As filed with the Securities and Exchange Commission on June 25, 1997
                                                      Registration No. 333-_____

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                               (INCLUDING EXHIBITS)

                          OREGON TRAIL FINANCIAL CORP.
               (Exact name of registrant as specified in charter)

         Oregon                           6035                    Applied For
(State or other jurisdiction of     (Primary SICC No.)         (I.R.S. Employer
incorporation or organization)                               Identification No.)

                                2055 First Street
                            Baker City, Oregon 97814
                                 (541) 523-6327
          (Address and telephone number of principal executive offices)

                          John F. Breyer, Jr., Esquire
                          Victor L. Cangelosi, Esquire
                                BREYER & AGUGGIA
                                 Suite 470 East
                              1300 I Street, N.W.
                             Washington, D.C. 20005
                     (Name and address of agent for service)

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.

     If any of the securities being registered on this form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box. [x]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under  the  Securities  Act of  1933,  check  the  following  box and  list  the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]



============================================================================================================================
                                                Calculation of Registration Fee
============================================================================================================================
Title of Each Class of Securities        Proposed Maximum   Proposed Offering         Proposed Maximum       Amount of
Being Registered                         Amount Being       Price(1)                  Aggregate Offering     Registration Fee
                                         Registered(1)                                Price(1)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Common Stock, $0.01 Par Value            4,377,475           $10.00                  $43,774,750               $13,266 
                                                                                  
Participation interests                    240,000             --                           --                      (2)
============================================================================================================================


     (1) Estimated solely for purposes of calculating the  registration  fee. As
     described in the  Prospectus,  the actual number of shares to be issued and
     sold are subject to  adjustment  based upon the  estimated pro forma market
     value of the registrant and market and financial conditions.

     (2) The securities of Oregon Trail  Financial  Corp. to be purchased by the
     Pioneer Bank, A Federal Savings Bank 401(k) Plan are included in the amount
     shown  for  Common  Stock.  Accordingly,  pursuant  to Rule  457(h)  of the
     Securities  Act of 1933,  as amended,  no separate  fee is required for the
     participation interests. Pursuant to such rule, the amount being registered
     has been  calculated  on the basis of the number of shares of Common  Stock
     that may be purchased with the current assets of such Plan.

     The registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.







                   Cross Reference Sheet showing the location in the Prospectus
                                   of the Items of Form S-1


                                                                                         
1.     Forepart of the Registration                        Forepart of the Registration Statement;
       Statement and Outside Front                         Outside Front Cover Page
       Cover of Prospectus

2.     Inside Front and Outside Back                       Inside Front Cover Page; Outside Back
       Cover Pages of Prospectus                           Cover Page

3.     Summary Information, Risk Factors                   Prospectus Summary; Risk Factors
       and Ratio of Earnings
       to Fixed Charges

4.     Use of Proceeds                                     Use of Proceeds; Capitalization

5.     Determination of Offering Price                     Market for Common Stock

6.     Dilution                                            *

7.     Selling Security Holders                            *

8.     Plan of Distribution                                The Conversion

9.     Description of Securities to be                     Description of Capital Stock
       Registered

10.    Interests of Named Experts and                      Legal and Tax Opinions; Experts
       Counsel

11.    Information with Respect to the
       Registrant

       (a) Description of Business                         Business of the Holding Company;
                                                           Business of the Savings Bank

       (b) Description of Property                         Business of the Savings Bank -- Properties

       (c) Legal Proceedings                               Business of the Savings Bank -- Legal
                                                           Proceedings

       (d) Market Price of and Dividends                   Outside Front Cover Page; Market for
       on the Registrant's Common Equity                   Common Stock; Dividend Policy
       and Related Stockholder Matters

       (e) Financial Statements                            Financial Statements; Pro Forma Data

       (f) Selected Financial Data                         Selected Financial and Other Data

       (g) Supplementary Financial                         *
       Information









                                                                                         
       (h) Management's Discussion and                     Management's Discussion and Analysis of
       Analysis of Financial Condition                     Financial Condition and Results of Operations
       and Results of Operations

       (i) Changes in and Disagreements                    *
       with Accountants on Accounting
       and Financial Disclosure

       (j) Directors and Executive                         Management of the Holding Company; Management of
       Officers                                            the Savings Bank

       (k) Executive Compensation                          Management of the Holding Company; Management of
                                                           the Savings Bank -- Benefits -- Executive Compensation

       (l) Security Ownership of Certain                   *
       Beneficial Owners and Management

       (m) Certain Relationships and                       Management of the Savings Bank -- Transactions with
       Related Transactions                                the Savings Bank

12.    Disclosure of Commission Position                   Part II - Item 17
       on Indemnification for Securities
       Act Liabilities


- ----------
*Item is omitted because answer is negative or item inapplicable.




PROSPECTUS SUPPLEMENT

                          OREGON TRAIL FINANCIAL CORP.

                                PIONEER BANK, FSB
                           PROFIT SHARING 401(K) PLAN

     This  Prospectus  Supplement  relates to the offer and sale to participants
("Participants")  in the Pioneer Bank, FSB Profit Sharing 401(k) Plan ("Plan" or
"401(k) Plan") of  participation  interests and shares of Oregon Trail Financial
Corp.  common stock,  par value $.01 per share  ("Common  Stock"),  as set forth
herein.

     In connection  with the proposed  conversion of Pioneer Bank, FSB ("Savings
Bank"  or  "Employer")  from a  federally  chartered  mutual  savings  bank to a
federally  chartered  stock  savings  bank,  a  holding  company,  Oregon  Trail
Financial  Corp.  ("Holding   Company"),   has  been  formed.  The  simultaneous
conversion of the Savings Bank to stock form, the issuance of the Savings Bank's
common  stock to the  Holding  Company  and the  offer  and sale of the  Holding
Company's Common Stock to the public are herein referred to as the "Conversion."
Applicable  provisions  of the 401(k)  Plan  permit the  investment  of the Plan
assets  in  Common  Stock of the  Holding  Company  at the  direction  of a Plan
Participant. This Prospectus Supplement relates to the election of a Participant
to direct the purchase of Common Stock in connection with the Conversion.

     The Prospectus  dated ______,  1997 of the Holding  Company  ("Prospectus")
which is attached to this Prospectus  Supplement  includes detailed  information
with respect to the  Conversion,  the Common Stock and the financial  condition,
results of operation  and business of the Savings Bank and the Holding  Company.
This Prospectus Supplement,  which provides detailed information with respect to
the Plan,  should be read only in  conjunction  with the  Prospectus.  Terms not
otherwise  defined in this Prospectus  Supplement are defined in the Plan or the
Prospectus.

     A  Participant's  eligibility  to purchase  Common Stock in the  Conversion
through the Plan is subject to the Participant's general eligibility to purchase
shares of Common Stock in the Conversion and the maximum and minimum limitations
set forth in the Plan of Conversion. See "THE CONVERSION" and "-- Limitations on
Purchases of Shares" in the Prospectus.

     For a  discussion  of certain  factors  that should be  considered  by each
Participant, see "RISK FACTORS" in the Prospectus.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION  ("SEC"),  THE OFFICE OF THRIFT  SUPERVISION  ("OTS"),  THE
FEDERAL DEPOSIT  INSURANCE  CORPORATION  ("FDIC") OR ANY OTHER FEDERAL AGENCY OR
ANY STATE SECURITIES COMMISSION, NOR HAS THE SEC, THE OTS, THE FDIC OR ANY OTHER
AGENCY OR ANY STATE SECURITIES  COMMISSION  PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

             The date of this Prospectus Supplement is ______, 1997.




     No  person  has  been  authorized  to give any  information  or to make any
representations  other than those contained in the Prospectus or this Prospectus
Supplement in connection  with the offering made hereby,  and, if given or made,
such  information  and  representations  must not be relied  upon as having been
authorized by the Holding Company, the Savings Bank or the Plan. This Prospectus
Supplement  does not constitute an offer to sell or  solicitation of an offer to
buy any securities in any  jurisdiction  to any person to whom it is unlawful to
make such offer or  solicitation in such  jurisdiction.  Neither the delivery of
this Prospectus  Supplement and the Prospectus nor any sale made hereunder shall
under any circumstances  create any implication that there has been no change in
the affairs of the Savings Bank or the Plan since the date  hereof,  or that the
information  herein  contained or incorporated by reference is correct as of any
time subsequent to the date hereof.  This Prospectus  Supplement  should be read
only in conjunction  with the Prospectus  that is attached  herein and should be
retained for future reference.



                                TABLE OF CONTENTS

                                                                            PAGE

The Offering
     Securities Offered ....................................................  
     Election  to  Purchase Common  Stock  in  the  Conversion .............  
     Value  of Participation Interests .....................................  
     Method of Directing Transfer ..........................................  
     Time for Directing Transfer ...........................................  
     Irrevocability  of Transfer  Direction ................................  
     Direction to Purchase Common Stock After the Conversion ...............  
     Purchase Price of Common Stock ........................................  
     Nature of a Participant's Interest in the Holding
       Company Common Stock ................................................  
     Voting and Tender Rights of Common Stock ..............................  

Description of the Plan
     Introduction ..........................................................  
     Eligibility and Participation .........................................  
     Contributions Under the Plan ..........................................  
     Limitations on Contributions ..........................................  
     Investment of Contributions ...........................................  
     The Employer Stock Fund ...............................................  
     Benefits Under the Plan ...............................................  
     Withdrawals and Distributions from the Plan ...........................  
     Administration of the Plan ............................................  
     Reports to Plan Participants ..........................................  
     Plan Administrator ....................................................  
     Amendment and Termination .............................................  
     Merger, Consolidation or Transfer .....................................  
     Federal Income Tax Consequences .......................................  
     Restrictions on Resale ................................................  

Legal Opinions .............................................................  

Investment Form ............................................................  

                                       i




                                  THE OFFERING

Securities Offered

     The securities  offered hereby are participation  interests in the Plan and
up to ______ shares, at the actual purchase price of $10.00 per share, of Common
Stock  which  may  be  acquired  by the  Plan  for  the  accounts  of  employees
participating  in the Plan.  The  Holding  Company  is the  issuer of the Common
Stock.  Only  employees  and  former  employees  of the  Savings  Bank and their
beneficiaries  may participate in the Plan.  Information with regard to the Plan
is contained in this Prospectus  Supplement and  information  with regard to the
Conversion and the financial condition, results of operation and business of the
Savings Bank and the Holding  Company is  contained in the attached  Prospectus.
The address of the principal  executive office of the Savings Bank is 2055 First
Street,  Baker City,  Oregon 97814. The Savings Bank's telephone number is (541)
523-6327.

Election to Purchase Common Stock in the Conversion

     In connection with the Savings Bank's  Conversion,  each Participant in the
401(k) Plan may direct the trustees of the Plan  (collectively,  the "Trustees")
to transfer up to ___% of a Participant's  beneficial  interest in the assets of
the  Plan to a newly  created  Employer  Stock  Fund  and to use  such  funds to
purchase  Common  Stock  issued  in  connection  with  the  Conversion.  Amounts
transferred may include salary  deferral,  Employer  matching and profit sharing
contributions. The Employer Stock Fund will consist of investments in the Common
Stock  made  on or  after  the  effective  date  of the  Conversion.  Funds  not
transferred  to the  Employer  Stock Fund will be invested at the  Participant's
discretion  in the other  investment  options  available  under  the  Plan.  See
"DESCRIPTION OF THE PLAN -- Investment of Contributions"  below. A Participant's
ability  to  transfer  funds to the  Employer  Stock Fund in the  Conversion  is
subject to the  Participant's  general  eligibility to purchase shares of Common
Stock in the  Conversion.  For  general  information  as to the  ability  of the
Participants to purchase  shares in the  Conversion,  see "THE CONVERSION -- The
Subscription,  Direct  Community  and  Syndicated  Community  Offerings"  in the
attached Prospectus.

Value of Participation Interests

     The assets of the Plan are valued on an ongoing basis and each  Participant
is  informed  of the value of his or her  beneficial  interest  in the Plan on a
_______ basis.  This value represents the market value of past  contributions to
the Plan by the Savings Bank and by the Participants and earnings thereon,  less
previous withdrawals, and transfers from the Savings Fund.

Method of Directing Transfer

     The last page of this Prospectus Supplement is an investment form to direct
a transfer to the Employer  Stock Fund  ("Investment  Form").  If a  Participant
wishes to transfer  funds to the  Employer  Stock Fund to purchase  Common Stock
issued in connection with the Conversion,  the


                                      S-1


Participant should indicate that decision in Part 2 of the Investment Form. If a
Participant  does not wish to make such an election,  he or she does not need to
take any action.

Time for Directing Transfer

     The deadline for submitting a direction to transfer amounts to the Employer
Stock Fund in order to  purchase  Common  Stock  issued in  connection  with the
Conversion is _____, 1997. The Investment Form should be returned to ___________
at the Savings Bank no later than the close of business on such date.

Irrevocability of Transfer Direction

     A   Participant's   direction   to  transfer   amounts   credited  to  such
Participant's  account  in the  Plan to the  Employer  Stock  Fund in  order  to
purchase  shares of Common  Stock in  connection  with the  Conversion  shall be
irrevocable.  Participants,  however,  will be able to direct the sale of Common
Stock, as explained below.

Direction to Purchase Common Stock After the Conversion

     After the Conversion,  a Participant  will be able to direct that a certain
percentage  of such  Participant's  interests in the trust  assets  ("Trust") be
transferred to the Employer  Stock Fund and invested in Common Stock,  or to the
other  investment funds available under the Plan.  Alternatively,  a Participant
may direct  that a certain  percentage  of such  Participant's  interest  in the
Employer  Stock  Fund be  transferred  from  the  Employer  Stock  Fund to other
investment  funds  available under the Plan.  Participants  will be permitted to
direct  that  future  contributions  made to the Plan by or on their  behalf  be
invested in Common Stock.  Following the initial  election,  the allocation of a
Participant's  interest  in  the  Employer  Stock  Fund  may be  changed  by the
Participant  on a _______  basis.  Special  restrictions  may apply to transfers
directed  by  those  Participants  who are  executive  officers,  directors  and
principal  stockholders of the Holding Company who are subject to the provisions
of  Section  16(b)  of the  Securities  and  Exchange  Act of 1934,  as  amended
("Exchange Act").

Purchase Price of Common Stock

     The funds transferred to the Employer Stock Fund for the purchase of Common
Stock in connection with the Conversion will be used by the Trustees to purchase
shares of Common  Stock.  The price paid for such shares of Common Stock will be
the same price as is paid by all other  persons  who  purchase  shares of Common
Stock in the Conversion.

Nature of a Participant's Interest in the Holding Company Stock

     The Holding Company Stock purchased for an account of a Participant will be
held in the name of the  Trustees of the Plan in the  Employer  Stock Fund.  Any
earnings,  losses  or  expenses  with  respect  to the  Holding  Company  Stock,
including  dividends and appreciation or depreciation



                                      S-2



in value, will be credited or debited to the account and will not be credited to
or borne by any other accounts.

Voting and Tender Rights of Common Stock

     The Trustees generally will exercise voting and tender rights  attributable
to all  Common  Stock  held by the Trust as  directed  by  Participants  with an
interest in the  Employer  Stock Fund.  With  respect to each matter as to which
holders  of  Common  Stock  have the  right to vote,  each  Participant  will be
allocated a number of voting  instruction  rights reflecting such  Participant's
proportionate  interest in the Employer  Stock Fund. The percentage of shares of
Common Stock held in the Employer  Stock Fund that are voted in the  affirmative
or negative on each matter shall be the same  percentage  of the total number of
voting  instruction  rights  that are  exercised  in either the  affirmative  or
negative, respectively.

                             DESCRIPTION OF THE PLAN

Introduction

     The Savings Bank adopted the Plan  effective  April 1, 1996 as an amendment
and restatement of the Savings Bank's prior  retirement plan. The Plan is a cash
or deferred  arrangement  established in accordance with the  requirement  under
Section  401(a) and Section  401(k) of the  Internal  Revenue  Code of 1986,  as
amended ("Code").

     The Savings Bank intends that the Plan, in operation,  will comply with the
requirements  under Section  401(a) and Section  401(k) of the Code. The Savings
Bank will adopt any  amendments  to the Plan that may be necessary to ensure the
qualified status of the Plan under the Code and applicable Treasury Regulations.
The Savings Bank has received a determination  from the Internal Revenue Service
("IRS") that the Plan is qualified  under Section 401(a) of the Code and that it
satisfies the  requirements for a qualified cash or deferred  arrangement  under
Section 401(k) of the Code.

     Employee Retirement Income Security Act. The Plan is an "individual account
plan"  other than a "money  purchase  pension  plan"  within the  meaning of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA").  As such,
the Plan is subject to all of the  provisions of Title I (Protection of Employee
Benefit  Rights) and Title II (Amendments to the Internal  Revenue Code Relating
to Retirement Plans) of ERISA, except the funding requirements contained in Part
3 of  Title I of  ERISA,  which by their  terms  do not  apply to an  individual
account plan (other than a money purchase pension plan). The Plan is not subject
to  Title  IV  (Plan  Termination  Insurance)  of  ERISA.  Neither  the  funding
requirements  contained in Title IV of ERISA nor the plan termination  insurance
provisions   contained  in  Title  IV  will  be  extended  to   Participants  or
beneficiaries under the Plan.



                                      S-3



     APPLICABLE FEDERAL LAW REQUIRES THE PLAN TO IMPOSE SUBSTANTIAL RESTRICTIONS
ON THE  RIGHT OF A PLAN  PARTICIPANT  TO  WITHDRAW  AMOUNTS  HELD FOR HIS OR HER
BENEFIT UNDER THE PLAN PRIOR TO THE PARTICIPANT'S TERMINATION OF EMPLOYMENT WITH
THE  SAVINGS  BANK.  A  SUBSTANTIAL  FEDERAL  TAX PENALTY MAY ALSO BE IMPOSED ON
WITHDRAWALS MADE PRIOR TO THE  PARTICIPANT'S  ATTAINMENT OF AGE 59 1/2, UNLESS A
PARTICIPANT  RETIRES AS PERMITTED  UNDER THIS PLAN  REGARDLESS OF WHETHER SUCH A
WITHDRAWAL  OCCURS DURING HIS OR HER  EMPLOYMENT  WITH THE SAVINGS BANK OR AFTER
TERMINATION OF EMPLOYMENT.

     Reference to Full Text of Plan.  The following  statements are summaries of
the material  provisions of the Plan. They are not complete and are qualified in
their entirety by the full text of the Plan, which is filed as an exhibit to the
registration  statement  filed with the SEC. Copies of the Plan are available to
all employees by filing a request with the Plan Administrator.  Each employee is
urged to read carefully the full text of the Plan.

Eligibility and Participation

     Any employee of the Savings Bank is eligible to participate and will become
a Participant in the Plan following completion of six months of service with the
Savings  Bank.  The Plan fiscal year is period  April 1 through  March 31 ("Plan
Year").  Directors who are not employees of the Savings Bank are not eligible to
participate in the Plan.

     During 1996, approximately _____ employees participated in the Plan.

Contributions Under the Plan

     Participant  Contributions.  Each  Participant  in the Plan is permitted to
elect to reduce such Participant's Compensation (as defined below) pursuant to a
salary reduction  agreement and have that amount contributed to the Plan on such
Participant's  behalf.  Such amounts are credited to the Participant's  deferral
contributions  account.  For  purposes  of  the  Plan,  "Compensation"  means  a
Participant's  total amount of earnings  reportable W-2 wages for federal income
tax withholding  purposes plus a Participant's  elective deferrals pursuant to a
salary reduction agreement under the Plan or any elective deferrals to a Section
125 plan.  Due to recent  statutory  changes,  the annual  Compensation  of each
Participant  taken  into  account  under the Plan is  limited  to  $160,000  (as
adjusted under  applicable Code  provisions).  A Participant may elect to modify
the amount  contributed  to the Plan under the  participant's  salary  reduction
agreement during the Plan Year. Deferral contributions are generally transferred
by the Savings Bank to the Trustees of the Plan on a periodic basis.

     Employer  Contributions.   The  Savings  Bank  currently  matches  employee
deferral  contributions on a discretionary basis.  Additional  contributions may
also  be made on a  discretionary  basis  in  proportion  to each  Participant's
Compensation.


                                      S-4



Limitations on Contributions

     Limitations on Annual Additions and Benefits.  Pursuant to the requirements
of the Code,  the Plan  provides that the amount of  contributions  allocated to
each Participant's Account during any Plan Year may not exceed the lesser of 25%
of the Participant's "Section 415 Compensation" for the Plan Year or $30,000 (as
adjusted  under  applicable  Code  provisions).  A  Participant's  "Section  415
Compensation" is a Participant's Compensation,  excluding any amount contributed
to the Plan under a salary reduction  agreement or any employer  contribution to
the Plan or to any other plan or deferred compensation or any distributions from
a plan of deferred  compensation.  In addition,  annual additions are limited to
the extent  necessary to prevent the  limitations  for the combined plans of the
Savings Bank from being exceeded.  To the extent that these limitations would be
exceeded  by reason of excess  annual  additions  to the Plan with  respect to a
Participant,  the excess must be reallocated to the remaining  Participants  who
are eligible for an allocation of Employer contributions for the Plan Year.

