004 were as follows:
|--------------------------------------------------------------------

|                  |                   | **2005** | 2004   
|----------------- | ----------------- | -------- | -------
|                  |                   |         
|Allocated shares  |                   | 136,728  | 137,554
|Unreleased shares |                   | -        | 11,828 
|                  |                   |         
|                  | TOTAL ESOP SHARES | 136,728  | 149,382
|                  |                   |         

|At June 30, 2005, the ESOP had no unreleased shares.  The fair value of unreleased ESOP shares at June 30, 2004 was $186,409. |  | 
|----------------------------------------------------------------------------------------------------------------------------- |  | 

> NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued) <
Southern Missouri Bancorp, Inc.

Changes in options outstanding were as follows:

|                                 | Years Ended June 30,
|-------------------------------- | --------------------
|                                 | **2005**            
|                                 | WeightedAveragePrice
|                                 |                     
|Outstanding at beginning of year | $10.24              
|Granted                          | 15.30               
|Exercised                        | 6.97                
|Forfeited                        | 15.23               
|                                 |                     
|Outstanding at year-end          | $10.70              
|                                 |                     
|Options exercisable at year-end  | $ 8.37              
|                                 |                     

|The following is a summary of the assumptions used by the  Black-Scholes pricing model in determining the fair values of options granted during fiscal 2005: |  | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | 

|                                                                  | **2005** | 2004   
|----------------------------------------------------------------- | -------- | -------
|                                                                 
|Assumptions:                                                      |         
|Expected dividend yield                                           | 2.35%    | 2.36%  
|Expected volatility                                               | 18.74%   | 18.93% 
|Risk-free interest rate                                           | 3.31%    | 3.87%  
|Weighted-average expected life                                    | 5 years  | 5 years
|Weighted-average fair value of    options granted during the year | $ 3.55   | $ 3.71 

|The following table summarizes information about stock options under the plan outstanding at June 30, 2004 |  | 
|---------------------------------------------------------------------------------------------------------- |  | 

|               |                   | Options Outstanding                     | Options Exercisable         
|-------------- | ----------------- | --------------------------------------- | ----------------------------
|Exercise Price | NumberOutstanding | WeightedAverageRemainingContractualLife | WeightedAverageExercisePrice
|               |                  
|6.5000         | 21,515            | 57.6mo.                                 | 6.5000                      
|6.7500         | 60,000            | 49.9 mo.                                | 6.7500                      
|9.9375         | 30,000            | 31.1 mo.                                | 9.9375                      
|15.2300        | 62,000            | 106.7 mo.                               | 15.2300                     
|15.3000        | 15,000            | 110.2 mo.                               | 15.3000                     

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

**NOTE 10: Income Taxes**

The components of net deferred tax assets (liabilities) are summarized as follows:

|                                                 |                        | **2005**  |  | 2004     
|------------------------------------------------ | ---------------------- | --------- |  | ---------
|                                                 |                        |          
|Deferred tax assets:                             |                        |           |  |          
|Provision for losses on loans                    |                        | $ 776,743 |  | $ 762,104
|Unrealized loss of available for sale securities |                        | 101,701   |  | 157,978  
|Accrued compensation and benefits                |                        | 133,936   |  | 146,996  
|Other                                            |                        | 101,346   |  | -        
|                                                 |                        |          
|Total deferred tax assets                        |                        | 1,113,726 |  | 1,067,078
|                                                 |                        |           |  |          
|Deferred tax liabilities:                        |                        |           |  |          
|FHLB stock dividends                             |                        | $ 188,612 |  | $ 188,612
|Purchase accounting adjustments                  |                        | 52,832    |  | 52,832   
|Depreciation                                     |                        | 342,392   |  | 402,842  
|                                                 |                        |          
|Total deferred tax liabilities                   |                        | 583,836   |  | 644,286  
|                                                 |                        |          
|                                                 | NET DEFERRED TAX ASSET | $ 529,890 |  | $ 422,792
|                                                 |                        |          