     Limitation  on 401(k)  Plan  Contributions.  The annual  amount of deferred
compensation of a Participant  (when  aggregated with any elective  deferrals of
the  Participant  under any other employer plan, a simplified  employee  pension
plan or a  tax-deferred  annuity)  may not  exceed  $9,500  (as  adjusted  under
applicable Code provisions). Contributions in excess of this limitation ("excess
deferrals")  will be  included in the  Participant's  gross  federal  income tax
purposes in the year they are made. In addition,  any such excess  deferral will
again be  subject  to federal  income  tax when  distributed  by the Plan to the
Participant,  unless the excess  deferral  (together  with any income  allocable
thereto) is distributed to the  Participant  not later than the first April 15th
following  the close of the taxable  year in which the excess  deferral is made.
Any income on the excess  deferral that is distributed  not later than such date
shall be treated, for federal income tax purposes, as earned and received by the
Participant in the taxable year in which the excess deferral is made.

     Limitation on Plan Contributions for Highly Compensated Employees. Sections
401(k)  and  401(m)  of the Code  limit  the  amount  of  deferred  compensation
contributed  to the  Plan in any  Plan  Year on  behalf  of  Highly  Compensated
Employees  (defined  below) in relation  to the amount of deferred  compensation
contributed  by or on behalf of all other  employees  eligible to participate in
the Plan.  Specifically,  the actual deferral  percentage for a Plan Year (I.E.,
the average of the ratios,  calculated  separately for each eligible employee in
each group, by dividing the amount of salary reduction contributions credited to
the salary  reduction  contribution  account of such  eligible  employee by such
employee's  compensation for the Plan Year) of the Highly Compensated  Employees
may not exceed the greater of (a) 125% of the actual deferred  percentage of all
other eligible  employees,  or (b) the lesser of (i) 200% of the actual deferred
percentage  of all  other  eligible  employees,  or  (ii)  the  actual  deferral
percentage  of all other  eligible  employees  plus two  percentage  points.  In
addition, the actual contribution  percentage for a Plan Year (I.E., the average
of the ratios calculated separately for each eligible employee in each group, by
dividing  the  amount  of  employer   contributions  credited  to  the  Matching
contributions  account of such  eligible  employee by each  eligible  employee's
compensation  for the Plan Year) of the  Highly  Compensated  Employees  may not
exceed  the  greater of (a) 125% of the actual  contribution  percentage  of all
other  eligible  employees,  or (b)  the  lesser  of  (i)  200%  of  the  actual



                                      S-5



contribution  percentage  of all other  eligible  employees,  or (ii) the actual
contribution  percentage of all other  eligible  employees  plus two  percentage
points.

     In general, a Highly Compensated Employee includes any employee who, during
the Plan Year or the preceding  Plan Year, (1) was at any time a 5% owner (I.E.,
owns directly or indirectly more than 5% of the stock of the Employer,  or stock
possessing  more than 5% of the total combines  voting power of all stock of the
Employer)  or,  (2)  during  the  preceding  Plan  Year,  received  Section  415
Compensation in excess of $80,000 (as adjusted under applicable Code provisions)
and, if elected by the Savings Bank,  was in the top paid group of employees for
such Plan Year.

     In order to prevent  disqualification  of the Plan, any amounts contributed
by Highly Compensated  Employees that exceed the average deferral  limitation in
any Plan Year  ("excess  contributions"),  together  with any  income  allocable
thereto,  must be distributed to such Highly  Compensated  Employees  before the
close of the following Plan Year. However, the Savings Bank will be subject to a
10% excise tax on any excess  contributions  unless such  excess  contributions,
together with any income allocable  thereto,  either are  recharacterized or are
distributed  before the close of the first 2 1/2 months  following the Plan Year
to which  such  excess  contributions  relate.  In  addition,  in order to avoid
disqualification of the Plan, any contributions by Highly Compensated  Employees
that  exceed  the  average  contribution  limitation  in any Plan Year  ("excess
aggregate  contributions")  together with any income allocable thereto,  must be
distributed  to such  Highly  Compensated  Employees  before  the  close  of the
following Plan Year. However,  the 10% excise tax will be imposed on the Savings
Bank with respect to any excess  aggregate  contributions,  unless such amounts,
plus any income allocable thereto, are distributed within 2 1/2 months following
the close of the Plan Year in which they arose.

     Top-Heavy Plan Requirements. If, for any Plan Year, the Plan is a Top-Heavy
Plan (as  defined  below),  then (i) the  Savings  Bank may be  required to make
certain  minimum  contributions  to the Plan on behalf of non-key  employees (as
defined  below),  and (ii)  certain  additional  restrictions  would  apply with
respect to the combination of annual  additions to the Plan and projected annual
benefits under any defined plan maintained by the Savings Bank.

     In general,  the Plan will be regarded as a  "Top-Heavy  Plan" for any Plan
Year, if as of the last day of the preceding Plan Year, the aggregate balance of
the  accounts  of all  Participants  who are key  Employees  exceeds  60% of the
aggregate balance of the Accounts of the Participants. "Key Employees" generally
include any employee, who at any time during the Plan Year or any other the four
preceding  Plan  Years,  if (1) an officer of the  Savings  Bank  having  annual
compensation  in excess of $60,000  who is in  administrative  or  policy-making
capacity,  (2) one of the ten employees having annual  compensation in excess of
$30,000 and owing, directly or indirectly, the largest interest in the employer,
(3) a 5% owner of the employer  (I.E.,  owns directly or indirectly more than 5%
of the  stock of the  employer,  or stock  possessing  more than 5% of the total
combined voting power of all stock of the employer), or (4) a 1% of owner of the
employer having compensation in excess of $150,000.



                                      S-6


Investment of Contributions

     All amounts credited to  Participant's  Accounts under the Plan are held in
the Trust which is administered  by the Trustees.  The Trustees are appointed by
the Savings Bank's Board of Directors.  The Plan provides that a Participant may
direct the Trustees to invest all or a portion of his or her Accounts in various
managed   investment   portfolios,   as  described   below.  A  Participant  may
periodically  elect to change his or her investment  directions  with respect to
both past  contributions  and for more additions to the  Participant's  accounts
invested in these investment alternatives.

     Under the Plan,  the  Accounts  of  Participant  held in the Trust  will be
invested by the Trustees at the  direction of the  Participant  in the following
portfolios:

Investment Fund A -

Investment Fund B -

Investment Fund C -

Investment Fund D -

Investment Fund E -

Investment Fund F - The Employer Stock Fund which invests in common stock of the
                    Holding Company.

     A Participant  may elect,  to have both past and future  contributions  and
additions to the  Participant's  Account  invested  either in the Employer Stock
Fund or in any of the other  portfolios  listed above. Any amounts credited to a
Participant's  Accounts for which  investment  directions  are not given will be
invested in Investment Fund __.

     The net gain (or loss) in the Accounts from investments (including interest
payments, dividends, realized and unrealized gains and losses on securities, and
expenses paid from the Trust) are determined on a _________  basis. For purposes
of such  allocation,  all assets of the Trust are  valued at their  fair  market
value.

The Employer Stock Fund

     The Employer Stock Fund will consist of investments in Common Stock made on
and  after  the  effective  date  of the  Conversion.  In  connection  with  the
Conversion,  pursuant to the attached Investment Form, Participants will be able
to change their investments at a time other than the normal election  intervals.
Any cash  dividends paid on Common Stock held in the Employer Stock Fund will be
credited to a cash dividend  subaccount  for each  Participant  



                                      S-7


investing  in the  Employer  Stock  Fund.  The  Trustees  will,  to  the  extent
practicable,  use all amounts held by it in the Employer  Stock Fund (except the
amounts  credited to cash  dividend  subaccounts)  to purchase  shares of Common
Stock.  It is expected  that all  purchases  will be made at  prevailing  market
prices. Under certain  circumstances,  the Trustees may be required to limit the
daily volume of shares  purchased.  Pending  investment in Common Stock,  assets
held in the  Employer  Stock  Fund  will be placed  in bank  deposits  and other
short-term investments.

     When  Common  Stock is  purchased  or sold,  the cost or net  proceeds  are
charged or credited to the Accounts of Participants  affected by the purchase or
sale. A  Participant's  Account will be adjusted to reflect changes in the value
of shares of Common  Stock  resulting  from stock  dividends,  stock  splits and
similar changes.

     To the extent  dividends  are not paid on Common Stock held in the Employer
Stock Fund, the return on any investment in the Employer Stock Fund will consist
only of the market  value  appreciation  of the Common Stock  subsequent  to its
purchase.  Following  the  Conversion,  the  Board of the  Holding  Company  may
consider a policy of paying dividends on the Common Stock,  however, no decision
has been made by the Board of the Holding Company regarding the amount or timing
of dividends, if any.

     As of the date of this Prospectus Supplement,  none of the shares of Common
Stock have been issued or are outstanding and there is no established market for
the Common Stock. Accordingly,  there is no record of the historical performance
of the Employer Stock Fund.

     Investments  in the  Employer  Stock Fund may involve  certain risk factors
associated  with  investments  in Common  Stock of the  Holding  Company.  For a
discussion  of these risk factors,  see "RISK  FACTORS" on pages 1 through __ in
the Prospectus.

Benefits Under the Plan

     Vesting.  A  Participant,  has at all times a fully vested,  nonforfeitable
interest in all of his or her deferred  contributions  and the earnings  thereon
under  the  Plan.  A  Participant   is  100%  vested  in  his  or  her  matching
contributions  account  and  employer  discretionary   contributions  after  the
completion  of six years of service under the Plan's  vesting  schedule (20% per
year beginning with the completion of two years of service).

Withdrawals and Distributions from the Plan

     APPLICABLE FEDERAL LAW REQUIRES THE PLAN TO IMPOSE SUBSTANTIAL RESTRICTIONS
ON THE  RIGHT OF A PLAN  PARTICIPANT  TO  WITHDRAW  AMOUNTS  HELD FOR HIS OR HER
BENEFIT  UNDER  THE PLAN  PRIOR TO THE  PARTICIPANT'S  ATTAINMENT  OF AGE 59 1/2
UNLESS A PARTICIPANT  RETIRES AS PERMITTED  UNDER THE PLAN REGARDLESS OF WHETHER
SUCH A WITHDRAWAL OCCURS DURING HIS OR HER EMPLOYMENT WITH THE SAVINGS BANK.



                                      S-8



     Distribution  Upon  Retirement,  Disability or  Termination  of Employment.
Payment of  benefits to a  Participant  who  retires,  incurs a  disability,  or
otherwise  terminates  employment  generally  shall  be made in a lump  sum cash
payment.  At the request of the  Participant,  the  distribution  may include an
in-kind  distribution  of Common  Stock of the Holding  Company  credited to the
Participant's  Account.  A Participant whose total vested account balance equals
or exceeds $3,500 at the time of  termination,  may elect, in lieu of a lump sum
payments, to be paid in annual installments over a period not exceeding the life
expectancy of the Participant or the joint life  expectancies of the Participant
and his or her designated  beneficiary.  Benefits  payments  ordinarily shall be
made not later than 60 days  following  the end of the Plan Year in which occurs
later of the  Participant's:  (i) termination of employment;  (ii) attainment of
age 65; or (iii) tenth anniversary of commencement of participation in the Plan;
but in no event  later than April 1  following  the  calendar  year in which the
Participant attains age 70 1/2 (if the Participant is retired).  However, if the
vested  portion  of  the  Participant's  Account  balances  exceeds  $3,500,  no
distribution  shall be made from the Plan prior to the  Participant's  attaining
age 65 unless the Participant consents to an earlier distribution. Special rules
may apply to the  distribution  of Common Stock of the Holding  Company to those
Participants who are executive officers, directors and principal shareholders of
the Holding  Company who are subject to the  provisions  of Section 16(b) of the
Exchange Act.

     Distribution  upon  Death.  A  Participant  who dies  prior to the  benefit
commencement date for retirement,  disability or termination of employment,  and
who has a surviving spouse, shall have his or her benefits paid to the surviving
spouse in a lump sum, or if the  payment of his or her  benefits  had  commenced
before his or her death, in accordance with the distribution method in effect at
his or her death. With respect to an unmarried Participant, and in the case of a
married   Participant  with  spousal  consent  to  the  designation  of  another
beneficiary, payment of benefits to the beneficiary, payments of benefits to the
beneficiary  of a deceased  Participant  shall be made in the form of a lump sum
payment in cash or in Common Stock,  or if the payment of his or her benefit had
commenced before his or her death, in accordance with the distribution method if
effect at death.

     Nonalienation  of  Benefits.  Except  with  respect to  federal  income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code),  benefits  payable under the Plan shall not be subject
in any manner to anticipation,  alienation, sale, transfer,  assignment, pledge,
encumbrance,  charge,  garnishment,  execution,  or  levy  of any  kind,  either
voluntary  or  involuntary,  and any  attempt  to  anticipate,  alienate,  sell,
transfer, assign, pledge, encumber, charge or otherwise dispose of any rights to
benefits payable under the Plan shall be void.

Administration of the Plan

     Trustees.  The Trustees  with respect to Plan assets are  currently  Dan L.
Webber, Jerry F. Aldape, William H. Winegar and Nadine J. Johnson.

                                      S-9



     Pursuant  to  the  terms  of  the  Plan,  the  Trustees  receive  and  hold
contributions  to the Plan in trust and have exclusive  authority and discretion
to manage and control  the assets of the Plan  pursuant to the terms of the Plan
and to manage, invest and reinvest the Trust and income therefrom.  The Trustees
have the  authority  to invest and  reinvest the Trust and may sell or otherwise
dispose of Trust  investments  at any time and may hold trust funds  uninvested.
The  Trustees  have  authority to invest the assets of the Trust in "any type of
property, investment or security" as defined under ERISA.

     The Trustees have full power to vote any corporate  securities in the Trust
in person or by proxy; provided,  however, that the Participants will direct the
Trustees as to voting and  tendering  of all Common  Stock held in the  Employer
Stock Fund.

     The Trustees  receive no compensation  for their services.  The expenses of
the Trustees  are paid out of the Trust  except to the extent such  expenses and
compensation are paid by the Savings Bank.

     The Trustees must render at least annual reports to the Savings Bank and to
the  Participants in such form and containing such information that the Trustees
deem necessary.

Reports to Plan Participants

     The  administrator  will furnish to each  Participant  a statement at least
____________ showing (i) the balance in the Participant's  Account as of the end
of that period, (ii) the amount of contributions allocated to such Participant's
Account for that period, and (iii) the adjustments to such Participant's Account
to reflect earnings or losses (if any).

Plan Administrator

     The  Savings  Bank  currently  serves as the Plan  Administrator.  The Plan
Administrator is responsible for the administration of the Plan,  interpretation
of the provisions of the Plan,  prescribing  procedures for filing  applications
for benefits,  preparation and distribution of information  explaining the Plan,
maintenance  of plan records,  books of account and all other data necessary for
the proper administration of the Plan, and preparation and filing of all returns
and reports  relating  to the Plan which are  required to be filed with the U.S.
Department of Labor and the IRS, and for all disclosures  required to be made to
Participants, beneficiaries and others under Sections 104 and 105 of ERISA.

Amendment and Termination

         The Savings  Bank may  terminate  the Plan at any time.  If the Plan is
terminated in whole or in part, then regardless of other provisions in the Plan,
each employee who ceases to be a Participant  shall have a fully vested interest
in his or her Account. The Savings Bank reserves the right to make, from time to
time, any amendment or amendments to the Plan which do not 


                                      S-10



cause any part of the Trust to be used for,  or diverted  to, any purpose  other
than the exclusive benefit of the Participants or their beneficiaries.

Merger, Consolidation or Transfer

     In the event of the merger or  consolidation of the Plan with another plan,
or the  transfer  of the Trust to  another  plan,  the Plan  requires  that each
Participant  (if either the Plan or the other  plan then  terminated)  receive a
benefit  immediately after the merger,  consolidation or transfer which is equal
to or greater  than the  benefit he or she would have been  entitled  to receive
immediately  before the merger,  consolidation or transfer (if the Plan had then
terminated).

Federal Income Tax Consequences

     The following is only a brief summary of certain federal income tax aspects
of the Plan which are of general  application under the Code and is not intended
to  be  a  complete  or  definitive   description  of  the  federal  income  tax
consequences of participating in or receiving  distributions  from the Plan. The
summary is  necessarily  general in nature and does not purport to be  complete.
Moreover,   statutory   provisions   are   subject  to  change,   as  are  their
interpretations,  and their  application  may vary in individual  circumstances.
Finally,  the consequences  under applicable state and local income tax laws may
not be the same as under the federal income tax laws.

PARTICIPANTS  ARE  URGED TO  CONSULT  THEIR TAX  ADVISORS  WITH  RESPECT  TO ANY
DISTRIBUTION FROM THE PLAN AND TRANSACTIONS INVOLVING THE PLAN.

     The Plan has  received a  determination  from the IRS that it is  qualified
under  Section  401(a) and  401(k) of the Code,  and that the  related  Trust is
exempt from tax under  Section  501(a) of the Code.  A plan that is  "qualified"
under these sections of the Code is afforded special tax treatment which include
the following: (1) the sponsoring employer is allowed an immediate tax deduction
for the amount  contributed  to the Plan of each year; (2)  Participants  pay no
current income tax on amounts  contributed by the employer on their behalf;  and
(3)  earnings  of the  Plan  are  tax-exempt  thereby  permitting  the  tax-free
accumulation of income and gains on  investments.  The Plan will be administered
to comply in operation  with the  requirements  of the Code as of the applicable
effective  date of any change in the law.  The  Savings  Bank  expects to timely
adopt any amendments to the Plan that may be necessary to maintain the qualified
status of the Plan under the Code. Following such an amendment, the Plan will be
submitted to the IRS for a determination that the Plan, as amended, continues to
qualify  under  Sections  401(a) and 501(a) of the Code and that it continues to
satisfy the  requirements  for a qualified  cash or deferred  arrangement  under
Section 401(k) of the Code.

     Assuming that the Plan is administered in accordance with the  requirements
of the Code,  participation  in the Plan under existing  federal income tax laws
will have the following effects:

                                      S-11


     (a)  Amounts  contributed  to  a  Participant's   401(k)  account  and  the
investment earnings are actually distributed or withdrawn from the Plan. Special
tax treatment may apply to the taxable portion of any distribution that includes
Common Stock or qualified as a "Lump Sum Distribution" (as described below).

     (b)  Income  earned on assets  held by the Trust will not be taxable to the
Trust.

     Lump Sum Distribution. A distribution from the Plan to a Participant or the
beneficiary of a Participant will qualify as a "Lump Sum  Distribution" if it is
made: (i) within a single taxable year of the Participant or  beneficiary;  (ii)
on account of the Participant's  death or separation from service,  or after the
Participant attains age 59 1/2; and (iii) consists of the balance to the credits
of the  Participant  under the Plan and all other profit sharing plans,  if any,
maintained by the Savings Bank. The portion of any Lump Sum Distribution that is
required to be included in the Participant's or beneficiary's taxable income for
federal  income tax purposes  ("total  taxable  amount")  consists of the entire
amount of such Lump Sum Distribution less the amount of after-tax contributions,
if any, made by the Participant to any other profit sharing plans  maintained by
the Savings Bank which is included in such distribution.

     Averaging  Rules.  The  portion of the total  taxable  amount of a Lump Sum
Distribution  ("ordinary  income portion") will be taxable generally as ordinary
income for federal income tax purposes.  However,  for  distributions  occurring
prior to January 1, 2000, a Participant who has completed at least five years of
participation  in the Plan before the taxable year in which the  distribution is
made, or a beneficiary  who receives a Lump Sum  Distribution  on account of the
Participant's death (regardless of the period of the Participant's participation
in the Plan or any other profit sharing plan  maintained by the  Employer),  may
elect to have the ordinary  income portion of such Lump Sum  Distribution  taxed
according to a special averaging rule ("five-year  averaging").  The election of
the special averaging rules may apply only to one Lump Sum Distribution received
by the Participant or beneficiary,  provided such amount is received on or after
the Participant turns 59 1/2 and the recipient elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special  averaging  rule.  The  special  five-year  averaging  rule has been
repealed for  distributions  occurring after December 31, 1999.  Under a special
grandfather rule, individuals who turned 50 by 1986 may elect to have their Lump
Sum Distribution taxed under either the five-year  averaging rule (if available)
or the prior law ten-year  averaging  rule. Such  individuals  also may elect to
have that portion of the Lump Sum Distribution attributable to the Participant's
pre-1974  participation  in the Plan  taxed at a flat 20% rate as gain  from the
sale of a capital asset.

     Common Stock Included in Lump Sum Distribution.  If a Lump Sum Distribution
includes Common Stock,  the  distribution  generally will be taxed in the manner
described  above,  except that the total  taxable  amount will be reduced by the
amount of any net  unrealized  appreciation  with respect to such Common  Stock,
I.E.,  the  excess  of the  value  of  such  Common  Stock  at the  time  of the
distribution  over its cost to the Plan.  The tax basis of such Common  Stock to
the  Participant  or  beneficiary  for purposes of computing gain or loss on its
subsequent  sale  will  be the  value  of  the  Common  Stock  at  the  time  of
distribution  less the  amount  of net  


                                      S-12



unrealized  appreciation.  Any  gain  on a  subsequent  sale  or  other  taxable
disposition of such Common Stock,  to the extent of the amount of net unrealized
appreciation at the time of distribution,  will be considered  long-term capital
gain  regardless  of the  holding  period of such  Common  Stock.  Any gain on a
subsequent  sale or other taxable  disposition  of the Common Stock in excess of
the amount of net unrealized  appreciation at the time of  distribution  will be
considered  either  short-term  capital gain or long-term capital gain depending
upon the length of the holding  period of the Common  Stock.  The recipient of a
distribution may elect to include the amount of any net unrealized  appreciation
in the total taxable  amount of such  distribution  to the extent allowed by the
regulations by the IRS.

     Distributions:  Rollovers and Direct Transfers to Another Qualified Plan or
to an IRA. Pursuant to a change in the law, effective January 1, 1993, virtually
all distributions  from the Plan may be rolled over to another qualified Plan or
to an  individual  retirement  account  ("IRA")  without  regard to whether  the
distribution  is a Lump Sum  Distribution  or  Partial  Distribution.  Effective
January  1,  1993,  Participants  have the  right to elect to have the  Trustees
transfer all or any portion of an "eligible rollover  distribution"  directly to
another plan  qualified  under  Section  401(a) of the Code or to an IRA. If the
Participant  does  not  elect  to  have  an  "eligible  rollover   distribution"
transferred  directly to another  qualified plan of to an IRA, the  distribution
will be  subject  to a  mandatory  federal  withholding  tax equal to 20% of the
taxable  distribution.  An  "eligible  rollover  distribution"  means any amount
distributed from the Plan except: (1) a distribution that is (a) one of a series
of  substantially  equal  periodic  payments  made  (not  less  frequently  than
annually) over the  Participant's  life of the joint life of the Participant and
the Participant's  designated beneficiary,  or (b) for a specified period of ten
years or more;  (2) any amount  that is  required  to be  distributed  under the
minimum  distribution  rules;  and (3) any other  distributions  excepted  under
applicable  federal law. The tax law change  described  above did not modify the
special tax  treatment  of Lump Sum  Distributions,  that are not rolled over or
transferred,  I.E.,  forward  averaging,  capital  gains tax  treatment  and the
nonrecognition of net unrealized appreciation, discussed earlier.

     Additional  Tax on  Early  Distributions.  A  Participant  who  receives  a
distribution  from the Plan prior to attaining  age 59 1/2 will be subject to an
additional  income tax equal to 10% of the taxable  amount of the  distribution.
The 10%  additional  income  tax will not  apply,  however,  to the  extent  the
distribution  is  rolled  over  into  an IRA or  another  qualified  plan or the
distribution is (i) made to a beneficiary (or to the estate of a Participant) on
or after the death of the Participant,  (ii)  attributable to the  Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of  substantially  equal periodic  payments (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives  (or  joint  life   expectancies)  of  the  Participant  and  his  or  her
beneficiary,  (iv) made to the  Participant  after  separation  from  service on
account of early  retirement under the Plan after attainment of age 55, (v) made
to pay  medical  expenses  to the  extent  deductible  for  federal  income  tax
purposes,  (vi) pursuant to a qualified  domestic relations order, or (vii) made
to effect the distribution of excess contributions or excess deferrals.



                                      S-13



     THE FOREGOING IS ONLY A BRIEF SUMMARY OF CERTAIN FEDERAL INCOME TAX ASPECTS
OF THE PLAN WHICH ARE OF GENERAL  APPLICATION UNDER THE CODE AND IS NOT INTENDED
TO  BE  A  COMPLETE  OR  DEFINITIVE   DESCRIPTION  OF  THE  FEDERAL  INCOME  TAX
CONSEQUENCES  OF  PARTICIPATING  IN OR  RECEIVING  DISTRIBUTIONS  FROM THE PLAN.
ACCORDINGLY,  EACH PARTICIPANT IS URGED TO CONSULT A TAX ADVISOR  CONCERNING THE
FEDERAL,  STATE AND LOCAL TAX  CONSEQUENCES  OF  PARTICIPATING  IN AND RECEIVING
DISTRIBUTIONS FROM THE PLAN.

Restrictions on Resale

     Any person  receiving  shares of the Common  Stock under the Plan who is an
"affiliate" of the Savings Bank or the Holding  Company as the term  "affiliate"
is used in Rules  144 and 405  under  the  Securities  Act of 1933,  as  amended
("Securities Act") (e.g.,  directors,  officers and substantial  shareholders of
the  Savings  Bank) may  reoffer  or  resell  such  shares  only  pursuant  to a
registration  statement  filed under the Securities Act (the Holding Company and
the Savings Bank having no obligation to file such  registration  statement) or,
assuming the availability thereof,  pursuant to Rule 144 or some other exemption
from the registration  requirements of the Securities Act. Any person who may be
an  "affiliate"  of the Savings Bank or the Holding  Company may wish to consult
with  counsel  before  transferring  any Common  Stock  owned by him or her.  In
addition,   Participants   are  advised  to  consult  with  counsel  as  to  the
applicability of the reporting and short-swing profit liability rules of Section
16 of the  Exchange  Act which may  affect the  purchase  and sale of the Common
Stock where acquired or sold under the Plan or otherwise.

                                 LEGAL OPINIONS

     The  validity of the  issuance  of the Common  Stock will be passed upon by
Breyer & Aguggia,  Washington, D.C., which firm is acting as special counsel for
the Holding  Company in connection  with the Savings  Bank's  Conversion  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank and the concurrent formation of the Holding Company.




                                      S-14



                                 Investment Form
                              (Employer Stock Fund)

                                PIONEER BANK, FSB
                           PROFIT SHARING 401(K) PLAN


Name of Participant:__________________________


Social Security Number: ______________________


     1.  Instructions.  In  connection  with the proposed  conversion of Pioneer
Bank,  FSB  ("Savings  Bank")  to a stock  savings  bank  and  the  simultaneous
formation of a holding company ("Conversion"), participants in the Pioneer Bank,
FSB Profit Sharing 401(k) Plan ("Plan") may elect to direct the investment of up
to ___% of their ___________, 1997 account balances into the Employer Stock Fund
("Employer  Stock Fund").  Amounts  transferred at the direction of Participants
into the Employer Stock Fund will be used to purchase shares of the common stock
of Oregon Trail Financial Corp.  ("Common Stock"),  the proposed holding company
for the Savings Bank. A  Participant's  eligibility to purchase shares of Common
Stock is subject to the Participant's  general eligibility to purchase shares of
Common Stock in the Conversion and the maximum and minimum limitations set forth
in the Plan Conversion. See the Prospectus for additional information.

     You may use this  form to  direct a  transfer  of  funds  credited  to your
account to the Employer Stock Fund, to purchase  Common Stock in the Conversion.
To direct such a transfer to the Employer Stock Fund,  you should  complete this
form and return it to  ___________  at the Savings Bank, no later than the close
of business on ______,  1997. The Savings Bank will keep a copy of this form and
return a copy to you. (If you need  assistance in completing  this form,  please
contact ___________.

     2. Transfer  Direction.  I hereby direct the Plan Administrator to transfer
$__________  (in  increments of $10) from my Plan account to the Employer  Stock
Fund to be applied to the  purchase of Common  Stock in the  Conversion.  Please
transfer this amount from the following investments in the amounts indicated:___
________________________________________________________________________________

     3. Effectiveness of Direction. I understand that this Investment Form shall
be  subject  to all of the  terms and  conditions  of the Plan and the terms and
conditions of the Conversion.  I acknowledge  that I have received a copy of the
Prospectus and the Prospectus Supplement.


- -----------------------------------                -----------------------------
               Signature                                       Date

                                    * * * * *

     4.  Acknowledgement  of Receipt.  This  Investment Form was received by the
Plan Administrator and will become effective on the date noted below.


- -----------------------------------                -----------------------------
        Plan Administrator                                     Date


                                      S-15




PROSPECTUS                OREGON TRAIL FINANCIAL CORP.
       (Proposed Holding Company for Pioneer Bank, a Federal Savings Bank)
                     Up to 3,806,500 Shares of Common Stock
                         $10.00 Purchase Price Per Share

     Oregon Trail Financial Corp. ("Holding Company"), an Oregon corporation, is
offering between  2,813,500 and 3,806,500  shares of its common stock,  $.01 par
value per share ("Common  Stock"),  in connection with the conversion of Pioneer
Bank, a Federal Savings Bank ("Savings Bank") from a federally  chartered mutual
savings  bank to a  federally  chartered  capital  stock  savings  bank  and the
simultaneous  issuance of all of the Savings Bank's outstanding capital stock to
the Holding Company.  The  simultaneous  conversion of the Savings Bank to stock
form,  the  issuance  of all of its  outstanding  capital  stock to the  Holding
Company,  and the  offer and sale of the  Common  Stock by the  Holding  Company
hereby  are  undertaken  pursuant  to a plan of  conversion  ("Plan" or "Plan of
Conversion") and are referred to herein as the "Conversion."

     Pursuant to the Plan of Conversion, nontransferable rights to subscribe for
the  Common  Stock  ("Subscription  Rights")  have  been  granted,  in  order of
priority,  to (i) depositors  with $50.00 or more on deposit at the Savings Bank
as of December 31, 1995 ("Eligible  Account  Holders"),  (ii) the Savings Bank's
employee stock ownership plan ("ESOP"),  a tax-qualified  employee benefit plan,
(iii)  depositors with $50.00 or more on deposit at the Savings Bank as of _____
__, 1997 ("Supplemental  Eligible Account Holders"),  and (iv) depositors of the
Savings Bank as of _____, 1997 ("Voting Record Date") ("Other Members"), subject
to the priorities and purchase  limitations  set forth in the Plan of Conversion
("Subscription  Offering").  Subscription  Rights are  nontransferable.  Persons
selling or otherwise  transferring their rights to subscribe for Common Stock in
the  Subscription  Offering or subscribing for Common Stock on behalf of another
person  will be subject  to  forfeiture  of such  rights  and  possible  further
sanctions and penalties imposed by the Office of Thrift  Supervision  ("OTS") or
another agency of the U.S. Government.  See "THE CONVERSION -- The Subscription,
Direct  Community and Syndicated  Community  Offerings"  and "--  Limitations on
Purchases of Shares."  Concurrently,  but subject to the prior rights of holders
of  Subscription  Rights,  the Holding  Company is offering the Common Stock for
sale to  members  of the  general  public  through a direct  community  offering
("Direct  Community  Offering") with preference given to natural persons who are
permanent  residents  of  Baker,  Union,  Wallawa,  Malheur,  Harney  and  Grant
Counties,  Oregon ("Local Community").  The Subscription Offering and the Direct
Community  Offering  are  referred  to herein as the  "Subscription  and  Direct
Community  Offering."  It  is  anticipated  that  shares  of  Common  Stock  not
subscribed for or purchased in the Subscription  and Direct  Community  Offering
will be offered to  eligible  members of the  general  public on a best  efforts
basis by a selling  group of  broker-dealers  managed by Charles  Webb & Company
("Webb"), a division of Keefe, Bruyette & Woods, Inc. ("Keefe,  Bruyette"), in a
syndicated  offering  ("Syndicated  Community  Offering").  The Subscription and
Direct Community Offering and the Syndicated  Community Offering are referred to
collectively  as the  "Offerings."  The Holding  Company  and the  Savings  Bank
reserve the right, in their absolute  discretion,  to accept or reject, in whole
or in part,  any or all orders in the Direct  Community  Offering or  Syndicated
Community  Offering  either  at the  time of  receipt  of an order or as soon as
practicable following the termination of the Offerings.  If an order is rejected
in part,  the  purchaser  does not have the right to cancel the remainder of the
order.

       FOR INFORMATION ON HOW TO SUBSCRIBE FOR SHARES OF COMMON STOCK,CALL
THE STOCK INFORMATION CENTER AT (___)________ AND ASK FOR A WEBB REPRESENTATIVE.

       FOR A DISCUSSION OF CERTAIN RISKS THAT SHOULD BE CONSIDERED BY EACH
         PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE 1.

   THE SECURITIES OFFERED HEREBY ARE NOT DEPOSITS OR ACCOUNTS AND WILL NOT BE
   INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION ("FDIC"), THE SAVINGS
       ASSOCIATION INSURANCE FUND ("SAIF") OR ANY OTHER GOVERNMENT AGENCY.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
   EXCHANGE COMMISSION ("SEC"), THE OTS, THE FDIC OR ANY OTHER FEDERAL AGENCY
     OR ANY STATE SECURITIES COMMISSION, NOR HAS THE SEC, THE OTS, THE FDIC
       OR ANY OTHER AGENCY OR ANY STATE SECURITIES COMMISSION PASSED UPON
         THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

                       (cover continued on following page)

                             CHARLES WEBB & COMPANY,
                   a Division of Keefe, Bruyette & Woods, Inc.

                         The date of this Prospectus is
                                  _____, 1997.









- -------------------------------------------------------------------------------------------------------------------------------
                                                                                     Estimated Underwriting
                                                          Purchase                      Commissions and           Estimated Net
                                                          Price(1)                 Other Fees and Expenses(2)       Proceeds(3)
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Minimum Price Per Share..................................  $10.00                           $0.29                         $9.71
- -------------------------------------------------------------------------------------------------------------------------------
Midpoint Price Per Share.................................  $10.00                           $0.27                         $9.73
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Price Per Share..................................  $10.00                           $0.25                         $9.75
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Price Per Share, as adjusted(4)..................  $10.00                           $0.24                         $9.76
- -------------------------------------------------------------------------------------------------------------------------------
Minimum Total(5).........................................  $28,135,000                   $815,260                   $27,319,740
- -------------------------------------------------------------------------------------------------------------------------------
Midpoint Total(6)........................................  $33,100,000                   $883,760                   $32,216,240
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Total(7).........................................  $38,065,000                   $952,300                   $37,112,700
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Total, as adjusted(4)(8).........................  $43,774,750                 $1,031,060                   $42,143,690
- -------------------------------------------------------------------------------------------------------------------------------


(1)  Determined in accordance with an independent appraisal prepared by Keller &
     Company,  Inc.  ("Keller")  as of June  4,  1997,  which  states  that  the
     estimated  aggregate pro forma market value of the Holding  Company and the
     Savings Bank as converted  ranged from  $28,135,000 to $38,065,000,  with a
     midpoint of $33,100,000  ("Estimated Valuation Range"). See "THE CONVERSION
     -- Stock Pricing and Number of Shares to be Issued."
(2)  Includes  estimated  expenses to the Holding  Company and the Savings  Bank
     arising  from  the  Conversion,  including  fees  to be  paid  to  Webb  in
     connection  with the Offerings.  Such fees may be deemed to be underwriting
     fees and Webb may be deemed to be an underwriter. Actual expenses, and thus
     net  proceeds,  may be more or less than  estimated  amounts.  The  Holding
     Company and the Savings Bank have agreed to indemnify Webb against  certain
     liabilities,  including  liabilities  that might arise under the Securities
     Act of 1933, as amended  ("Securities Act"). See "USE OF PROCEEDS" and "THE
     CONVERSION -- Plan of Distribution for the  Subscription,  Direct Community
     and Syndicated Community Offerings."
(3)  Actual net  proceeds  can vary  substantially  from the  estimated  amounts
     depending  upon actual  expenses and the relative  number of shares sold in
     the Offerings. See "USE OF PROCEEDS" and "PRO FORMA DATA."
(4)  Gives  effect to an  increase in the number of shares that could be sold in
     the  Offerings  due to an  increase  in the pro forma  market  value of the
     Holding  Company  and the  Savings  Bank as  converted  up to 15% above the
     maximum of the Estimated  Valuation Range,  without the  resolicitation  of
     subscribers  or any  right of  cancellation.  The ESOP  shall  have a first
     priority right to subscribe for such  additional  shares up to an aggregate
     of 8% of the Common  Stock issued in the  Conversion.  The issuance of such
     additional  shares will be  conditioned on a  determination  by Keller that
     such issuance is  compatible  with its  determination  of the estimated pro
     forma  market  value  of the  Holding  Company  and  the  Savings  Bank  as
     converted.  See "THE CONVERSION -- Stock Pricing and Number of Shares to be
     Issued."
(5)  Assumes the issuance of 2,813,500 shares at $10.00 per share.
(6)  Assumes the issuance of 3,310,000 shares at $10.00 per share.
(7)  Assumes the issuance of 3,806,500 shares at $10.00 per share.
(8)  Assumes the issuance of 4,377,475 shares at $10.00 per share.

     Except for the ESOP,  which is expected to purchase 8% of the Common  Stock
issued in the  Conversion,  subject  to the  approval  of the OTS,  no  Eligible
Account  Holder,  Supplemental  Eligible  Account  Holder  or Other  Member  may
subscribe in their capacity as such in the  Subscription  Offering for shares of
Common Stock having an aggregate  purchase  price of more than $200,000  (20,000
shares  based on the  Purchase  Price);  no person  may  purchase  in the Direct
Community Offering, if any, or the Syndicated Community Offering, if any, shares
of Common Stock having an aggregate purchase price of more than $200,000 (20,000
shares based on the Purchase Price); no person (including all persons on a joint
account)  either  alone or  together  with  associates  of or persons  acting in
concert with such person,  may purchase in the  aggregate  more than the overall
maximum purchase  limitation of 1% of the total number of shares of Common Stock
issued in the Conversion (exclusive of any shares issued pursuant to an increase
in the Estimated Valuation Range of up to 15%). Under certain circumstances, the
maximum purchase limitation may be increased or decreased at the sole discretion
of the Savings Bank and the Holding Company.  The minimum purchase is 25 shares.
See  "THE  CONVERSION  -- The  Subscription,  Direct  Community  and  Syndicated
Community Offerings," "-- Limitations on






Purchases of Shares" and "-- Procedure for Purchasing Shares in the Subscription
and Direct Community Offering" for other purchase and sale limitations.

     The Subscription  Offering will expire at Noon,  Pacific Time, on _________
__, 1997  ("Expiration  Date"),  unless  extended  by the  Savings  Bank and the
Holding  Company for up to __ days to _______ __, 1997.  Such  extension  may be
granted without additional notice to subscribers.  The Direct Community Offering
is also expected to terminate at Noon,  Pacific Time, on ________ __, 1997 or at
a date  thereafter,  however,  in no event later than  ________  __,  1997.  The
Holding  Company must receive at an office of the Savings Bank the  accompanying
original Stock Order Form and a fully executed Certification Form (collectively,
the "Stock Order Form")  (facsimile copies and photocopies will not be accepted)
along with full payment (or  appropriate  instructions  authorizing a withdrawal
from a deposit  account  at the  Savings  Bank) of $10.00  per share  ("Purchase
Price") for all shares subscribed for or ordered by the Expiration Date. Payment
for  shares of Common  Stock by wire  transfer  will not be  accepted.  Funds so
received will be placed in segregated  accounts  created for this purpose at the
Savings  Bank,  and interest  will be paid at the Savings  Bank's  passbook rate
(____% per annum as of the date hereof) from the date payment is received  until
the  Conversion  is  consummated  or  terminated.  These funds will be otherwise
unavailable to the depositor until such time. Payments authorized by withdrawals
from deposit  accounts will continue to earn  interest at the  contractual  rate
until the Conversion is  consummated or terminated,  although such funds will be
unavailable  for  withdrawal  until the Conversion is consummated or terminated.
Shares of Common Stock  issued in the  Conversion  are not deposit  liabilities,
will not earn  interest,  and will not be insured  by the FDIC,  the SAIF or any
other government agency. Orders submitted are irrevocable until the consummation
or termination of the Conversion. If the Conversion is not consummated within 45
days after the last day of the Subscription and Direct Community Offering (which
date  will be no later  than  ________  __,  1997)  and the OTS  consents  to an
extension of time to consummate the Conversion,  subscribers will be notified in
writing of the time period within which the  subscriber  must notify the Savings
Bank  of his or her  intention  to  increase,  decrease  or  rescind  his or her
subscription.  If an  affirmative  response  to any such  resolicitation  is not
received  by the  Holding  Company or the Savings  Bank from  subscribers,  such
orders will be rescinded and all funds will be returned  promptly with interest.
If such  period is not  extended  or, in any  event,  if the  Conversion  is not
consummated  by __________  __, 1997,  all  subscription  funds will be promptly
returned,  together with accrued  interest,  and all  withdrawal  authorizations
terminated.