The provision for income taxes includes these components:

|          |  |  | Year Ended June 30
|--------- |  |  | ------------------
|          |  |  | **2005**          
|          |  |  |                   
|Current:  |  |  |                   
|Federal   |  |  | $     9,000       
|State     |  |  | -                 
|          |  |  |                   
|          |  |  | 9,000             
|          |  |  |                   
|Deferred: |  |  |                   
|Federal   |  |  | (81,900)          
|State     |  |  | (9,000)           
|          |  |  |                   
|          |  |  | (90,900)          
|          |  |  |                   
|TOTAL     |  |  | $   (81,900)      
|          |  |  |                   

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|A reconciliation of income tax expense at the statutory rate to the Company's actual income tax expense is shown below: |  | 
|----------------------------------------------------------------------------------------------------------------------- |  | 

|                                                          |                  | Year Ended June 30
|--------------------------------------------------------- | ---------------- | ------------------
|                                                          |                  | **2005**          
|                                                          |                  |                   
|Tax at statutory Federal rate                             |                  | $    7,602        
|Increase (reduction) in taxes   resulting from:           |                  |                   
|Nontaxable municipal income                               |                  | (20,695)          
|State tax, net of Federal benefit                         |                  | (12,138)          
|Nondeductible ESOP expenses                               |                  | 45,097            
|Cash surrender value of bank         owned life insurance |                  | (76,599)          
|Other, net                                                |                  | (25,167)          
|                                                          |                  |                   
|                                                          | ACTUAL PROVISION | $   (81,900)      
|                                                          |                  |                   

**NOTE 11: Other Comprehensive Income (Loss)**

Other comprehensive income (loss) components are as follows:

|                                                                                             |  | Year Ended June 30
|-------------------------------------------------------------------------------------------- |  | ------------------
|                                                                                             |  | **2005**          
|                                                                                             |  |                   
|Unrealized gains (losses) on   available for sale securities:                                |  |                   
|Unrealized holding gains (losses)         arising during period                              |  | $  454,748        
|Less: reclassification         adjustments for (gains) losses         realized in net income |  | (351,508)         
|                                                                                             |  |                   
|Total unrealized gains (losses)         on securities                                        |  | 103,240           
|Income tax (expense)  benefit                                                                |  | (38,199)          
|                                                                                             |  |                   
|Other comprehensive income (loss)                                                            |  | $  65,041         
|                                                                                             |  |                   

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**NOTE 12: Stockholders' Equity and Regulatory Capital**
    The Company and Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can result in certain mandatory -- and possibly additional discretionary -- actions by regulators that, if undertaken, could have a direct material effect on the Company'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 the Bank's assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank's capital amounts and classification are also subject to qualitative judgments by the
regulators about components, risk weightings, and other factors.

    Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total capital and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier I capital (as defined) to average total assets (as defined). Management believes, as of June 30, 2005, that the Bank meets all capital adequacy requirements to which it is subject. |  | As of June 30, 2005, the most recent notification from the Federal Deposit Insurance Corporation categorized the Bank as well
capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the Bank's category. The Company's only significant activity is ownership of the Bank, and, therefore, its capital, capital ratios, and minimum required levels of capital are materially the same as the Bank's.

    The following table summarizes the Bank's actual and required regulatory capital:
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|*(dollars in thousands)*                 | Actual   | For CapitalAdequacy Purposes | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions
|---------------------------------------- | -------- | ---------------------------- | -------------------------------------------------------------
|**As of June 30, 2005**                  | Amount   | Ratio                        | Amount                                                       
|                                         |          |                             
|Total Capital (to Risk-Weighted Assets) 
|Consolidated                             | $ 31,574 | 13.42%                       | $ 18,825                                                     
|Southern Missouri Bank & Trust           | 26,958   | 11.46%                       | 18,825                                                       
|Tier I Capital (to Risk-Weighted Assets)
|Consolidated                             | 29,558   | 12.56%                       | 9,412                                                        
|Southern Missouri Bank & Trust           | 24,942   | 10.60%                       | 9,412                                                        
|Tier I Capital (to Average Assets)      
|Consolidated                             | 29,558   | 8.34%                        | 14,183                                                       
|Southern Missouri Bank & Trust           | 24,942   | 7.76%                        | 12,849                                                       
|As of June 30, 2004                     
|Total Capital (to Risk-Weighted Assets) 
|Consolidated                             | $ 32,341 | 14.96%                       | $ 17,292                                                     
|Southern Missouri Bank & Trust           | 25,454   | 11.82%                       | 17,292                                                       
|Tier I Capital (to Risk-Weighted Assets)
|Consolidated                             | 30,362   | 14.05%                       | 8,646                                                        
|Southern Missouri Bank & Trust           | 23,475   | 10.90%                       | 8,646                                                        
|Tier I Capital (to Average Assets)      
|Consolidated                             | 30,362   | 9.91%                        | 12,253                                                       
|Southern Missouri Bank & Trust           | 23,475   | 7.81%                        | 12,020                                                       