     The  Savings  Bank  and the  Holding  Company  have  engaged  Webb as their
financial  advisor and to assist the  Holding  Company in the sale of the Common
Stock in the Offerings.  Neither Webb nor any other registered  broker-dealer is
obligated to take or purchase any shares of Common Stock in the  Offerings.  See
"THE CONVERSION -- Plan of Distribution for the  Subscription,  Direct Community
and Syndicated Community Offerings."

     Prior to the  Offerings,  the  Holding  Company  has not issued any capital
stock and  accordingly  there has been no market for the shares offered  hereby.
There can be no  assurance  that an active  and  liquid  trading  market for the
Common  Stock will  develop  or, if  developed,  will be  maintained.  See "RISK
FACTORS -- Absence of Prior  Market for the Common  Stock." The Holding  Company
has  received  conditional  approval  to list the  Common  Stock  on the  Nasdaq
National Market under the symbol "OTFC." Keefe, Bruyette has advised the Holding
Company that it intends to act as a market maker for the Common Stock  following
the Conversion. See "MARKET FOR COMMON STOCK."





                      Pioneer Bank, a Federal Savings Bank
                               Baker City, Oregon













                           [Map to be filed by amendment]





THE  CONVERSION  IS  CONTINGENT  UPON  APPROVAL  OF THE  SAVINGS  BANK'S PLAN OF
CONVERSION BY AT LEAST A MAJORITY OF THE SAVINGS BANK'S ELIGIBLE VOTING MEMBERS,
THE SALE OF AT LEAST  2,183,500  SHARES OF COMMON STOCK  PURSUANT TO THE PLAN OF
CONVERSION, AND RECEIPT OF ALL APPLICABLE REGULATORY APPROVALS.







THE  SECURITIES  OFFERED  HEREBY ARE NOT  DEPOSITS OR  ACCOUNTS  AND WILL NOT BE
INSURED OR GUARANTEED BY THE FDIC, THE SAIF OR ANY OTHER GOVERNMENT AGENCY.

                               PROSPECTUS SUMMARY

     The information  set forth below should be read in conjunction  with and is
qualified  in its entirety by the more  detailed  information  and  Consolidated
Financial  Statements  (including the Notes thereto) presented elsewhere in this
Prospectus.  The purchase of Common Stock is subject to certain risks. See "RISK
FACTORS."

Oregon Trail Financial Corp.

     The Holding  Company was  organized on June 9, 1997 under Oregon law at the
direction  of the  Savings  Bank to acquire  all of the  capital  stock that the
Savings  Bank will  issue upon its  conversion  from the mutual to stock form of
ownership. The Holding Company has engaged only in organizational  activities to
date.  The Holding  Company has applied for OTS approval to become a savings and
loan holding company through the acquisition of 100% of the capital stock of the
Savings Bank. Immediately following the Conversion,  the only significant assets
of the Holding  Company  will be the  outstanding  capital  stock of the Savings
Bank, 50% of the net investable  proceeds of the Offerings (see table under "PRO
FORMA DATA") as permitted by the OTS to be retained by it, and a note receivable
from the ESOP  evidencing a loan to enable the ESOP to purchase 8% of the Common
Stock issued in the  Conversion.  Funds retained by the Holding  Company will be
used for general  business  activities.  See "USE OF PROCEEDS." Upon Conversion,
the Holding  Company will be  classified  as a unitary  savings and loan holding
company subject to OTS  regulation.  See "REGULATION -- Savings and Loan Holding
Company  Regulations." The main office of the Holding Company is located at 2055
First  Street,  Baker  City,  Oregon  97814  and its  telephone  number is (541)
523-6327.

Pioneer Bank, a Federal Savings Bank

     Chartered  in 1901,  the  Savings  Bank is a federal  mutual  savings  bank
headquartered in Baker City, Oregon. As a result of the Conversion,  the Savings
Bank will  convert to a federal  capital  stock  savings  bank and will become a
wholly-owned subsidiary of the Holding Company. The Savings Bank is regulated by
the OTS, its primary  regulator,  and by the FDIC,  the insurer of its deposits.
The  Savings  Bank's  deposits  have been  federally-insured  since 1934 and are
currently insured by the FDIC under the SAIF. The Savings Bank has been a member
of the Federal Home Loan Bank ("FHLB") System since 1934. At March 31, 1997, the
Savings  Bank had total  assets  of $204.2  million,  total  deposits  of $179.2
million and total equity of $21.0 million on a consolidated basis.

     The  Savings  Bank is a  community  oriented  financial  institution  whose
principal  business is attracting  retail  deposits from the general  public and
using these funds to originate one- to- four family  residential  mortgage loans
and consumer loans within its primary  market area. At March 31, 1997,  one- to-
four family loans totalled $101.8 million,  or 72.0%, of total loans receivable.
The  Savings  Bank has also been  active in the  origination  of home equity and
second mortgage loans and at March 31, 1997,  such loans were $17.5 million,  or
12.4%,  of total loans  receivable.  As a result of a perceived local demand for
non-mortgage  lending  products,  management's  concern as to the Savings Bank's
level of interest  rate risk and a perception of minimal  anticipated  growth in
residential  loan demand within the Savings Bank's market primary area resulting
from strong  competition,  the Savings Bank began  supplementing its traditional
lending  activities in 1996 with the  development of commercial  business loans,
agricultural loans and the purchase of dealer-originated  automobile  contracts.
The Savings Bank has hired experienced commercial lending officers familiar with
the  Savings  Bank's  primary  market  area in an attempt to develop  commercial
business   and   agricultural   lending   and  to   expand   the   purchase   of
dealer-originated    automobile   contracts   to   include   the   purchase   of
dealer-originated   contracts  secured  by  recreational   vehicles,   trailers,
motorcycles and other vehicles.  As a result of these  activities,  at March 31,
1997 the Savings Bank had agricultural loans of $2.5

                                       (i)





million,  commercial business loans of $4.1 million and automobile loans of $2.1
million (including $389,000 of purchased dealer-originated contracts). See "RISK
FACTORS  -- Recent  Growth in,  Unseasoned  Nature of  Agricultural,  Commercial
Business and Indirect Automobile Lending," "-- Certain Lending Risks -- Risks of
Agricultural Lending," "-- Interest Rate Risk" and "MANAGEMENT'S  DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- Asset and Liability
Management."

     In addition to its lending  activities,  the Savings  Bank  invests  excess
liquidity in short and intermediate  term U.S.  Government and government agency
securities and  mortgage-backed and related securities issued by U.S. Government
agencies.  Investment  securities and  mortgage-backed  and related  securities,
which constituted 25.0% of total assets at March 31, 1997, had an amortized cost
of $51.2  million  at March 31,  1997.  See  "BUSINESS  OF THE  SAVINGS  BANK --
Investment Activities."

     The  Savings  Bank  conducts  its  operations  from its main office and one
branch office located in Baker City,  Oregon,  and six additional branch offices
located in Burns (Harney County),  Enterprise (Wallowa County),  John Day (Grant
County),  La Grande (two offices;  Union County) and Ontario  (Malheur  County),
Oregon.  See  "BUSINESS OF THE SAVINGS BANK --  Properties."  The main office is
located at 2055 First Street, Baker City, Oregon 97814, and its telephone number
is (541) 523-6327.

The Conversion

     The Savings  Bank  proposes to convert  from a federally  chartered  mutual
savings bank to a federally  chartered  capital  stock savings bank and become a
wholly-owned  subsidiary  of the  Holding  Company by issuing all of its capital
stock to the Holding Company in exchange for 50% of the net investable  proceeds
of the Offerings. Simultaneously, the Holding Company will sell its Common Stock
in the  Offerings.  The  Conversion  has been  approved  by the OTS,  subject to
approval by the Savings Bank's  members at a special  meeting to be held on ____
__, 1997. After  consummation of the Conversion,  depositors of the Savings Bank
will  have  no  voting  rights  in  the  Holding   Company  unless  they  become
stockholders.

     The Plan of Conversion  requires that the aggregate  purchase  price of the
Common  Stock  to be  issued  in the  Conversion  be based  upon an  independent
appraisal of the estimated pro forma market value of the Holding Company and the
Savings  Bank,  as  converted.  Keller has advised the Savings  Bank that in its
opinion,  at June 4, 1997, the aggregate estimated pro forma market value of the
Holding Company and the Savings Bank, as converted,  ranged from  $28,135,000 to
$38,065,000,  with a  midpoint  of  $33,100,000,  or from  2,813,500  shares  to
3,806,500  shares,  with a midpoint of 3,310,000  shares,  assuming a $10.00 per
share Purchase Price. The appraisal of the pro forma market value of the Holding
Company and the Savings  Bank,  as converted is based on a number of factors and
should not be considered a  recommendation  to buy shares of the Common Stock or
any assurance that after the  Conversion  shares of Common Stock will be able to
be resold at or above the  Purchase  Price.  The  appraisal  will be  updated or
confirmed prior to consummation of the Conversion.

     The Board of Directors and management believe that the Conversion is in the
best interests of the Savings Bank,  its members and the  communities it serves.
The capital  raised in the  Conversion is intended to support the Savings Bank's
current lending and investment  activities and may also support  possible future
expansion  and  diversification  of  operations,  although  there are no current
specific plans,  arrangements or understandings,  written or oral, regarding any
such expansion or diversification. The Conversion is also expected to afford the
Savings Bank's members and others the opportunity to become  stockholders of the
Holding Company and participate  more directly in, and contribute to, any future
growth of the Holding  Company and the Savings Bank.  The  Conversion  will also
enable the Holding Company and the Savings Bank to raise  additional  capital in
the public equity or debt markets  should the need arise,  although there are no
current  specific  plans,  arrangements  or  understandings,  written  or  oral,
regarding  any such  financing  activities.  See "THE  CONVERSION -- Purposes of
Conversion."


                                      (ii)




The Subscription, Direct Community and Syndicated Community Offerings

     The Holding  Company is offering up to 3,806,500  shares of Common Stock at
$10.00 per share to holders of  Subscription  Rights in the  following  order of
priority:  (i) Eligible  Account  Holders;  (ii) the Savings Bank's ESOP;  (iii)
Supplemental  Eligible Account Holders; and (iv) Other Members. In the event the
number of shares offered in the Conversion is increased above the maximum of the
Estimated  Valuation  Range, the Savings Bank's ESOP shall have a first priority
right to  purchase  any such  shares  exceeding  the  maximum  of the  Estimated
Valuation Range up to an aggregate of 8% of the Common Stock. Concurrently,  and
subject to the prior  rights of holders of  Subscription  Rights,  any shares of
Common Stock not subscribed for in the  Subscription  Offering are being offered
in the Direct  Community  Offering to the general public with  preference  being
given to natural persons who are permanent residents of the Local Community. The
Holding  Company  and the Savings  Bank have  engaged  Webb to consult  with and
advise the Holding  Company and the Savings Bank in the Offerings,  and Webb has
agreed  to use  its  best  efforts  to  assist  the  Holding  Company  with  the
solicitation of subscriptions  and purchase orders for shares of Common Stock in
the  Offerings.  Webb is not  obligated to take or purchase any shares of Common
Stock in the  Offerings.  If all  shares  of  Common  Stock to be  issued in the
Conversion are not sold through the Subscription and Direct Community  Offering,
then the Holding Company expects to offer the remaining shares in the Syndicated
Community  Offering  managed by Webb,  which would occur as soon as  practicable
following the close of the Subscription  and Direct  Community  Offering but may
commence during the Subscription and Direct Community  Offering,  subject to the
prior rights of subscribers in the Subscription Offering and to the right of the
Holding Company to accept or reject orders in the Direct Community  Offering and
the  Syndicated  Community  Offering  in whole or in part.  All shares of Common
Stock  will be sold at the same  price  per  share in the  Syndicated  Community
Offering as in the Subscription and Direct Community Offering.  Orders submitted
are irrevocable  until the  consummation  or termination of the Conversion.  See
"USE OF  PROCEEDS,"  "PRO FORMA DATA" and "THE  CONVERSION  -- Stock Pricing and
Number of Shares to be Issued." The  Subscription  Offering  will expire at ____
_.m.,  Pacific Time, on ________ __, 1997,  unless  extended by the Savings Bank
and the Holding  Company for up to __ days.  The Direct  Community  Offering and
Syndicated  Community  Offering,  if any, are also expected to terminate at ____
_.m.,  Pacific  Time,  on  ________  __,  1997,  and  may  terminate  on a  date
thereafter, however, in no event later than ________ __, 1997.

Prospectus Delivery and Procedure for Purchasing Common Stock

     To ensure that each purchaser receives a Prospectus at least 48 hours prior
to the  Expiration  Date,  in accordance  with Rule 15c2-8 under the  Securities
Exchange Act of 1934, as amended  ("Exchange Act"), no Prospectus will be mailed
later  than five days or hand  delivered  any later  than two days  prior to the
Expiration Date. Execution of the Order Form will confirm receipt or delivery of
a Prospectus in  accordance  with Rule 15c2-8.  Order Forms will be  distributed
only with a Prospectus.  Neither the Holding Company,  the Savings Bank nor Webb
is obligated  to deliver a Prospectus  and an Order Form by any means other than
the U.S. Postal Service.

     To ensure that Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and Other Members are properly  identified as to their stock  purchase
priorities, such parties must list all deposit accounts on the Order Form giving
all names on each  deposit  account  and/or  loan and the  account  and/or  loan
numbers at the applicable eligibility date.

     Full payment by check,  cash (except by mail),  money order,  bank draft or
withdrawal  authorization  (payment by wire transfer will not be accepted)  must
accompany an original Order Form. The Holding Company is not obligated to accept
orders submitted on photocopied or telecopied  Stock Order Forms.  Orders cannot
and will  not be  accepted  without  the  execution  of the  Certification  Form
appearing on the reverse side of the Stock Order Form.  See "THE  CONVERSION  --
Procedure  for  Purchasing  Shares  in the  Subscription  and  Direct  Community
Offering."


                                      (iii)





Purchase Limitations

     With the  exception of the ESOP,  which is expected to subscribe  for 8% of
the shares of Common  Stock  issued in the  Conversion,  the Plan of  Conversion
provides for the following purchase limitations: (i) No Eligible Account Holder,
Supplemental Eligible Account Holder or Other Member,  including,  in each case,
all persons on a joint  account,  may  purchase  shares of Common  Stock with an
aggregate purchase price of more than $200,000,  (ii) no person, either alone or
together with  associates of or persons acting in concert with such person,  may
purchase  in the  Direct  Community  Offering,  if  any,  or in  the  Syndicated
Community  Offering,  if any, shares of Common Stock with an aggregate  purchase
price of more than  $200,000,  and (iii) no person  (including  all persons on a
joint account), either alone or together with associates of or persons acting in
concert with such person,  may purchase in the  aggregate  more than the overall
maximum purchase  limitation of 1% of the total number of shares of Common Stock
issued in the Conversion (exclusive of any shares issued pursuant to an increase
in the Estimated Valuation Range of up to 15%). This maximum purchase limitation
may be increased  consistent  with OTS regulations in the sole discretion of the
Holding  Company  and  the  Savings  Bank  subject  to any  required  regulatory
approval. The minimum purchase is 25 shares.

     The term "acting in concert" is defined in the Plan of  Conversion to mean:
(i)  knowing  participation  in a joint  activity  or  interdependent  conscious
parallel  action  towards a common  goal  whether or not  pursuant to an express
agreement;  or (ii) a combination or pooling of voting or other interests in the
securities  of  an  issuer  for a  common  purpose  pursuant  to  any  contract,
understanding,  relationship, agreement or other arrangement, whether written or
otherwise.  The Holding  Company and the Savings  Bank may presume  that certain
persons are acting in concert  based upon,  among other  things,  joint  account
relationships and the fact that such persons have filed joint Schedules 13D with
the Securities and Exchange  Commission ("SEC") with respect to other companies.
The term  "associate"  of a person is defined in the Plan of Conversion to mean:
(i)  any  corporation  or  organization  (other  than  the  Savings  Bank  or  a
majority-owned  subsidiary  of the  Savings  Bank) of which  such  person  is an
officer or partner or is, directly or indirectly, the beneficial owner of 10% or
more of any class of equity securities;  (ii) any trust or other estate in which
such  person has a  substantial  beneficial  interest or as to which such person
serves as trustee or in a similar fiduciary  capacity  (excluding  tax-qualified
employee  plans);  and (iii) any  relative  or  spouse  of such  person,  or any
relative of such spouse, who either has the same home as such person or who is a
director or officer of the Savings  Bank or any of its parents or  subsidiaries.
The Holding  Company and the Savings Bank may presume  that certain  persons are
acting in concert based upon,  among other things,  joint account  relationships
and the fact that such persons have filed joint  Schedules 13D with the SEC with
respect to other companies.

     Stock orders received either through the Direct  Community  Offering or the
Syndicated Community Offering, if held, may be accepted or rejected, in whole or
in part, at the discretion of the Holding Company and the Savings Bank. See "THE
CONVERSION  --  Limitations  on Purchases of Shares." If an order is rejected in
part,  the  purchaser  does not have the right to cancel  the  remainder  of the
order.  In the  event  of an  oversubscription,  shares  will  be  allocated  in
accordance with the Plan of Conversion. See "THE CONVERSION -- The Subscription,
Direct Community and Syndicated Community Offerings."

Stock Pricing and Number of Shares to be Issued in the Conversion

     The  Purchase  Price  in  the  Subscription  Offering  is a  uniform  price
established by the Board of Directors for all subscribers,  including members of
the  Holding  Company's  and the  Savings  Bank's  Boards  of  Directors,  their
management and tax-qualified  employee plans. The number of shares to be offered
at the Purchase  Price is based upon an  independent  appraisal of the aggregate
pro  forma  market  value  of the  Holding  Company  and the  Savings  Bank,  as
converted. The aggregate pro forma market value was estimated by Keller to range
from  $28,135,000  to  $38,065,000  as of June 4,  1997,  or from  2,813,500  to
3,806,500  shares  based on the Purchase  Price.  See "THE  CONVERSION  -- Stock
Pricing and Number of Shares to be Issued." The appraisal of the pro forma value
of the Holding  Company and the Savings Bank,  as converted,  will be updated or
confirmed  at the  completion  of the  Offerings.  The maximum of the  Estimated
Valuation Range may be increased by up to 15% and the number of shares of Common
Stock to be issued in the Conversion may be increased to 4,377,475 shares due to
material

                                      (iv)





changes in the financial  condition or results of operations of the Savings Bank
or changes in market  conditions  or general  financial,  economic or regulatory
conditions.  No  resolicitation of subscribers will be made and subscribers will
not be  permitted  to modify  or cancel  their  subscriptions  unless  the gross
proceeds  from the sale of the  Common  Stock are less than the  minimum or more
than 15% above  the  maximum  of the  current  Estimated  Valuation  Range.  The
appraisal is not intended to be and should not be construed as a  recommendation
of any kind as to the  advisability of purchasing  Common Stock in the Offerings
nor can assurance be given that  purchasers of the Common Stock in the Offerings
will be able to sell such shares after consummation of the Conversion at a price
that is  equal  to or above  the  Purchase  Price.  Furthermore,  the pro  forma
stockholders'  equity is not intended to represent  the fair market value of the
Common  Stock and may be  greater  than  amounts  that  would be  available  for
distribution to stockholders in the event of liquidation.

Use of Proceeds

     The net proceeds  from the sale of the Common Stock are  estimated to range
from  $27.3  million to $37.1  million,  or to $42.7  million  if the  Estimated
Valuation  Range is increased by 15%,  depending  upon the number of shares sold
and the expenses of the Conversion. The Holding Company has received conditional
OTS  approval to purchase  all of the  capital  stock of the Savings  Bank to be
issued in the Conversion in exchange for 50% of the net  investable  proceeds of
the Offerings.  This will result in the Holding Company retaining  approximately
$12.0 million to $16.3  million of the net  proceeds,  or up to $18.8 million if
the  Estimated  Valuation  Range  is  increased  by 15%,  and the  Savings  Bank
receiving an equal amount. See "PRO FORMA DATA."

     Receipt  of 50% of the net  investable  proceeds  of the sale of the Common
Stock will increase the Savings Bank's capital and will support the expansion of
the Savings Bank's existing  business  activities,  including  agricultural  and
commercial  business  lending and the  purchase of  dealer-originated  contracts
secured by automobiles,  recreational vehicles, trailers,  motorcycles and other
vehicles.  The  Savings  Bank will use the funds  contributed  to it for general
corporate purposes,  including,  initially, lending and investment in short-term
U.S. Government and government agency obligations.

     A portion of the net proceeds  retained by the Holding Company will be used
for a loan by the Holding Company to the ESOP to enable it to purchase 8% of the
shares of Common Stock issued in the Conversion. Such loan would fund the entire
purchase  price of the ESOP shares  ($3,045,200  at the maximum of the Estimated
Valuation  Range)  and  would be  repaid  principally  from the  Savings  Bank's
contributions to the ESOP and from dividends payable on the Common Stock held by
the ESOP. The remaining  proceeds retained by the Holding Company initially will
be invested  primarily in  short-term  U.S.  Government  and  government  agency
obligations. Such proceeds will be available for additional contributions to the
Savings  Bank in the  form of debt or  equity,  to  support  future  growth  and
diversification  activities, as a source of dividends to the stockholders of the
Holding Company and for future  repurchases of Common Stock (including  possible
repurchases  to fund the MRP or to provide  shares to be issued upon exercise of
stock options) to the extent permitted under Oregon law and OTS regulations. The
Holding  Company  will  consider  exploring  opportunities  to use such funds to
expand operations  through  acquiring or establishing  additional branch offices
and the acquisition of other  financial  institutions.  Currently,  there are no
specific plans,  arrangements,  agreements or  understandings,  written or oral,
regarding any such activities.

Market for Common Stock

     The  Holding  Company  has never  issued  capital  stock to the public and,
consequently,  there is no  existing  market for the Common  Stock.  The Holding
Company has received conditional approval to have the Common Stock listed on the
Nasdaq  National  Market  System under the symbol  "OTFC."  Keefe,  Bruyette has
indicated its  intention to act as a market maker in the Common Stock  following
the  consummation of the Conversion,  depending on trading volume and subject to
compliance with applicable laws and regulatory requirements.  Furthermore,  Webb
has agreed to use its best  efforts to assist the Holding  Company in  obtaining
additional market makers for the Common Stock. No assurance can be given that an
active and liquid trading market for the Common Stock will develop. Further,


                                       (v)





no assurance can be given that  purchasers  will be able to sell their shares at
or above the Purchase Price after the  Conversion.  See "RISK FACTORS -- Absence
of Prior Market for the Common Stock" and "MARKET FOR COMMON STOCK."

Dividend Policy

     The Holding Company's Board of Directors  anticipates  declaring and paying
quarterly  cash  dividends on the Common Stock at an annual rate of 2%, or $0.20
per  share per year  based on the  Purchase  Price.  The  first  quarterly  cash
dividend is expected to be declared during the quarter ending March 31, 1998 and
paid  during  the  quarter  ending  June 30,  1998.  In  addition,  the Board of
Directors may determine to pay periodic  special cash  dividends in addition to,
or in  lieu  of,  regular  cash  dividends.  Declarations  and  payments  of any
dividends  (regular and  special) by the Board of  Directors  will depend upon a
number of  factors,  including  the amount of the net  proceeds  retained by the
Holding  Company,  capital  requirements,  regulatory  limitations,  the Savings
Bank's and the Holding Company's  financial condition and results of operations,
tax  considerations and general economic  conditions.  In order to pay such cash
dividends, however, the Holding Company must have available cash either from the
net  proceeds  raised in the  Offerings  and  retained by the  Holding  Company,
dividends  received from the Savings Bank or earnings on Holding Company assets.
There are certain  limitations on the payment of dividends from the Savings Bank
to the Holding Company.  See "REGULATION -- Federal  Regulation of Savings Banks
- --  Limitations on Capital  Distributions."  No assurances can be given that any
dividends will be declared or, if declared, what the amount of dividends will be
or whether such dividends, if commenced, will continue. See "DIVIDEND POLICY."

Officers' and Directors' Common Stock Purchases and Beneficial Ownership

     Officers  and  directors  of the Savings  Bank (23 persons) are expected to
subscribe for an aggregate of  approximately  $2.2 million of Common  Stock,  or
7.9% and 5.8% of the shares  based on the minimum  and maximum of the  Estimated
Valuation  Range,  respectively.  See  "SHARES  TO BE  PURCHASED  BY  MANAGEMENT
PURSUANT  TO  SUBSCRIPTION   RIGHTS."  In  addition,   purchases  by  the  ESOP,
allocations  under the Oregon Trail Financial Corp. 1997 Management  Recognition
Plan and Trust  ("MRP"),  and the  exercise of stock  options  issued  under the
Oregon Trail Financial Corp. 1997 Stock Option Plan ("Stock Option Plan"),  will
increase  the number of shares  beneficially  owned by officers,  directors  and
employees.  Allocations  under the MRP will be at no cost to  recipients.  Stock
options are  valuable  only to the extent that they are  exercisable  and to the
extent that the market price for the  underlying  share of Common Stock  exceeds
the exercise price. An option effectively  eliminates the market risk of holding
the underlying  security since the option holder pays no  consideration  for the
option  until it is  exercised.  Therefore,  the option  holder may,  within the
limits of the term of the option,  wait to exercise  the option until the market
price  exceeds the  exercise  price.  Assuming  (i) the  receipt of  stockholder
approval for the MRP and the Stock Option Plan, (ii) the open market purchase of
shares on behalf of the MRP,  (iii) the purchase by the ESOP of 8% of the Common
Stock sold in the Offerings, and (iv) the exercise of stock options equal to 10%
of the number of shares of Common  Stock  issued in the  Conversion,  directors,
officers and  employees  of the Holding  Company and the Savings Bank would have
voting  control,  on a fully  diluted  basis,  of 30.9% and 28.8% of the  Common
Stock,  based on the  issuance of Common Stock at the minimum and maximum of the
Estimated  Valuation  Range,  respectively.  See "RISK FACTORS --  Anti-takeover
Considerations -- Voting Control by Insiders." The MRP and Stock Option Plan are
subject to approval by the  stockholders  of the Holding Company at a meeting to
be  held  no  earlier  than  six  months  following  consummation  of the  Stock
Conversion.

Risk Factors

     See "RISK  FACTORS"  beginning on page 1 for a discussion  of certain risks
related to the Offerings that should be considered by all prospective investors.


                                      (vi)




                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

     The  following  tables  set  forth  certain   information   concerning  the
consolidated  financial  position and results of  operations of the Savings Bank
and  its  subsidiaries  at  the  dates  and  for  the  periods  indicated.  This
information   is  qualified  in  its  entirety  by  reference  to  the  detailed
information contained in the Consolidated Financial Statements and Notes thereto
presented elsewhere in this Prospectus. The Savings Bank changed its fiscal year
end from June 30 to March 31 subsequent to June 30, 1996.



                                                                                      At June 30,
                                                     At March 31,        --------------------------------------
                                                          1997           1996        1995        1994      1993
                                                   -----------------     ----        ----        ----      ----
                                                                            (In thousands)

                                                                                                
FINANCIAL CONDITION DATA:
Total assets...................................          $204,213       $203,457    $205,400   $196,736   $193,334
Loans receivable, net..........................           138,881        132,347     124,440    112,101     97,562
Loans held-for-sale............................               428             --          --         --         --
Investment securities held-to-maturity.........             2,763          2,609      21,657     22,735     19,888
Investment securities available-for-sale.......            15,906         19,950       2,902      2,780         --
Mortgage-backed and related securities
  held-for-trading.............................                --          2,569       3,786      3,668         --
Mortgage-backed and related securities
  available for sale...........................            19,745         19,451          --         --         --
Mortgage-backed and related securities
  held-to-maturity.............................            15,302         17,011      42,245     46,441     55,827
Cash, federal funds sold and overnight
  interest-bearing deposits ...................             4,975          3,416       4,844      4,867     15,897
Deposit accounts...............................           179,158        176,619     172,569    177,107    175,617
Borrowings.....................................             2,231          4,082      12,161      1,896      2,195
Total equity...................................            21,026         20,004      17,812     15,477     12,966




                                                   Nine Months Ended
                                                         March 31,                      Year Ended June 30,
                                                  --------------------    -------------------------------------------
                                                   1997        1996        1996         1995        1994       1993
                                                  -------     -------     -------    -------      -------     -------
                                                            (Unaudited)
                                                                              (In thousands)
                                                                                                
OPERATING DATA:

Interest income................................   $12,030     $11,960     $16,012    $14,807      $14,621     $15,192
Interest expense...............................     5,553       6,134       8,057      7,083        6,534       7,649
                                                  -------     -------     -------    -------      -------     -------

Net interest income ...........................     6,477       5,826       7,955      7,724        8,087       7,543
Provision (credit) for loan losses.............       216          91         115         67          (90)        175
                                                  -------     -------     -------    -------      -------     -------

Net interest income
 after provision for loan losses...............     6,261       5,735       7,840      7,657        8,177       7,368

Gains from sale of securities..................        --          34          34         --           59          48
Other income...................................       661         563         677      1,141          629         919
Other expenses(1)..............................     5,075       3,647       5,009      5,027        4,602       4,507
                                                  -------     -------     -------    -------      -------     -------

Income before income taxes.....................     1,847       2,685       3,542      3,771        4,263       3,828
Provision for income taxes ....................       749       1,033       1,363      1,512        1,616       1,470
                                                  -------     -------     -------    -------      -------     -------

Net income.....................................   $ 1,098     $ 1,652     $ 2,179    $ 2,259      $ 2,647     $ 2,358
                                                  =======     =======     =======    =======      =======     =======



                                      (vii)







                                                                                     At June 30,
                                                      At March 31,         --------------------------------
                                                          1997             1996     1995      1994     1993
                                                      ------------         ----     ----      ----     ----

SELECTED OTHER DATA:

                                                                                           
Number of:
 Real estate loans outstanding.................           2,381            2,493     2,527    2,545     2,602
 Deposit accounts..............................          29,455           30,524    30,136   28,839    28,360
 Full-service offices..........................               6                6         6        6         6






                                                    At or For
                                                  Nine Months Ended
                                                    March 31,                     Year Ended June 30,
                                                   ------------            --------------------------
                                                   1997     1996           1996     1995      1994     1993
                                                   ----     ----           ----     ----      ----     ----
                                                         (Unaudited)
SELECTED FINANCIAL RATIOS(2):

                                                                                       
Performance Ratios:
 Return on average assets(3) ...............       0.72%     1.06%          1.06%   1.12%     1.35%     1.24%
 Return on average equity(4)................       7.09     11.67          11.40   13.59     18.57     20.00
 Interest rate spread(6)....................       3.90      3.45           3.56    3.61      3.95      3.87
 Net interest margin(7).....................       4.40      3.87           3.97    3.94      4.22      4.07
 Average interest-earning assets
  to average interest-bearing
  liabilities...............................     113.20    110.33         110.64  109.27    107.88    104.88
 Noninterest expense as a
  percent of average total assets...........       2.50      1.76           2.43    2.49      2.34      2.37
 Efficiency ratio(8)........................      73.31     57.60          58.58   57.14     51.92     54.07

Asset Quality Ratios:
 Nonaccrual and 90 days or more
  past due loans as a percent
  of total loans, net.......................       0.14      0.10           0.12    0.05      0.04      0.13
 Nonperforming assets as a
  percent of total assets...................       0.10      0.06           0.10    0.03      0.03      0.07
 Allowance for losses as a
  percent of gross
  loans receivable..........................       0.52      0.41           0.41    0.37      0.36      0.52
 Allowance for losses as a
  percent of nonperforming
  loans.....................................     381.58    424.80         331.90  679.10    982.93    389.23
 Net charge-offs to average
  outstanding loans.........................       0.03      0.02           0.02    0.01      0.02      0.01

Capital Ratios:
 Total equity-to-assets ratio(5)............      10.30      8.68           9.83    8.67      7.87      6.71
 Average equity to average assets...........      10.14      9.11           9.26    8.25      7.25      6.19

- ----------

(1)  Includes FDIC SAIF  assessment of $1.1 million during the nine months ended
     March 31, 1997.
(2)  Annualized, where appropriate, for the nine months ended March 31, 1997 and
     1996.
(3)  Net earnings divided by average total assets.
(4)  Net earnings divided by average equity.
(5)  Average total equity divided by average total assets.
(6)  Difference  between weighted average yield on  interest-earning  assets and
     weighted average rate on interest-bearing liabilities.
(7)  Net interest income as a percentage of average interest-earning assets.
(8)  Other expenses  divided by the sum of net interest income and other income.
     Efficiency  ratio  without  FDIC SAIF  assessment  was  56.75% for the nine
     months ended March 31, 1997.

                                     (viii)




                                  RISK FACTORS

     BEFORE INVESTING IN SHARES OF THE COMMON STOCK OFFERED HEREBY,  PROSPECTIVE
INVESTORS SHOULD CAREFULLY  CONSIDER THE MATTERS PRESENTED BELOW, IN ADDITION TO
MATTERS DISCUSSED ELSEWHERE IN THIS PROSPECTUS.

Recent Growth in, Unseasoned Nature of Agricultural, Commercial Business and
Indirect Automobile Lending

     The Savings Bank's lending  strategy  involves a shift from a primary focus
on residential lending to a community banking approach. As part of the expansion
of its community  banking  activities,  the Savings Bank intends to increase its
efforts to originate commercial business loans,  agricultural loans and indirect
automobile  loans.  The Savings  Bank's  community  banking  strategy may take a
period of time to implement  fully and may require the  incurrence of additional
expenses to originate the desired volume of non-residential  loans. There can be
no assurances  that the Savings Bank will meet its  objective in increasing  the
size of its non-mortgage loan portfolio.  Factors that may effect the ability of
the Savings Bank to increase its  originations  of such loans include the demand
for such loans, interest rates and the state of the local and national economy.

     In implementing this strategy, the Savings Bank has increased recently its
risk profile relative to traditional thrift institutions by significantly
increasing its commercial  banking  activities during the nine months ended
March 31, 1997. Given the relatively low market interest rates and generally
favorable economic conditions in the Savings Bank's primary market area during
that time period,  a substantial portion of these loans have not been subject to
unfavorable economic conditions,  although  the  borrowers  are  generally
established  persons  and entities who have experienced less favorable economic
conditions in the past. No assurances  can be given that a downturn  in the
local  economy  will not have a material  adverse  effect on the  quality of the
non-mortgage  loan  portfolio, thereby resulting in material delinquencies and
even losses to the Savings Bank. See  "BUSINESS  OF THE  SAVINGS  BANK  --
Lending  Activities  --  Agricultural Lending," "-- Commercial Business Lending"
and "-- Consumer and Other Lending."

Certain Lending Risks

     Risks Of Agricultural  Lending. At March 31, 1997,  agricultural loans
totalled $2.5 million, or 1.7% of the Savings Bank's total loans portfolio.
Agricultural lending  involves a greater degree of risk than  residential  real
estate loans. Payments on  agricultural  real estate loans depend  primarily on
the successful operation and management of the farm to produce cash flows
sufficient to service the loan.  The success of the farm may be affected by many
factors  outside the control of the farm borrower,  including  adverse weather
conditions that limit crop yields (such as hail,  drought and floods),  declines
in market  prices for agricultural  products  and the  impact  of  government
regulations  (including changes  in  price  supports,  subsidies  and
environmental  regulations).   In addition,  many farms are dependent on a
limited number of key individuals whose injury or death may significantly affect
the successful  operation of the farm. Generally,  most of the Savings Bank's
loans are  agricultural  operating  loans that are not secured by real estate.
Agricultural operating loans entail greater risk  than do  mortgage  loans,
particularly  in the  case of  loans  that  are unsecured  or  secured by assets
such as cattle or crops.  In such  cases,  any repossessed  collateral for a
defaulted loan may not provide an adequate  source of  repayment  of the
outstanding  loan  balance  as a  result  of the  greater likelihood of damage,
loss or depreciation.  In connection with the adoption of its community  banking
strategy,  the Savings Bank  intends,  subject to market conditions,  to
continue to expand its  agricultural  lending  activities.  The primary crops in
the Savings Bank's market area are wheat, barley, mint, onions, potatoes,  corn
and  alfalfa.  See  "BUSINESS  OF THE  SAVINGS  BANK --  Lending Activities --
Agricultural Lending."

     Risks of  Consumer  Lending.  At March 31,  1997,  the  Savings  Bank had
$25.4 million outstanding in consumer loans, representing 18.0% of total loans.
Of the $25.4 million,  $7.9 million represented loans other than home equity and
second mortgage  loans.   Consumer  loans  may  entail  greater  credit  risk
than  do single-family  residential  mortgage  loans,  particularly  in the case
of loans secured by assets that depreciate  rapidly,  such as mobile homes,
automobiles, boats and recreational vehicles. Repossessed collateral for a
defaulted consumer loan may not provide an adequate source of repayment of the
outstanding loan and the remaining  deficiency often does not warrant


                                       1




further substantial  collection  efforts  against  the  borrower.  In  addition,
consumer   loan  collections  are   dependent  on   the  borrower's   continuing
financial  stability and,  thus,  are more likely to be  adversely  affected  by
job  loss,  divorce,  illness  or  personal  bankruptcy.  This  is  particularly
applicable in the case of unsecured loans. At March 31,  1997,  the Savings Bank
had  $1.6  million,  or  1.1%  of  total  loans  in  unsecured  consumer  loans.
Furthermore,  the  application  of  various  federal and state  laws,  including
federal  and  state  bankruptcy  and  insolvency  laws, may  limit  the  amounts
recovered  on  such  loans.  Consumer  loans  may also  give rise to claims  and
defenses by the  borrower  against  the Savings  Bank as the holder of the loan,
and a borrower may be able to assert  claims and defenses  that it  has  against
the seller of the  underlying  collateral.  See "BUSINESS OF THE SAVINGS BANK --
Lending Activities -- Consumer and Other Lending."

     Risks Of Commercial  Business Lending.  Because payments on commercial
business loans are often  dependent on  successful  operation  of the business
involved, repayment of such loans may be subject to a greater extent to adverse
conditions in the  economy.  The  Savings  Bank seeks to minimize  these risks
through its underwriting  guidelines,  which  require that the loan be supported
by adequate cash  flow  of the  borrower,  profitability  of the  business,
collateral  and personal guarantees of the individuals in the business. In
addition, the Savings Bank  limits this type of lending to its  primary  market
area and to  borrowers with  which it has  prior  experience  or who are
otherwise  well  known to the Savings  Bank.  See  "BUSINESS  OF THE  SAVINGS
BANK -- Lending  Activities  -- Commercial Business Lending."

Concentration of Credit Risk and Dependance on Agriculture

     At March 31, 1997, a substantial  portion of the Savings  Bank's loan
portfolio consisted  of loans made to  borrowers  and  secured by real  estate,
either as primary or  secondary  collateral,  located in its  primary  market
area.  This concentration of credit risk could be expected to have a material
adverse effect on the Savings  Bank's  financial  condition  and results of
operations  to the extent there is a deterioration in that county's economy and
real estate values. Unemployment rates in the primary market area are
considerably  higher than both state and national  unemployment rates and have
increased  consistently over the past few years.  This risk is further
exacerbated  in the case of  agricultural loans,  commercial  real estate loans
and commercial  business loan  portfolios, which are  generally  more  sensitive
to  economic  downturns  than the one- to four-family  loan portfolio  because
their repayment often depends  primarily on the successful operation of the
underlying business entity. See "BUSINESS OF THE SAVINGS BANK -- Lending
Activities."

     Furthermore,  the economy of the Savings  Bank's  primary  market area
depends heavily  on the  state  of its  agriculture  based  economy.
Historically,  the agricultural  industry  has  been  subject  to more  frequent
and  more  severe recessionary  periods which would be expected to have a
material  adverse effect on the  ability  of  the  Savings  Bank's  borrowers to
meet  their  financial obligations. See "BUSINESS OF THE SAVINGS BANK -- Market
Area."

Interest Rate Risk

     General.  Like  all  financial  institutions,   the  Savings  Bank's
financial condition  and  operations  are  influenced  significantly  by general
economic conditions,  the related monetary and fiscal policies of the federal
government and government  regulations.  Deposit flows and the cost of funds are
influenced by interest rates of competing  investments  and general market
interest rates. Lending  activities  are affected by the demand for mortgage
financing  and for consumer  and other types of loans,  which in turn is
affected by the  interest rates at which such financing may be offered and by
other factors  affecting the supply  of  housing  and  the   availability   of
funds.   The  Savings  Bank's profitability, like that of most financial
institutions,  depends largely on its net  interest  income,  which is the
difference  between  the  interest  income received from its  interest-earning
assets and the interest expense incurred in connection  with its
interest-bearing  liabilities.  To mitigate  the impact of changes in  interest
rates,  the  Savings  Bank has sought to improve the match between  asset  and
liability  maturities  or  repricing  periods  and rates by emphasizing  the
origination and purchase of  adjustable-rate  mortgage  ("ARM") loans and
shorter term agricultural, commercial business, and consumer loans.