The Bank's ability to pay dividends on its common stock to the Company is restricted to maintain adequate capital as shown in the above table.

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**NOTE 13: Commitments and Credit Risk**
    *Standby Letters of Credit.* In the normal course of business, the Bank issues various financial standby, performance standby and commercial letters of credit for its customers. As consideration for the letters of credit, the institution charges letter of credit fees based on the face amount of the letters and the creditworthiness of the counterparties. These letters of credit are stand-alone agreements, and are unrelated to any obligation the depositor has to the Bank.

    Standby letters of credit are irrevocable conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Financial standby letters of credit are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing and similar transactions. Performance standby letters of credit are issued to guarantee performance of certain customers under non-financial contractual obligations. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers.

    The Bank had total outstanding standby letters of credit amounting to $947,000 and $1,337,000 at June 30, 2005 and 2004, respectively, with terms ranging from 12 to 24 months. At June 30, 2005, the Bank's deferred revenue under standby letters of credit agreements was nominal. 

    *Off-balance-sheet and Credit Risk.* The Company's Consolidated Financial Statements do not reflect various financial instruments to extend credit to meet the financing needs of its customers. 

    These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amount recognized in the statements of financial condition. Lines of credit are agreements |  | to lend to a customer as long as there is no violation of any condition established in the contract. Lines of credit generally have fixed expiration dates. Since a portion of the line may expire without being drawn upon, the total unused lines do not necessarily represent future cash requirements. Each customer's creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management's credit evaluation of the counterparty. Collateral
held varies but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate. Management uses the same credit policies in granting lines of credit as it does for on-balance-sheet instruments.

    The Company had $28.3 million in commitments to extend credit at June 30, 2005 and $35.7 million at June 30, 2004.

    At June 30, 2005, total commitments to originate fixed-rate loans with terms in excess of one year were $1.5 million at interest rates ranging from 5.75% to 6.75%. Commitments to extend credit and standby letters of credit include exposure to some credit loss in the event of nonperformance of the customer. The Company's policies for credit commitments and financial guarantees are the same as those for extension of credit that are recorded in the statements of financial condition. The commitments extend over varying periods of time with the majority being disbursed within a thirty-day period.

    The Company grants collateralized commercial, real estate, and consumer loans to customers in Southeast Missouri. Although the Company has a diversified portfolio, loans aggregating $125,775,000 at June 30, 2005, are secured by single and multi-family residential real estate in the Company's primary lending area.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|                                                    |  | Year Ended June 30
|--------------------------------------------------- |  | ------------------
|                                                    |  | **2005**          
|                                                    |  |                   
|Net income                                          |  | $   104,259       
|                                                    |  |                   
|Denominator for basic earnings      per share -     |  |                   
|Weighted-average shares         outstanding         |  | 2,225,493         
|Effect of dilutive securities         Stock options |  | 64,255            
|                                                    |  |                   
|Denominator for diluted      earnings per share     |  | 2,289,748         
|                                                    |  |                   
|Basic earnings per common share                     |  | $  .05            
|Diluted earnings per common share                   |  | $  .05            