                                       2




     Potential  Adverse Impact On Results Of Operations.  The Savings Bank's
results of operations would be adversely  affected by a material  prolonged
increase in market  interest  rates.  At  March  31,  1997,   assuming,   for
example,   an instantaneous  200 basis point increase in market  interest rates,
the Savings Bank's net  portfolio  value  ("NPV") (the present  value of
expected cash flows from assets,  liabilities and  off-balance  sheet contracts)
would decrease by approximately $4.8 million, or 22.5%. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS
- -- Asset  and  Liability Management."

     Potential  Adverse  Impact  On  Financial  Condition.  Changes  in the
level of interest  rates also affect the volume of loans  originated  or
purchased by the Savings Bank and, thus,  the amount of loan and commitment
fees, as well as the market   value  of  the  Savings   Bank's   investment
securities   and  other interest-earning  assets.  Changes in interest rates
also can affect the average life of loans.  Decreases in interest rates may
result in increased  prepayments of  loans,  as  borrowers  refinance  to reduce
borrowing  costs.  Under  these circumstances,  the Savings Bank is subject to
reinvestment  risk to the extent that it is not able to reinvest such
prepayments  at rates which are comparable to the  rates on the  maturing  loans
or  securities.  Moreover,  volatility  in interest rates also can result in
disintermediation,  or the flow of funds away from savings  institutions into
direct investments,  such as U.S. Government and corporate securities and other
investment vehicles which, because of the absence of federal  insurance premiums
and reserve  requirements,  generally pay higher rates of return than savings
institutions.

     At March 31,  1997,  out of total gross loans of $141.4  million in the
Savings Bank's  portfolio,  $66.9 million were ARM loans,  the majority of which
reprice every year.  Furthermore,  the Savings  Bank's ARM loans  contain
periodic  and lifetime  interest  rate  adjustment  limits  which,  in a rising
interest rate environment,  may prevent such loans from  repricing to market
interest  rates. While  management  anticipates  that ARM loans will  better
offset the  adverse effects of an increase in interest  rates as compared to
fixed-rate  mortgages, the increased  mortgage  payments required of ARM
borrowers in a rising interest rate  environment  could  potentially  cause an
increase in  delinquencies  and defaults.  The  Savings  Bank  has  not
historically  had an  increase  in such delinquencies and defaults on ARM loans,
but no assurance can be given that such delinquencies  or defaults would not
occur in the future.  The  marketability of the underlying  property also may be
adversely  affected in a high interest rate environment.  Moreover,  the Savings
Bank's ability to originate or purchase ARM loans may be affected  by changes in
the level of  interest  rates and by market acceptance  of the  terms of such
loans.  In a  relatively  low  interest  rate environment,  as currently exists,
borrowers generally tend to favor fixed-rate loans over ARM loans to hedge
against future increases in interest rates.

Competition

     The Savings Bank has faced,  and will continue to face strong  competition
both in making loans and attracting deposits.  Many of the financial
institutions in the Savings Bank's primary market area are significantly larger
than the Savings Bank and have greater  financial  resources and compete with
the Savings Bank in varying degrees.  Competition for loans principally comes
from commercial banks, thrift  institutions,  credit unions,  mortgage banking
companies and insurance companies. Historically, commercial banks, thrift
institutions and credit unions have been the Savings Bank's most direct
competition for deposits.  The Savings Bank also competes with  short-term money
market funds and with other financial institutions, such as brokerage firms and
insurance companies, for deposits. The strong  competition  for  residential
mortgage  loans was a major factor in the Savings Bank's decision to pursue
agricultural and commercial  business lending and the purchase of
dealer-originated  automobile  contracts.  Furthermore,  in competing for loans,
the Savings Bank may be forced to offer lower loan interest rates periodically.
Conversely, in competing for deposits, the Savings Bank may be forced to offer
higher deposit  interest rates  periodically.  Either case or both cases could
adversely  affect net interest  income.  See  "BUSINESS OF THE SAVINGS BANK --
Competition."

Return on Equity After Conversion

     Return on equity  (net  income for a given  period  divided  by average
equity during that period) is a ratio used by many investors to compare the
performance of a particular financial institution to its peers. The Savings
Bank's


                                       3





return on equity for the nine months ended March 31,  1997 was,  and the Holding
Company's post-Conversion return on equity will be, less than the average return
on equity  for publicly traded thrift  institutions and their holding companies.
See  "SELECTED  CONSOLIDATED  FINANCIAL INFORMATION"  for numerical  information
regarding the Savings Bank's  historical  return on equity and  "CAPITALIZATION"
for a  discussion  of the Holding  Company's  estimated  pro forma  consolidated
capitalization  as a result of the Conversion.  In order for the Holding Company
to achieve a return on equity comparable to the historical levels of the Savings
Bank,  the Holding  Company  either  would have to increase net income or reduce
stockholders'  equity,  or  both,  commensurate  with  the  increase  in  equity
resulting from the Conversion.  Reductions in equity could be achieved by, among
other  things,  the payment of regular or special  cash  dividends  (although no
assurances  can be given as to their  payment  or,  if paid,  their  amount  and
frequency),  the  repurchase  of shares of Common  Stock  subject to  applicable
regulatory  restrictions,  or the acquisition of branch offices, other financial
institutions or related businesses  (neither the Holding Company nor the Savings
Bank has any present plans,  arrangements,  or understandings,  written or oral,
regarding any  repurchase or  acquisitions).  See "DIVIDEND  POLICY" and "USE OF
PROCEEDS."  Achievement  of increased  net income  levels will depend on several
important  factors  outside  management's  control,  such  as  general  economic
conditions,  including  the  level of market  interest  rates,  competition  and
related factors,  among others.  In addition,  the expenses  associated with the
ESOP  and the MRP (see "-- New  Expenses  Associated  with  ESOP and  MRP")  are
expected to contribute  initially to reduced earnings levels.  Subject to market
conditions, initially the Savings Bank intends to deploy the net proceeds of the
Offerings to support its core lending  activities to increase earnings per share
and  book  value  per  share,  without  assuming  undue  risk,  with the goal of
achieving  a return on equity  comparable  to the average  for  publicly  traded
thrift  institutions and their holding  companies.  This goal will likely take a
number of years to achieve and no assurances  can be given that this goal can be
attained.  Consequently, for the foreseeable future, investors should not expect
a return on equity  which will meet or exceed the  average  return on equity for
publicly  traded  thrift  institutions,  many of which are not  newly  converted
institutions and have had time to deploy their conversion capital.

New Expenses Associated With ESOP and MRP

     The Savings Bank will recognize  additional material employee  compensation
and benefit  expenses  assuming  the ESOP and the MRP are  implemented.  The
actual aggregate  amount of these new expenses  cannot be currently  predicted
because applicable  accounting  practices  require that they be based on the
fair market value of the shares of Common  Stock when the  expenses  are
recognized,  which would occur when shares are committed to be released in the
case of the ESOP and over the  vesting  period of awards made to  recipients  in
the case of the MRP. These expenses have been reflected in the pro forma
financial  information under "PRO FORMA DATA"  assuming the Purchase  Price
($10.00 per share) as fair market value. Actual expenses,  however,  will be
based on the fair market value of the Common Stock at the time of  recognition,
which may be higher or lower than the Purchase Price. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS --
Impact of Accounting  Pronouncements and Regulatory Policies -- Accounting for
Employee Stock  Ownership  Plans," "-- Accounting for Stock-Based Compensation,"
"MANAGEMENT  OF THE  SAVINGS  BANK --  Benefits  -- Employee Stock Ownership
Plan" and "-- Benefits -- Management Recognition Plan."

Anti-takeover Considerations



     Provisions in the Holding Company's Governing Instruments and Oregon and
Federal Law. Certain  provisions  included in the Holding Company's Articles of
Incorporation and in the Oregon Business Corporation Act ("OBCA") will assist
the Holding  Company in maintaining  its  independence  as a separate,  publicly
owned corporation.  These provisions may discourage potential takeover attempts,
particularly  those which have not been  negotiated with the Board of Directors.
As a result,  these  provisions  may preclude  takeover  attempts  which certain
stockholders  may  deem  to  be  in  their  interest  and  perpetuate   existing
management.  These provisions restrict, among other things, acquisitions of more
than 10% of the Holding Company's  outstanding voting stock for a period of five
years from the date the Conversion is consummated.  In addition, the Articles of
Incorporation  provide for the election of directors to staggered terms of three
years and for their  removal  without cause only upon the vote of holders of 80%
of the outstanding  voting shares,  provisions for approval of certain  business
combinations and

                                       4





provisions allowing the Board to consider  non-monetary factors in evaluating a
business combination or a tender or exchange offer. The Articles of
Incorporation of the Holding Company also contain  provisions  regarding the
timing and content of stockholder proposals and nominations.  Certain provisions
of the Articles of  Incorporation  of the Holding  Company  cannot be amended by
stockholders   unless  an  80%  stockholder  vote  is  obtained.   See  "CERTAIN
RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY."

     The Holding  Company's  Articles of Incorporation  provide that for a
period of five years from the effective  date of the  completion of the
Conversion of the Savings Bank from mutual to stock form,  no person shall
directly or indirectly offer to acquire or acquire  beneficial  ownership of
more than 10% of any class of equity  security of the  Holding  Company,  unless
such offer or  acquisition shall  have been  approved  in advance by a
two-thirds  vote of the  Continuing Directors, as defined in the Articles of
Incorporation.  This provision does not apply to any employee  stock benefit
plan of the Holding  Company or the Savings Bank, such as the ESOP or the MRP.
In addition, for a period for five years from the completion of the Conversion
of the Savings Bank,  and  notwithstanding  any provision to the contrary in the
Articles of  Incorporation  or in the Bylaws of the Holding Company, where any
person directly or indirectly acquires beneficial ownership  of more  than 10%
of any  class of  equity  security  of the  Holding Company in violation of the
provisions  of the Articles of  Incorporation,  the securities  beneficially
owned in excess of 10% shall not be  counted as shares entitled to vote,  shall
not be voted by any person or counted as voting  shares in connection  with any
matter  submitted to the  stockholders  for a vote,  and shall not be counted as
outstanding  for purposes of determining a quorum or the affirmative  vote
necessary to approve any matter  submitted to the stockholders for a vote.

     The Articles of  Incorporation  further provide that if, at any time after
five years from the effective  date of the completion of the  Conversion,  any
person shall acquire the  beneficial  ownership of more than 10% of any class of
equity security of the Holding  Company without the prior approval by a
two-thirds vote of the Continuing Directors, as defined in Articles of
Incorporation, then, with respect to each vote in excess of 10%, the record
holders of voting stock of the Holding Company beneficially owned by such person
shall be entitled to cast only one-hundredth  of one vote  with  respect  to
each  vote in excess of 10% of the voting power of the  outstanding  shares of
voting stock of the Holding  Company which such record  holders  would otherwise
be entitled to cast without  giving effect to the provision and the  aggregate
voting power of such record  holders shall be  allocated  proportionately  among
such record  holders.  For a further discussion of the provisions of the Holding
Company's Articles of Incorporation, see "CERTAIN RESTRICTIONS ON ACQUISITION OF
THE HOLDING COMPANY."

     In  connection  with a proxy  solicitation  that is  opposed  by the  Board
of Directors,  the Holding Company could assert the  above-described
anti-takeover provisions of its Articles of  Incorporation to cancel any voting
rights related to those shares owned by any person in excess of 10% of the
outstanding  shares of Common Stock of the Holding  Company.  If the Board of
Directors  elected to assert this  provision,  it would be able to deter
takeover  attempts or certain other transactions which have not been negotiated
with and approved by its Board of Directors.  The Board of Directors  believes
that these provisions are in the best interest of the Savings Bank and Holding
Company and its stockholders.  See "CERTAIN RESTRICTIONS ON ACQUISITION OF THE
HOLDING COMPANY -- Change of Control --  Restrictions  on  Acquisitions  of
Securities"  and "-- Purpose and Takeover Defensive  Effects  of the  Holding
Company's  Articles  of  Incorporation  and Bylaws."

     Voting Control By Insiders.  Directors and officers of the Savings Bank and
the Holding  Company (and their  associates)  expect to purchase  221,500 shares
of Common  Stock,  or 7.9% and 5.8% of the shares  issued in the  Offerings  at
the minimum  and  the  maximum  of  the  Estimated  Valuation  Range,
respectively. Directors  and officers are also  expected to control  indirectly
the voting of approximately 8% of the shares of Common Stock issued in the
Conversion  through the ESOP (assuming  shares have been allocated under the
ESOP).  Under the terms of the ESOP,  the  unallocated  shares will be voted by
the ESOP trustees in the same proportion as the votes cast by participants  with
respect to the allocated shares.  Four,  current,  officers  of the  Savings
Bank will serve as the ESOP trustees.

     At a meeting of  stockholders  to be held no earlier than six months
following the consummation of the Conversion, the Holding Company expects to
seek approval of the Holding Company's MRP, which is a non-tax-


                                       5




qualified restricted stock plan for the benefit of key employees  and  directors
of the Holding  Company and the Savings Bank. The Holding Company expects to
acquire common stock of the Holding Company on behalf of the MRP in an amount
equal to 4% of the Common Stock issued in the Conversion,  or 112,540 and
152,260 shares at the minimum and the maximum of the Estimated  Valuation Range,
respectively.  These shares will be acquired either through open market
purchases  through a trust established in conjunction with the MRP or from
authorized but unissued shares of Common Stock. A committee of the Board of
Directors of the Holding  Company will  administer  the MRP, the members of
which would also serve as trustees of the MRP trust, if formed. Under the terms
of the MRP, the MRP committee or the MRP trustees, will have the power to vote
unallocated  and  unvested  shares.  In addition,  the Holding  Company intends
to reserve  for future  issuance  pursuant  to the Stock  Option  Plan a number
of  authorized  shares of Common  Stock equal to 10% of the Common  Stock issued
in the  Conversion  (281,350  and  380,650  shares at the minimum and the
maximum of the Estimated  Valuation  Range,  respectively).  The Holding Company
also  intends  to  seek  approval  of the  Stock  Option  Plan at a  meeting  of
stockholders to be held no earlier than six months following the consummation of
the Conversion.

     Assuming (i) the  implementation of the MRP and the Stock Option Plan, (ii)
the open market  purchase of shares on behalf of the MRP,  (iii) the purchase by
the ESOP of 8% of the Common Stock sold in the  Offerings,  and (iv) the
exercise of stock options equal to 10% of the number of shares of Common Stock
issued in the Conversion,  directors,  officers and  employees of the Holding
Company and the Savings  Bank  would  have  voting  control,  on a fully diluted
basis,  of an additional  30.9% and 28.8% of the Common  Stock,  based on the
issuance of the minimum and maximum of the Estimated Valuation Range,
respectively. Management's potential voting control alone, as well as together
with additional  stockholder support,  might preclude or make more difficult
takeover  attempts that certain stockholders  deem to be in their best  interest
and might  tend to  perpetuate existing management.

     Provisions of Employment and Severance Agreements, Severance Plan and
Directors Plan. The employment  and severance  agreements of Dan L. Webber,
President and Chief  Executive  Officer of the Holding Company and the Savings
Bank, and other senior  officers of the Holding  Company and the Savings  Bank
provide for cash severance  payments  and/or  the  continuation  of health, life
and  disability benefits in the event of their  termination of employment
following a change in control of the Holding Company or the Savings Bank.
Assuming a change of control occurred as of March 31, 1997,  the aggregate value
of the  severance  benefits available  to these  executive  officers  under the
agreements  would have been approximately  $779,000.  In  addition,  assuming
that a change in control  had occurred at March 31, 1997 and the  termination of
all eligible  employees,  the maximum  aggregate  payment due under the
Severance Plan would be  approximately $911,000.  Furthermore,  assuming a
change in control had  occurred at March 31, 1997,  the  aggregate  amount
payable  under the Pioneer  Bank  Directors  Plan ("Directors  Plan") to the
Savings Bank's directors and directors  emeriti would be  approximately
$348,000.  These  agreements and plans may have the effect of increasing  the
costs of acquiring  the Holding  Company,  thereby  discouraging future attempts
to take over the  Holding  Company or the  Savings  Bank.  See "MANAGEMENT  OF
THE SAVINGS BANK -- Benefits,"  "RESTRICTIONS  ON ACQUISITION OF THE HOLDING
COMPANY" and "DESCRIPTION OF CAPITAL STOCK OF THE HOLDING COMPANY."

Possible Dilutive Effect of Benefit Programs

     The MRP  intends to acquire an amount of Common  Stock of the  Holding
Company equal to 4% of the shares issued in the Conversion.  Such shares of
Common Stock of the Holding Company may be acquired by the Holding Company in
the open market or from authorized but unissued  shares of Common Stock of the
Holding  Company. In the event that the MRP  acquires  authorized  but  unissued
shares of Common Stock from the Holding Company,  the voting  interests of
existing  stockholders will be diluted and net income per share and
stockholders' equity per share will be  decreased.  See "PRO FORMA  DATA" and
"MANAGEMENT  OF THE  SAVINGS  BANK -- Benefits -- Management  Recognition Plan."
The MRP is subject to approval by the Holding Company's stockholders.

     The Stock  Option Plan will provide for options for up to a number of
shares of Common  Stock of the Holding  Company  equal to 10% of the shares
issued in the Conversion. Such shares may be authorized but unissued


                                       6





shares of Common Stock of the  Holding  Company  and,  upon  exercise of the
options,  will result in the dilution of the voting  interests of existing
stockholders and may decrease net income per share and  stockholders'  equity
per share.  See  "MANAGEMENT  OF THE SAVINGS  BANK -- Benefits -- 1997 Stock
Option  Plan." The Stock Option Plan is subject to approval by the Holding
Company's stockholders.

     If the ESOP is not able to purchase 8% of the shares of Common  Stock
issued in the  Offerings,  the ESOP may  purchase  newly  issued  shares  from
the Holding Company.  In such event, the voting interests of existing
stockholders  will be diluted  and net  income  per share and  stockholders'
equity per share will be decreased.  See  "MANAGEMENT  OF THE SAVINGS BANK --
Benefits -- Employee  Stock Ownership Plan."

Absence of Prior Market for the Common Stock

     The Holding Company has never issued capital stock and, consequently,
there is no  existing  market for the Common  Stock.  Although  the  Holding
Company has received  conditional  approval to list the Common Stock on the
Nasdaq  National Market under the symbol  "OTFC,"  there can be no  assurance
that an active and liquid trading market for the Common Stock will develop, or
once developed, will continue. Furthermore, there can be no assurance that
purchasers will be able to sell their shares at or above the Purchase Price. See
"MARKET FOR COMMON STOCK."

Possible Increase in Estimated Price Range and Number of Shares Issued

     The Estimated  Valuation  Range may be increased up to 15% to reflect
material changes in the financial  condition or results of operations of the
Savings Bank or changes in market  conditions  or general  financial,  economic
or regulatory conditions  following  the  commencement  of the  Offerings.  If
the  Estimated Valuation  Range is  increased,  it is expected  that the Holding
Company would increase  the  Estimated  Price Range so that up to  4,377,475
shares of Common Stock at the  Purchase  Price  would be issued for an aggregate
price of up to $43,774,750. This increase in the number of shares would decrease
a subscriber's pro forma net income per share and stockholders' equity per
share,  increase the Holding Company's pro forma  consolidated  stockholders'
equity and net income, and  increase  the Purchase  Price as a  percentage  of
pro forma  stockholders' equity per share and net earnings per share. See "PRO
FORMA DATA."

Possible Adverse Income Tax Consequences of the Distribution of Subscription
Rights

     If the Subscription  Rights granted to Eligible  Account Holders,
Supplemental Eligible  Account  Holders and Other  Members of the Savings  Bank
are deemed to have an  ascertainable  value,  receipt of such  rights  may be a
taxable  event (either as capital gain or ordinary income),  to those Eligible
Account Holders, Supplemental  Eligible  Account  Holders or Other  Members  who
receive  and/or exercise the Subscription Rights in an amount equal to such
value. Additionally, the Savings  Bank could be required to recognize a gain for
tax purposes on such distribution.  Whether  Subscription Rights are considered
to have ascertainable value is an inherently factual determination.  The Savings
Bank has been advised by Keller that such rights have no value;  however,
Keller's  conclusion is not binding on the Internal Revenue Service ("IRS"). See
"THE CONVERSION -- Effects of Conversion  to Stock Form on Depositors  and
Borrowers of the Savings Bank -- Tax Effects."

                          OREGON TRAIL FINANCIAL CORP.