|**NOTE 15: Disclosures about Fair Value of Financial Instruments**
    The following table presents estimated fair values of the Company's financial instruments. The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction |  | between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                                                        | **2005**       |  | 2004          
|----------------------------------------------------------------------- | -------------- |  | --------------
|                                                                        | CarryingAmount |  | FairValue     
|                                                                        |                |  |               
|                                                                        | (in thousands) |  | (in thousands)
|Financial Assets                                                        |                |  |               
|Cash and cash equivalents                                               | $ 3,887        |  | $ 3,887       
|Investment and mortgage-      backed securities      available for sale | 34,700         |  | 34,700        
|Stock in FHLB                                                           | 3,121          |  | 3,121         
|Loans receivable, net                                                   | 267,568        |  | 269,658       
|Bank owned life insurance                                               | 6,486          |  | 6,486         
|Accrued interest receivable                                             | 1,394          |  | 1,394         
|Financial Liabilities                                                   |                |  |               
|Deposits                                                                | 224,666        |  | 221,211       
|Securities sold under      agreements to repurchase                     | 10,757         |  | 10,757        
|Advances from FHLB                                                      | 61,500         |  | 64,252        
|Subordinated Debt                                                       | 7,217          |  | 7,217         
|Accrued interest payable                                                | 497            |  | 497           
|Unrecognized financial instruments   (net of contract amount)           |                |  |               
|Letters of Credit                                                       | -              |  | -             
|Lines of Credit                                                         | -              |  | -             

|The following methods and assumptions were used in estimating the fair values of financial instruments:

    Cash and cash equivalents are valued at their carrying amounts which approximates fair value.

    Fair values of investment and mortgage-backed securities are based on quoted market prices or, if unavailable, quoted market prices of similar securities.

    Stock in FHLB is valued at cost which approximates fair value.

    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. Loans with similar characteristics are aggregated for purposes of the calculations.

    Fair value of Bank owned life insurance is equal to the cash surrender value of the underlying life insurance policies.    The carrying amounts of accrued interest approximate their fair values. |  | Deposits with no defined maturities, such as NOW accounts, savings accounts and money market deposit accounts, are valued at
their carrying amount which approximates fair value.

    The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.

    The carrying amounts of securities sold under agreements to repurchase approximate fair value.

    Fair value of advances from the FHLB is estimated by discounting maturities using an estimate of the current market for similar instruments.

    The fair value of subordinated debt is estimated using rates currently available to the Company for debt with similar terms and maturities.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|**NOTE 16: Condensed Parent Company Only Financial Statements**
    The following condensed balance sheets, statements of income and cash flows for Southern Missouri Bancorp, Inc. should be read in |  | conjunction with the consolidated financial statements and the
notes thereto.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------

|                                         |                                           | June 30,    
|---------------------------------------- | ----------------------------------------- | ------------
|**Condensed Balance Sheets**             |                                           | **2005**    
|                                         |                                           |             
|                                         |                                           |             
|**Assets**                               |                                           |             
|Cash and cash equivalents                |                                           | $ 2,535,054 
|Available for sale securities            |                                           | -           
|ESOP note receivable                     |                                           | -           
|Premise and equipment                    |                                           | 2,010,331   
|Other assets                             |                                           | 403,694     
|Investment in common stock of Bank       |                                           | 27,390,159  
|                                         |                                           |             
|                                         | TOTAL ASSETS                              | $ 32,339,238
|                                         |                                           |             
|                                         |                                           |             
|**Liabilities and Stockholders' Equity** |                                           |             
|Accrued expenses and other liabilities   |                                           | $118,739    
|Subordinated debt                        |                                           | 7,217,000   
|                                         |                                           |             
|                                         | TOTAL LIABILITIES                         | 7,335,739   
|                                         |                                           |             
|Stockholders' equity                     |                                           | 25,003,499  
|                                         |                                           |             
|                                         | TOTAL LIABILITIES ANDSTOCKHOLDERS' EQUITY | $ 32,339,238
|                                         |                                           |             

|                                                                                    |            | Year Ended June 30
|----------------------------------------------------------------------------------- | ---------- | ------------------
|**Condensed Statements of Income**                                                  |            | **2005**          
|                                                                                    |            |                   
|Interest income                                                                     |            | $ 96,653          
|Interest expense                                                                    |            | 369,733           
|                                                                                    |            |                   
|Net interest income                                                                 |            | (273,080)         
|Dividend from Bank                                                                  |            | 1,200,000         
|Gains on sales of securities                                                        |            | 351,508           
|Operating expenses                                                                  |            | 272,643           
|                                                                                    |            |                   
|Income before income taxes and      equity in undistributed income      of the Bank |            | 1,005,785         
|Income tax benefit                                                                  |            | 79,900            
|                                                                                    |            |                   
|Income before equity in undistributed   income of the Bank                          |            | 1,085,685         
|Equity in undistributed (loss) income of   the Bank                                 |            | (981,426)         
|                                                                                    |            |                   
|                                                                                    | NET INCOME | $   104,259       
|                                                                                    |            |                   

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

|                                                        |                                                        | Year Ended June 30
|------------------------------------------------------- | ------------------------------------------------------ | ------------------
|**Condensed Statements**                                |                                                        | 2005              
|                                                        |                                                        |                   
|Cash flows from operating activities:                   |                                                        |                   
|Net income                                              |                                                        | $   104,259       
|Changes in:                                             |                                                        |                   
|Equity in undistributed income         of the Bank      |                                                        | 981,426           
|Other adjustments, net                                  |                                                        | 37,355            
|                                                        |                                                        |                   
|                                                        | NET CASH PROVIDED BYOPERATING ACTIVITIES               | 1,123,040         
|                                                        |                                                        |                   
|Cash flows from investing activities:                   |                                                        |                   
|Principal collected on loan to ESOP                     |                                                        | 70,566            
|Purchase of available for sale securities               |                                                        | (1,099,000)       
|Purchase of investment real estate                      |                                                        | (5,537,842)       
|Sale of investment real estate                          |                                                        | 3,497,971         
|Depreciation                                            |                                                        | 39,916            
|Proceeds from sales available for sale       securities |                                                        | 6,668,949         
|Capital contributed to Bank                             |                                                        | (2,000,000)       
|Investment in statutory trust                           |                                                        | -                 
|Proceeds from sales of other assets                     |                                                        | -                 
|                                                        |                                                        |                   
|                                                        | NET CASH PROVIDED OR (USED IN)INVESTING ACTIVITIES     | 1,640,560         
|                                                        |                                                        |                   
|Cash flows from financing activities:                   |                                                        |                   
|Proceeds from issuance of      subordinated debt        |                                                        | -                 
|Dividends on common stock                               |                                                        | (809,193)         
|Exercise of stock options                               |                                                        | 65,962            
|Payments to acquire treasury stock                      |                                                        | (585,884)         
|                                                        |                                                        |                   
|                                                        | NET CASH (USED IN) OR PROVIDED BY FINANCING ACTIVITIES | (1,329,115)       
|                                                        |                                                        |                   
|Net increase (decrease) in cash and   cash equivalents  |                                                        | 1,434,485         
|Cash and cash equivalents at beginning   of year        |                                                        | 1,100,569         
|                                                        |                                                        |                   
|                                                        | CASH AND CASH EQUIVALENTSAT END OF YEAR                | $ 2,535,054       
|                                                        |                                                        |                   

>  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)  <
Southern Missouri Bancorp, Inc.

**NOTE 17: Quarterly Financial Data (Unaudited)**

Quarterly operating data is summarized as follows (in thousands):