     The  Holding  Company  was  organized  on June 9, 1997 under  Oregon law at
the direction  of the  Savings  Bank to acquire  all of the  capital  stock that
the Savings  Bank will  issue upon its  conversion  from the mutual to stock
form of ownership.  The Holding Company has applied for OTS approval to become a
savings and loan holding company through the acquisition of 100% of the capital
stock of the Savings Bank.  Prior to the Conversion,  the Holding Company will
not engage in any material  operations.  After the Conversion,  the Holding
Company will be classified as a unitary  savings and loan holding  company
subject to regulation by the OTS,  and its  principal  business  will be the
ownership of the Savings Bank.  Immediately following the Conversion,  the only
significant assets of the Holding

                                       7





Company will be the capital stock of the Savings  Bank,  50% of the net
investable  proceeds of the  Offerings as permitted by the OTS to be retained by
it, and a note  receivable from the ESOP evidencing a loan to enable the ESOP to
purchase 8% of the Common Stock issued in the  Conversion.  See "BUSINESS OF THE
HOLDING COMPANY."

     The holding  company  structure  will permit the Holding  Company to expand
the financial  services  currently  offered  through  the Savings  Bank.
Management believes  that the holding  company  structure and retention of a
portion of the proceeds  of the  Offerings  will,  should it decide  to do so,
facilitate  the expansion and  diversification of its operations.  The holding
company structure will also enable the Holding Company to repurchase its stock
without adverse tax consequences, subject to applicable regulatory restrictions,
including  waiting periods.  There   are   no   present   plans,   arrangements,
agreements,   or understandings,  written or oral,  regarding any such
activities or repurchases. See "REGULATION -- Savings and Loan Holding Company
Regulations."

                      PIONEER BANK, A FEDERAL SAVINGS BANK

     Chartered  in  1901,  the  Savings  Bank  is  a  federal  mutual  savings
bank headquartered in Baker City, Oregon. As a result of the Conversion,  the
Savings Bank will  convert to a federal  capital  stock  savings  bank and will
become a wholly-owned subsidiary of the Holding Company. The Savings Bank is
regulated by the OTS, its primary  regulator,  and by the FDIC,  the insurer of
its deposits. The  Savings  Bank's  deposits  have been  federally-insured since
1934 and are currently insured by the FDIC under the SAIF. The Savings Bank has
been a member of the Federal Home Loan Bank ("FHLB") System since 1934. At March
31, 1997, the Savings  Bank had total  assets  of $204.2  million,  total
deposits  of $179.2 million and total equity of $21.0 million on a consolidated
basis.

     The Savings Bank is a community oriented financial  institution whose
principal business is attracting  retail  deposits from the general public and
using these funds to originate one- to- four family residential  mortgage loans
and consumer loans within its primary  market area.  At March 31, 1997,  one-
to- four family loans totalled $101.8 million, or 72.0%, of total loans
receivable.  The Savings Bank has also been active in the  origination of home
equity and second mortgage loans and at March 31, 1997,  such loans were $17.5
million,  or 12.4%, of total loans  receivable.  As a result of a  perceived
local  demand for  non-mortgage lending products, as well as management's
concern as to the Savings Bank's level of  interest  rate  risk and a perception
of  minimal  anticipated  growth  in residential  loan demand within the Savings
Bank's market primary area resulting from strong  competition,  the Savings Bank
began  supplementing its traditional lending  activities in 1996 with the
development of commercial  business loans, agricultural loans and the purchase
of dealer-originated  automobile  contracts. The Savings Bank has hired
experienced commercial lending officers familiar with the  Savings  Bank's
primary  market  area in an attempt to develop  commercial business   and
agricultural   lending   and  to   expand   the   purchase   of
dealer-originated    automobile    contacts   to   include   the   purchase   of
dealer-originated   contracts  secured  by  recreational   vehicles,   trailers,
motorcycles and other vehicles.  As a result of these  activities,  at March 31,
1997  the  Savings  Bank had  agricultural  loans  of $2.5  million,  commercial
business loans of $4.1 million and automobile  loans of $2.1 million  (including
$371,000 of dealer-originated automobile contracts). See "RISK FACTORS -- Recent
Growth in, Unseasoned Nature of Agricultural,  Commercial  Business and Indirect
Automobile  Lending,"  "--  Certain  Lending  Risks  --  Risks  of  Agricultural
Lending," "-- Interest Rate Risk" and  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF
FINANCIAL   CONDITION   AND  RESULTS  OF   OPERATIONS  --  Asset  and  Liability
Management."

     The  Savings  Bank's  business  strategy  is to operate as a
well-capitalized, profitable   and   independent    financial    institution
dedicated   to   a community-oriented   approach  that  emphasizes   management
involvement  with customers and the community at large, local decision-making
and quality customer service.  Management believes that it can best serve an
important segment of the marketplace  and enhance the long-term value of the
Holding Company by operating independently and continuing with and expanding its
community-oriented approach, especially in light of recent  consolidations  of
financial  institutions in the Savings Bank's primary market area.

     In  addition  to its  lending  activities,  the  Savings  Bank  invests
excess liquidity in short and intermediate  term U.S.  Government and government
agency securities, and mortgage-backed and related securities issued by U.S.


                                       8




Government agencies.  Investment  securities  and  mortgage-backed  and  related
securities,  which constituted 25.0% of total assets at March 31, 1997,  had  an
amortized cost of $51.2  million  at  March  31,  1997.  See  "BUSINESS  OF  THE
SAVINGS  BANK -- Investment Activities."

     The Savings Bank  conducts its  operations  from its main office and one
branch office located in Baker City,  Oregon,  and six branch offices  located
in Burns (Harney County), Enterprise (Wallowa County), John Day (Grant County),
La Grande (two offices; Union County) and Ontario (Malheur County),  Oregon. See
"BUSINESS OF THE  SAVINGS  BANK --  Properties."  The main office is located at
2055 First Street, Baker City, Oregon 97814, and its telephone number is (541)
523-6327.

                                USE OF PROCEEDS

     The net proceeds from the sale of the Common Stock offered hereby are
estimated to range from  $27.3  million to $37.1  million,  or up to $42.7
million if the Estimated  Valuation  Range is  increased  by 15%.  See "PRO
FORMA DATA" for the assumptions  used to arrive at such  amounts.  The Holding
Company has received conditional  OTS  approval to purchase  all of the capital
stock of the Savings Bank to be issued in the  Conversion  in exchange for 50%
of the net  investable proceeds of the  Offerings.  This will result in the
Holding  Company  retaining approximately  $12.0 million to $16.3  million of
net  proceeds,  or up to $18.8 million if the  Estimated  Valuation  Range is
increased by 15%, and the Savings Bank receiving an equal amount. See "PRO FORMA
DATA."

     Receipt  of 50% of the net  proceeds  of the  sale  of the  Common  Stock
will increase  the Savings  Bank's  capital and will  support  the  expansion of
the Savings Bank's existing business activities. The Savings Bank will use the
funds contributed to it for general corporate purposes, including,  initially,
lending (including  agricultural  and  commercial  business  lending),  the
purchase of dealer-originated  automobile contracts and dealer-originated
contracts secured by  recreational  vehicles,  trailers,   motorcycles  and
other  vehicles,  and investment in short-term U.S. Government and government
agency obligations.

     In  connection  with the  Conversion  and the  establishment  of the ESOP,
the Holding Company intends to loan the ESOP the amount  necessary to purchase
8% of the shares of Common Stock sold in the Conversion. The Holding Company's
loan to fund the ESOP may  range  from  $2,250,800  to  $3,045,200  based on the
sale of 225,080 shares to the ESOP (at the minimum of the Estimated Valuation
Range) and 304,520 shares (at the maximum of the Estimated Valuation Range),
respectively, at $10.00 per share. If 15% above the maximum of the Estimated
Valuation Range, or 4,377,475 shares,  are sold in the Conversion,  the Holding
Company's loan to the ESOP would be approximately  $3,501,980 (based on the sale
of 350,198 shares to the ESOP). It is anticipated that the ESOP loan will have a
10-year term with interest  payable at the prime rate as published  in THE WALL
STREET  JOURNAL on the closing date of the Conversion. The loan will be repaid
principally from the Savings Bank's  contributions  to the ESOP and from any
dividends paid on shares of Common Stock held by the ESOP.

     The remaining net proceeds  retained by the Holding  Company  initially
will be invested   primarily  in  short-term  U.S.   Government  and  government
agency obligations. Such proceeds will be available for additional contributions
to the Savings Bank in the form of debt or equity, to support future
diversification or acquisition  activities,  as a source of  dividends to the
stockholders  of the Holding  Company  and for  future  repurchases  of  Common
Stock to the  extent permitted  under Oregon law and federal  regulations.  The
Holding  Company will consider exploring  opportunities to use such funds to
expand operations through acquiring or establishing additional branch offices or
acquiring other financial institutions.  Currently, there are no specific plans,
arrangements,  agreements or understandings, written or oral, regarding any
diversification activities.

     Following consummation of the Conversion,  the Board of Directors will have
the authority to adopt plans for  repurchases of Common Stock,  subject to
statutory and regulatory requirements. Since the Holding Company has not yet
issued stock, there  currently  is  insufficient   information  upon  which  an
intention  to repurchase  stock  could be based.  The facts and  circumstances
upon which the Board of Directors may determine to repurchase stock in the

                                       9





future would include but are not limited  to: (i) market and  economic  factors
such as the price at which  the  stock  is  trading  in  the  market,  the
volume  of  trading,  the attractiveness  of other investment  alternatives in
terms of the rate of return and risk  involved in the  investment,  the  ability
to increase  the book value and/or earnings per share of the remaining
outstanding  shares, and the ability to improve  the  Holding  Company's  return
on  equity;  (ii) the  avoidance  of dilution to stockholders by not having to
issue  additional  shares to cover the exercise of stock options or to fund
employee stock benefit plans; and (iii) any other  circumstances in which
repurchases would be in the best interests of the Holding Company and its
stockholders. Any stock repurchases will be subject to a determination  by the
Board of Directors  that both the Holding  Company and the Savings  Bank  will
be  capitalized  in  excess  of all  applicable  regulatory requirements  after
any such  repurchases  and that  capital  will be  adequate, taking  into
account,  among  other  things,  the  level of  nonperforming  and classified
assets,  the Holding  Company's and the Savings  Bank's  current and projected
results of operations  and  asset/liability  structure,  the economic
environment and tax and other regulatory considerations. For a discussion of the
regulatory  limitations  applicable to stock  repurchases and current OTS policy
with respect  thereto,  see "THE  CONVERSION  --  Restrictions  on Repurchase of
Stock."

                                DIVIDEND POLICY

General

     The Holding  Company's  Board of  Directors  anticipates  declaring  and
paying quarterly  cash  dividends on the Common Stock at an annual rate of 2%,
or $0.20 per  share per year  based on the  Purchase  Price.  The  first
quarterly  cash dividend is expected to be declared during the quarter ending
March 31, 1998 and paid  during  the  quarter  ending  June 30,  1998.  In
addition,  the Board of Directors may determine to pay periodic  special cash
dividends in addition to, or in lieu of, regular cash dividends. Declarations or
payments of any dividends (regular and special) will be subject to determination
by the Holding  Company's Board of Directors,  which will take into account the
amount of the net proceeds retained by the Holding  Company,  the Holding
Company's  financial  condition, results  of  operations,  tax  considerations,
capital  requirements,  industry standards,  economic  conditions  and other
factors,  including the  regulatory restrictions  that affect the payment of
dividends  by the Savings  Bank to the Holding Company  discussed below.  Under
Oregon law, the Holding Company will be permitted to pay cash dividends  after
the Conversion  either out of surplus or, if there is no  surplus,  out of net
profits  for the fiscal  year in which the dividend is declared and/or the
preceding fiscal year. In order to pay such cash dividends, however, the Holding
Company must have available cash either from the net  proceeds  raised in the
Offerings  and  retained by the  Holding  Company, dividends  received from the
Savings Bank or earnings on Holding Company assets. No assurances can be given
that any dividends,  either regular or special,  will be declared  or, if
declared,  what the amount of  dividends  will be or whether such dividends, if
commenced, will continue.

Current Restrictions

     Dividends  from the  Holding  Company  may  depend,  in part,  upon
receipt of dividends from the Savings Bank because the Holding Company initially
will have no source of income other than dividends from the Savings Bank and
earnings from the  investment of the net proceeds  from the Offerings  retained
by the Holding Company.  OTS  regulations  require  the  Savings  Bank to give
the OTS 30 days' advance notice of any proposed  declaration of dividends to the
Holding Company, and the OTS has the  authority  under its  supervisory  powers
to  prohibit  the payment of dividends to the Holding Company. The OTS imposes
certain limitations on the payment of dividends  from the Savings Bank to the
Holding  Company which utilize a three-tiered  approach that permits  various
levels of  distributions based  primarily upon a savings  association's  capital
level.  The Savings Bank currently  meets  the  criteria  to be  designated  a
Tier  1  association,  as hereinafter defined, and consequently could at its
option (after prior notice to and no objection made by the OTS) distribute up to
100% of its net income during the calendar year plus 50% of its surplus  capital
ratio at the beginning of the calendar  year less any  distributions  previously
paid  during  the  year.  In addition, the Savings Bank may not declare or pay a
cash dividend on its capital stock if the effect  thereof  would be to reduce
the  regulatory  capital of the Savings  Bank  below the  amount  required  for
the  liquidation  account  to be established  pursuant to the Savings Bank's
Plan of Conversion.  See "REGULATION -- Federal Regulation of Savings Banks --
Limitations on Capital Distributions," "THE  CONVERSION  --  Effects of
Conversion  to Stock

                                       10



Form on Depositors and Borrowers of the Savings Bank -- Liquidation Account" and
Note 16  of Notes to the  Consolidated Financial  Statements included  elsewhere
herein.

     Under Oregon law, the Holding Company is generally  limited to paying
dividends in an amount  equal to the excess of its net assets  (total  assets
minus total liabilities) over its statutory capital or, if no such excess
exists, to its net profits for the current and/or immediately preceding fiscal
year.

     The  Holding  Company  has  committed  to the  OTS  not to  make  any
tax-free distributions  to stockholders  in the form of a return of capital,  or
take any action  in  contemplation  of any such  distributions,  within  the
first  year following the consummation of the Conversion.

Tax Considerations

 In  addition  to  the  foregoing,   retained   earnings  of  the  Savings  Bank
appropriated  to bad debt reserves and deducted for federal  income tax purposes
cannot be used by the Savings Bank to pay cash dividends to the Holding  Company
without the  payment of federal  income  taxes by the  Savings  Bank at the then
prevailing income tax rate on the amount deemed distributed, which would include
the amount of any federal income taxes  attributable  to the  distribution.  See
"TAXATION -- Federal Taxation" and Note 9 of Notes to the Consolidated Financial
Statements  included  elsewhere herein. The Holding Company does not contemplate
any  distribution  by the Savings  Bank that would  result in a recapture of the
Savings  Bank's  bad debt  reserve  or create the  above-mentioned  federal  tax
liabilities.

                            MARKET FOR COMMON STOCK

     The Holding Company has never issued capital stock and, consequently,
there is no  existing  market for the Common  Stock.  Although  the  Holding
Company has received  conditional  approval to list the Common Stock on the
Nasdaq  National Market  System  under the  symbol  "OTFC,"  there can be no
assurance  that the Holding Company will meet Nasdaq  National  Market System
listing  requirements, which include a minimum market capitalization,  at least
two market makers and a minimum number of record holders. Keefe, Bruyette has
indicated its intention to act  as  a market  maker  for  the  Holding Company's
Common  Stock  following consummation of the Conversion and will assist the
Holding Company in seeking to encourage  at least one  additional  market  maker
to  establish  and maintain a market in the Common Stock.  Making a market
involves  maintaining  bid and ask quotations and being able, as principal,  to
effect  transactions  in reasonable quantities at those quoted prices,  subject
to various securities laws and other regulatory  requirements.  The  Holding
Company  anticipates  that prior to the completion of the  Conversion it will be
able to obtain the  commitment  from at least one additional  broker-dealer to
act as market maker for the Common Stock. Additionally, the development of a
liquid public market depends on the existence of willing  buyers and sellers,
the presence of which is not within the control of the Holding  Company,  the
Savings Bank or any market maker.  There can be no assurance  that an active and
liquid  trading  market for the Common  Stock will develop or that, if
developed, it will continue. The number of active buyers and sellers of the
Common Stock at any  particular  time may be limited.  Under such circumstances,
investors in the Common Stock could have difficulty disposing of their  shares
on  short  notice  and  should  not view  the  Common  Stock as a short-term
investment.  Furthermore,  there can be no assurance that purchasers will be
able to sell  their  shares  at or  above  the  Purchase  Price  or that
quotations   will  be  available  on  the  Nasdaq   National  Market  System  as
contemplated.

                                       11





                                 CAPITALIZATION

     The following table presents the historical  capitalization of the Savings
Bank at March 31, 1997, and the pro forma consolidated  capitalization of the
Holding Company after giving effect to the assumptions set forth under "PRO
FORMA DATA," based on the sale of the  number  of  shares  of  Common  Stock at
the  minimum, midpoint,  maximum and maximum,  as adjusted,  of the Estimated
Valuation Range. The shares that would be issued at the maximum,  as adjusted,
of the  Estimated Valuation  Range  would be  subject to  receipt  of OTS
approval  of an updated appraisal  confirming  such  valuation.  A CHANGE IN THE
NUMBER OF SHARES TO BE ISSUED  IN  THE  CONVERSION  WOULD  MATERIALLY  AFFECT
PRO  FORMA  CONSOLIDATED CAPITALIZATION.



                                                                             Holding Company
                                                                Pro Forma Consolidated Capitalization
                                                                        Based Upon the Sale of
                                                     -----------------------------------------------------------------
                                                     2,813,500         3,310,000        3,806,500         4,377,475
                                Capitalization       Shares at         Shares at        Shares at         Shares at
                                    as of            $10.00            $10.00           $10.00            $10.00
                               March 31, 1997        Per Share(1)      Per Share(1)     Per Share(1)      Per Share(2)
                               --------------        ------------      ------------     ------------      ------------
                                                                       (In thousands)

Deposits(3)                       $179,158            $179,158          $179,158           $179,158        $179,158
FHLB of Seattle advances               800                 800               800                800             800
Securities sold under
 agreements to repurchase            1,431               1,431             1,431              1,431           1,431
                                  --------            --------          --------           --------        --------
Total deposits and
 borrowed funds                   $181,389            $181,389          $181,389           $181,389        $181,389
                                  ========            ========          ========           ========        ========

Stockholders' equity:

   Preferred stock:
     250,000 shares, $.01
     par value per share,
     authorized; none issued
     or outstanding               $     --            $     --          $     --           $     --        $     --

   Common Stock:
     8,000,000 shares, $.01 par
     value per share, authorized;
     specified number of shares
     assumed to be issued and
     outstanding(4)                     --                  28                33                 38              44

   Additional paid-in capital           --              27,492            32,183             37,075          42,700

   Retained earnings(5)             21,148              21,148            21,148             21,148          21,148
   Unrealized loss on securities
    available for sale, net of tax    (122)               (122)             (122)              (122)           (122)

   Less:
     Common Stock acquired
      by ESOP(6)                        --               2,251             2,648              3,045           3,502
     Common Stock to be acquired
      by MRP(7)                         --               1,125             1,324              1,523           1,751
                                  --------            --------          --------           --------        --------

Total stockholders' equity        $ 21,026            $ 45,170          $ 49,270           $ 53,571        $ 58,517
                                  ========            ========          ========           ========        ========


                         (footnotes on following page)

                                       12





- ---------------
(1)   Does not reflect the possible increase in the Estimated Valuation Range to
      reflect  material  changes  in  the  financial  condition  or  results  of
      operations of the Savings Bank or changes in market  conditions or general
      financial,   economic  and  regulatory  conditions,  or  the  issuance  of
      additional shares under the Stock Option Plan.
(2)   This column represents the pro forma capitalization of the Holding Company
      in the event the aggregate  number of shares of Common Stock issued in the
      Conversion is 15% above the maximum of the Estimated  Valuation Range. See
      "PRO FORMA DATA" and Footnote 1 thereto.
(3)   Withdrawals  from deposit  accounts for the purchase of Common Stock are
      not  reflected.  Such  withdrawals  will reduce pro forma deposits by the
      amounts thereof.
(4)   The Savings Bank's authorized  capital will consist solely of 1,000 shares
      of common stock, par value $1.00 per share,  1,000 shares of which will be
      issued to the Holding Company, and 9,000 shares of preferred stock, no par
      value per  share,  none of which  will be issued  in  connection  with the
      Conversion.
(5)   Retained  earnings are substantially  restricted by applicable  regulatory
      capital  requirements.  Additionally,  the Savings Bank will be prohibited
      from paying any dividend  that would reduce its  regulatory  capital below
      the amount in the liquidation  account,  which will be established for the
      benefit of the Savings Bank's Eligible  Account  Holders and  Supplemental
      Eligible  Account  Holders  at the  time of the  Conversion  and  adjusted
      downward thereafter as such account holders reduce their balances or cease
      to be  depositors.  See "THE  CONVERSION -- Effects of Conversion to Stock
      Form on  Depositors  and  Borrowers  of the  Savings  Bank --  Liquidation
      Account."
(6)   Assumes  that  8% of the  Common  Stock  sold  in the  Conversion  will be
      acquired  by the  ESOP in the  Conversion  with  funds  borrowed  from the
      Holding Company.  Under generally accepted accounting principles ("GAAP"),
      the amount of Common Stock to be purchased by the ESOP represents unearned
      compensation and is, accordingly,  reflected as a reduction of capital. As
      shares  are  released  to ESOP  participants'  accounts,  a  corresponding
      reduction in the charge  against  capital will occur.  Since the funds are
      borrowed from the Holding  Company,  the  borrowing  will be eliminated in
      consolidation  and no  liability  will be  reflected  in the  consolidated
      financial  statements  of the  Holding  Company.  See  "MANAGEMENT  OF THE
      SAVINGS BANK -- Benefits -- Employee Stock Ownership Plan."
(7)   Assumes the purchase in the open market at the Purchase Price, pursuant to
      the  proposed  MRP,  of a number  of shares  equal to 4% of the  shares of
      Common Stock issued in the  Conversion at the minimum,  midpoint,  maximum
      and 15% above the maximum of the Estimated  Valuation  Range. The issuance
      of an  additional  4% of the  shares  of  Common  Stock  for the MRP  from
      authorized  but  unissued  shares of Holding  Company  Common  Stock would
      dilute the ownership  interest of  stockholders  by 3.85%.  The shares are
      reflected as a reduction of  stockholders'  equity.  See "RISK  FACTORS --
      Possible  Dilutive  Effect of  Benefit  Programs,"  "PRO  FORMA  DATA" and
      "MANAGEMENT  OF THE SAVINGS  BANK -- Benefits  --  Management  Recognition
      Plan." The MRP is subject to stockholder approval, which is expected to be
      sought  at a  meeting  to be held no  earlier  than six  months  following
      consummation of the Conversion.