|                                  |                   | **June 30, 2005**
|--------------------------------- | ----------------- | -----------------
|                                  |                   | FirstQuarter     
|                                  |                   |                  
|Interest income                   |                   | $ 4,171          
|Interest expense                  |                   | 1,848            
|                                  |                   |                  
|Net interest income               |                   | 2,323            
|Provision for loan losses         |                   | 150              
|Noninterest income                |                   | 691              
|Noninterest expense               |                   | 1,643            
|                                  |                   |                  
|Income (loss) before income taxes |                   | 1,221            
|Income tax expense (benefit)      |                   | 428              
|                                  |                   |                  
|                                  | NET INCOME (LOSS) | $ 793            
|                                  |                   |                  
|                                  |                   |                  
|                                  |                   |                  
|                                  |                   | June 30, 2004    
|                                  |                   | FirstQuarter     
|                                  |                   |                  
|Interest income                   |                   | $ 3,795          
|Interest expense                  |                   | 1,608            
|                                  |                   |                  
|Net interest income               |                   | 2,187            
|Provision for loan losses         |                   | 30               
|Noninterest income                |                   | 451              
|Noninterest expense               |                   | 1,526            
|                                  |                   |                  
|Income before income taxes        |                   | 1,082            
|Income tax expense                |                   | 390              
|                                  |                   |                  
|                                  | NET INCOME        | $ 692            
|                                  |                   |                  

>  CORPORATE INFORMATION  <

|CORPORATE HEADQUARTERS
531 Vine StreetPoplar Bluff, Missouri 63901INDEPENDENT AUDITORSBKD, LLPSt. Louis, Missouri 63102SPECIAL COUNSELSilver, Freedman & Taff, LLPWashington, D.C. 20007                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |  | TRANSFER AGENTRegistrar and Transfer Company10 Commerce DriveCranford, New Jersey 07016COMMON STOCKNasdaq Stock MarketNasdaq Symbol: SMBC
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------
|ANNUAL MEETINGThe Annual Meeting of Stockholders will be held Monday, October 17, 2005, at 9:00 a.m., Central Time, at the Greater Poplar Bluff Area Chamber of Commerce Building, 1111 West Pine, Poplar Bluff, Missouri 63901.
ANNUAL REPORT ON FORM 10-KSB AND OTHER REPORTSA copy of the Company's annual report on Form 10-KSB, including financial statement schedules and our quarterly reports as filed with the Securities and Exchange Commission, will be furnished without charge to stockholders as of the record date upon written request to the Secretary, Southern Missouri Bancorp, Inc., 531 Vine Street, Poplar Bluff, Missouri 63901. These documents also may be accessed through the SEC's website at www.sec.gov.

|                                      
|--------------------------------------
|                                      
|SOUTHERN MISSOURI BANCORP, INC.       
|                                      
|*Directors*                           
|                                      
|**James W. Tatum**                    
|Chairman of the Board                 
|Retired certified public accountant   
|                                      
|**L. Douglas Bagby**                  
|Vice-Chairman                         
|City Manager of Poplar Bluff and      
|General Manager of Municipal Utilities
|of Poplar Bluff                       
|                                      
|**Samuel H. Smith**                   
|Engineer and majority owner of        
|S.H. Smith and Company, Inc.          
|                                      
|**Ronnie D. Black**                   
|Executive Director General Association
|of General Baptists                   
|                                      
|                                      
|SOUTHERN MISSOURI BANK AND TRUST      
|                                      
|***Directors*                         
|****                                  
|**Samuel H. Smith**                   
|Chairman of the Board                 
|Engineer and majority owner of        
|S.H. Smith and Company, Inc.          
|                                      
|**James W. Tatum**                    
|Vice-Chairman                         
|Retired certified public accountant   
|                                      
|**Ronnie D. Black**                   
|Executive Director General Association
|of General Baptists                   
|                                      
|**L. Douglas Bagby**                  
|City Manager of Poplar Bluff and      
|General Manager of Municipal Utilities
|of Poplar Bluff                       
|                                      
|                                      
|                                      
|                                      
|                                      
|                                      
|                                      

|Southern Missouri Bancorp, Inc. (NASDAQ: SMBC) is the holding company for
Southern Missouri Bank and Trust Company (Southern Missouri Bank).

In recent years, the bank's management team has succeeded 
in generating increased growth by building the bank's core businesses, 
while successfully introducing new, higher margin products.
SOUTHERN MISSOURI BANCORP, INC.   531 Vine Street   Poplar Bluff, Missouri 63901   (573) 778-1800
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------