                                       13






             HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

         The following  table  presents the Savings  Bank's  historical  and pro
forma capital position  relative to its capital  requirements at March 31, 1997.
The  amount  of  capital  infused  into the  Savings  Bank for  purposes  of the
following table is 50% of the net proceeds of the Offerings.  For purpose of the
table below,  the amount expected to be borrowed by the ESOP and the cost of the
shares expected to be acquired by the MRP are deducted from pro forma regulatory
capital.  For a discussion of the  assumptions  underlying the pro forma capital
calculations  presented below, see "USE OF PROCEEDS,"  "CAPITALIZATION" and "PRO
FORMA DATA." The  definitions  of the terms used in the table are those provided
in the capital  regulations  issued by the OTS. For a discussion  of the capital
standards  applicable to the Savings Bank, see "REGULATION -- Federal Regulation
of Savings Banks -- Capital Requirements."



                                                                 PRO FORMA AT MARCH 31, 1997
                     -------------------------------------------------------------------------------------------------------
                                                                                                               15% above
                                                Minimum of          Midpoint of           Maximum of           Maximum of
                                                Estimated           Estimated             Estimated           Estimated
                                            Valuation Range       Valuation Range      Valuation Range     Valuation Range
                                        -------------------    -------------------  -------------------  -------------------
                                           2,813,500 Shares      3,310,000 Shares     3,806,500 Shares     4,377,475 Shares
                       March 31, 1997    at $10.00 Per Share   at $10.00 Per Share  at $10.00 Per Share  at $10.00 Per Share
                     ------------------ --------------------   -------------------  -------------------  -------------------
                            Percent of            Percent of           Percent of           Percent of            Percent of
                             Adjusted              Adjusted             Adjusted            Adjusted               Adjusted
                              Total                 Total                Total               Total                  Total
                     Amount  Assets (1)  Amount  Assets (1)   Amount   Assets (1)   Amount  Assets (1)   Amount   Assets (1)
                     ------ -----------  ------  ----------   ------   ----------   ------  ----------   ------   ----------
                                                                  (Dollars in thousands)

GAAP capital       $ 21,026     10.3%    $ 31,310    14.6%   $ 33,162     15.3%     $ 35,015  16.0%      $ 37,145   16.9%
                   ========     ====     ========    ====    ========     ====      ========  ====       ========   ====

Tangible capital   $ 20,911     10.3%    $ 31,194    14.5%   $ 33,046     15.3%     $ 34,899  16.0%      $ 37,029   16.8%
Tangible capital
  requirement         3,061      1.5        3,217     1.5       3,245      1.5         3,273   1.5          3,305    1.5
                   --------     ----     --------    ----    --------     ----      --------  ----       --------   ----
Excess             $ 17,850      8.8%    $ 27,976    13.0%   $ 29,801     13.8%     $ 31,626  14.5%      $ 33,724   15.3%
                   ========     ====     ========    ====    ========     ====      ========  ====       ========   ====

Core capital       $ 20,911     10.2%    $ 31,194    14.5%   $ 33,046     15.3%     $ 34,899  16.0%      $ 37,029   16.8%
Core capital
  requirement(2)     6,123       3.0        6,435     3.0       6,490      3.0         6,546   3.0          6,610    3.0
                   --------     ----     --------    ----    --------     ----      --------  ----       --------   ----
Excess             $ 14,788      7.2%    $ 24,759    11.5%   $ 26,556     12.3%     $ 28,353  13.0%      $ 30,419   13.8%
                   ========     ====     ========    ====    ========     ====      ========  ====       ========   ====

Total capital(3)   $ 21,636     21.2%    $ 31,919    30.8%   $ 33,771     32.4%     $ 35,624  34.1%      $ 37,754   36.0%
Risk-based capital
  requirement         8,174      8.0        8,299     8.0       8,329      8.0         8,358   8.0          8,392    8.0
                   --------    -----     --------   -----    --------    -----      -------- -----       --------  -----
Excess             $ 13,462     13.2%    $ 23,620    22.8%   $ 25,442     24.4%     $ 27,265  26.1%       $29,362   26.0%
                   ========     ====     ========    ====    ========     ====      ========  ====        =======   ====


- -------------------
(1)  Based upon total  adjusted  assets of $204.2  million at March 31, 1997 and
     $214.5 million,  $216.3  million,  $218.2 million and $220.3 million at the
     minimum,  midpoint,  maximum,  and maximum,  as adjusted,  of the Estimated
     Valuation  Range,  respectively,  for  purposes  of the  tangible  and core
     capital  requirements,  and upon risk-weighted  assets of $102.2 million at
     March 31, 1997 and $104.2 million,  $104.6 million, $105.0 million and $105
     million at the minimum, midpoint, maximum, and maximum, as adjusted, of the
     Estimated  Valuation  Range,  respectively,  for purposes of the risk-based
     capital requirement.
(2)  The current OTS core capital requirement for savings  associations is 3% of
     total adjusted assets. The OTS has proposed core capital requirements which
     would  require a core  capital  ratio of 3% of total  adjusted  assets  for
     thrifts  that  receive  the  highest  supervisory  rating  for  safety  and
     soundness and a core capital ratio of 4% to 5% for all other thrifts.
(3)  Percentage  represents  total  core and  supplementary  capital  divided
     by total  risk-weighted  assets.  Assumes  net  proceeds  are  invested  in
     assets  that  carry a 20% risk-weighting.


                                       14




                                 PRO FORMA DATA

         Under the Plan of Conversion,  the Common Stock must be sold at a price
equal to the  estimated  pro forma market  value of the Holding  Company and the
Savings Bank as converted,  based upon an independent  valuation.  The Estimated
Valuation Range as of June 4, 1997 is from a minimum of $28,135,000 to a maximum
of  $38,065,000  with a  midpoint  of  $33,100,000  or,  at a price per share of
$10.00,  a minimum number of shares of 2,813,500,  a maximum number of shares of
3,806,500 and a midpoint number of shares of 3,310,000.  The actual net proceeds
from the sale of the Common Stock cannot be determined  until the  Conversion is
completed. However, net proceeds set forth on the following table are based upon
the  following  assumptions:  (i) Webb will receive fees of $424,000,  $355,000,
$492,000  and  $571,000  at the  minimum,  midpoint,  maximum  and 15% above the
Estimated  Valuation  Range,  respectively,  assuming  all  shares  are  sold to
investors  residing in Oregon (see "THE CONVERSION -- Plan of  Distribution  for
the Subscription, Direct Community and Syndicated Community Offerings); (ii) all
of the  Common  Stock  will be sold in the  Subscription  and  Direct  Community
Offerings; and (iii) Conversion expenses,  excluding the fees paid to Webb, will
total approximately $460,000 at each of the minimum,  midpoint,  maximum and 15%
above  the  Estimated  Valuation  Range.  Actual  expenses  may vary  from  this
estimate, and the fees paid will depend upon the percentages and total number of
shares sold in the  Subscription,  Direct  Community  and  Syndicated  Community
Offerings and other factors.

         The pro forma  consolidated net income of the Savings Bank for the nine
months  ended  March  31,  1997  and the year  ended  June 30,  1996  have  been
calculated as if the  Conversion  had been  consummated  at the beginning of the
respective  periods  and the  estimated  net  proceeds  received  by the Holding
Company  and the  Savings  Bank had been  invested  at  5.92%  and  5.55% at the
beginning of the respective  periods,  which represent the yield on the one-year
U.S.  Treasury  Bill as of March 31, 1997 and June 30,  1996,  respectively.  As
discussed  under "USE OF PROCEEDS," the Holding Company expects to retain 50% of
the net proceeds of the  Offerings  from which it will fund the ESOP loan. A pro
forma  after-tax  return of 3.64% is used for both the  Holding  Company and the
Savings Bank for the periods,  after giving  effect to an  incremental  combined
federal and state income tax rate of 38.5% for both periods.  Historical and pro
forma per share  amounts have been  calculated  by dividing  historical  and pro
forma amounts by the number of shares of Common Stock indicated in the footnotes
to the table.  Per share  amounts have been  computed as if the Common Stock had
been outstanding at the beginning of the respective periods or at March 31, 1997
or June 30, 1996,  but without any  adjustment  of per share  historical  or pro
forma  stockholders'  equity  to  reflect  the  earnings  on the  estimated  net
proceeds.

         The following  tables  summarize the historical net income and retained
earnings  of the  Savings  Bank and the pro forma  consolidated  net  income and
stockholders'  equity of the  Holding  Company  for the periods and at the dates
indicated, based on the minimum, midpoint and maximum of the Estimated Valuation
Range and based on a 15%  increase  in the  maximum of the  Estimated  Valuation
Range.  No effect has been given to: (i) the shares to be reserved  for issuance
under the Holding  Company's  Stock Option  Plan,  which is expected to be voted
upon by  stockholders  at a  meeting  to be  held no  earlier  than  six  months
following consummation of the Conversion; (ii) withdrawals from deposit accounts
for the purpose of purchasing Common Stock in the Conversion; (iii) the issuance
of shares from  authorized but unissued  shares to the MRP, which is expected to
be voted upon by stockholders at a meeting to be held no earlier than six months
following  consummation  of the  Conversion;  or  (iv)  the  establishment  of a
liquidation account for the benefit of Eligible Account Holders and Supplemental
Eligible  Account  Holders.  See  "MANAGEMENT OF THE SAVINGS BANK -- Benefits --
1997 Stock  Option  Plan" and "THE  CONVERSION  -- Stock  Pricing  and Number of
Shares Issued." Shares of Common Stock may be purchased with funds on deposit at
the Savings Bank,  which will reduce  deposits by the amounts of such purchases.
Accordingly, the net amount of funds available for investment will be reduced by
the amount of deposit withdrawals used to fund stock purchases.

         THE FOLLOWING PRO FORMA  INFORMATION MAY NOT BE  REPRESENTATIVE  OF THE
FINANCIAL EFFECTS OF THE CONVERSION AT THE DATE ON WHICH THE CONVERSION ACTUALLY
OCCURS AND SHOULD NOT BE TAKEN AS  INDICATIVE OF FUTURE  RESULTS OF  OPERATIONS.
STOCKHOLDERS'  EQUITY  REPRESENTS THE  DIFFERENCE  BETWEEN THE STATED AMOUNTS OF
CONSOLIDATED   ASSETS  AND  LIABILITIES  OF  THE  HOLDING  COMPANY  COMPUTED  IN
ACCORDANCE WITH GAAP.  STOCKHOLDERS'  EQUITY HAS NOT BEEN INCREASED OR DECREASED
TO REFLECT THE  DIFFERENCE  BETWEEN THE CARRYING VALUE OF LOANS AND OTHER ASSETS
AND MARKET VALUE.  STOCKHOLDERS' EQUITY IS NOT INTENDED TO REPRESENT FAIR MARKET
VALUE NOR DOES IT REPRESENT  AMOUNTS THAT WOULD BE AVAILABLE FOR DISTRIBUTION TO
STOCKHOLDERS IN THE EVENT OF LIQUIDATION.


                                       15







                                                       At or For the Nine Months Ended March 31, 1997
                                             -------------------------------------------------------------------
                                             Minimum of       Midpoint of       Maximum of       15% Above
                                             Estimated        Estimated         Estimated        Maximum of
                                             Valuation        Valuation         Valuation        Estimated
                                             Range            Range             Range            Valuation Range
                                             ---------        ---------         ---------        ---------------
                                             2,813,500        3,310,000         3,806,500        4,377,475(1)
                                             Shares           Shares            Shares           Shares
                                             at $10.00        at $10.00         at $10.00        at $10.00
                                             Per Share        Per Share         Per Share        Per Share
                                             ---------        ---------         ---------        ------------
                                                            (In Thousands, Except Per Share Amounts)

Gross proceeds                                 $ 28,135        $ 33,100           $ 38,065         $ 43,775
Less: estimated expenses                           (815)           (884)              (952)          (1,031)
                                               --------        --------           --------         --------
Estimated net proceeds                           27,320          32,216             37,113           42,744
Less: Common Stock acquired by ESOP              (2,251)         (2,648)            (3,045)          (3,502)
Less: Common Stock to be acquired by MRP         (1,125)         (1,324)            (1,523)          (1,751)
                                               --------        --------           --------         --------
     Net investable proceeds                   $ 23,944        $ 28,244           $ 32,545         $ 37,491
                                               ========        ========           ========         ========

Consolidated net income:
 Historical                                    $  1,098        $  1,098           $  1,098          $ 1,098
 Pro forma income on net proceeds(2)                654             771                869            1,024
 Pro forma ESOP adjustments(3)                     (192)           (226)              (260)            (299)
 Pro forma MRP adjustments(4)                      (104)           (122)              (140)            (162)
                                               --------        --------           --------         --------
   Pro forma net income                        $  1,456        $  1,521           $  1,567         $  1,661
                                               ========        ========           ========         ========

Consolidated net income per share (5)(6):
 Historical                                    $   0.42        $   0.36           $   0.31         $   0.27
 Pro forma income on net proceeds                  0.25            0.25               0.25             0.25
 Pro forma ESOP adjustments(3)                    (0.07)          (0.07)             (0.07)           (0.07)
 Pro forma MRP adjustments(4)                     (0.04)          (0.04)             (0.04)           (0.04)
                                               --------        --------           --------         --------
   Pro forma net income per share              $   0.56        $   0.50           $   0.45         $   0.41
                                               ========        ========           ========         ========

Consolidated stockholders' equity (book value):
 Historical                                    $ 21,026        $ 21,026           $ 21,026         $ 21,026
 Estimated net proceeds                          27,320          32,216             37,113           42,744
 Less: Common Stock acquired by ESOP             (2,251)         (2,648)            (3,045)          (3,502)
 Less: Common Stock to be acquired by MRP(4)     (1,125)         (1,324)            (1,523)          (1,751)
                                               --------        --------           --------         --------
   Pro forma stockholders' equity(7)           $ 44,970        $ 49,270           $ 53,571         $ 58,517
                                               ========        ========           ========         ========

Consolidated stockholders' equity per share(6)(8):
 Historical(6)                                 $   7.47        $   6.35           $   5.52         $   4.80
 Estimated net proceeds                            9.71            9.73               9.75             9.76
 Less: Common Stock acquired by ESOP              (0.80)          (0.80)             (0.80)           (0.80)
 Less: Common Stock to be acquired by MRP(4)      (0.40)          (0.40)             (0.40)           (0.40)
                                               --------        --------           --------         --------
   Pro forma stockholders' equity per share(9) $  15.98        $  14.88           $  14.07         $  13.36
                                               ========        ========           ========         ========

Purchase Price as a percentage of pro forma
 stockholders' equity per share                   62.58%          66.93%             73.86%           74.85%
                                               ========        ========           ========         ========

Purchase Price as a multiple of pro forma
 net income per share (annualized)                17.85x           20.00x             22.22x          24.39x
                                                  =====            =====              =====           =====


                      (footnotes on second following page)

                                       16







                                                              At or For the Year Ended June 30, 1996
                                             -------------------------------------------------------------------
                                             Minimum of       Midpoint of       Maximum of       15% Above
                                             Estimated        Estimated         Estimated        Maximum of
                                             Valuation        Valuation         Valuation        Estimated
                                             Range            Range             Range            Valuation Range
                                             ---------        ---------         ---------        ---------------
                                             2,813,500        3,310,000         3,806,500        4,377,475(1)
                                             Shares           Shares            Shares           Shares
                                             at $10.00        at $10.00         at $10.00        at $10.00
                                             Per Share        Per Share         Per Share        Per Share
                                             ---------        ---------         ---------        ------------
                                                              (In Thousands, Except Per Share Amounts)

Gross proceeds                                 $ 28,135        $ 33,100           $ 38,065         $ 43,775
Less: estimated expenses                           (815)           (884)              (952)          (1,031)
                                               --------        --------           --------         --------
Estimated net proceeds                           27,320          32,216             37,113           42,744
Less: Common Stock acquired by ESOP              (2,251)         (2,648)            (3,045)          (3,502)
Less: Common Stock to be acquired by MRP         (1,125)         (1,324)            (1,523)          (1,751)
                                               --------        --------           --------         --------
     Net investable proceeds                   $ 23,944        $ 28,244           $ 32,545         $ 37,491
                                               ========        ========           ========         ========

Consolidated net income:
 Historical                                    $  2,179        $  2,179           $  2,179         $  2,179
 Pro forma income on net proceeds(2)                817             964              1,111            1,280
 Pro forma ESOP adjustments(3)                     (256)           (301)              (346)            (398)
 Pro forma MRP adjustments(4)                      (138)           (163)              (187)            (215)
                                               --------        --------           --------         --------
   Pro forma net income                        $  2,602        $  2,679           $  2,757         $  2,846
                                               ========        ========           ========         ========

Consolidated net income per share (5)(6):
 Historical                                    $   0.83        $   0.71           $   0.62         $   0.54
 Pro forma income on net proceeds                  0.31            0.31               0.31             0.31
 Pro forma ESOP adjustments(3)                    (0.10)          (0.10)             (0.10)           (0.10)
 Pro forma MRP adjustments(4)                     (0.05)          (0.05)             (0.05)           (0.05)
                                                -------        --------           --------         --------
   Pro forma net income per share               $  0.99        $   0.87           $   0.78         $   0.70
                                                =======        ========           ========         ========

Consolidated stockholders' equity (book value):
 Historical                                    $ 20,004        $ 20,004           $ 20,004         $ 20,004
 Estimated net proceeds                          27,320          32,216             37,113           42,744
 Less: Common Stock acquired by ESOP             (2,251)         (2,648)            (3,045)          (3,502)
 Less: Common Stock to be acquired by MRP(4)     (1,125)         (1,324)            (1,523)          (1,751)
                                               --------        --------           --------         --------
   Pro forma stockholders' equity(7)           $ 43,948        $ 48,248           $ 52,549         $ 57,495
                                               ========        ========           ========         ========

Consolidated stockholders' equity per share(6)(8):
 Historical(6)                                 $   7.11        $   6.04           $   5.26         $   4.57
 Estimated net proceeds                            9.71            9.73               9.75             9.76
 Less: Common Stock acquired by ESOP              (0.80)          (0.80)             (0.80)           (0.80)
 Less: Common Stock to be acquired by MRP(4)      (0.40)          (0.40)             (0.40)           (0.40)
                                               --------        --------           --------         --------
   Pro forma stockholders' equity per share(9) $  15.62        $  14.57           $  13.81         $  13.13
                                               ========        ========           ========         ========

Purchase Price as a percentage of pro forma
 stockholders' equity per share                   64.02%          68.63%             72.41%           76.16%
                                                  =====           =====              =====            =====

Purchase Price as a multiple of pro forma
 net income per share                             10.10x           11.49x             12.82x          14.29x
                                                  =====            =====              =====           =====


                      (footnotes on second following page)


                                       17




- -------------------
(1)   Gives  effect  to  the  sale  of  an  additional  570,975  shares  in  the
      Conversion,  which  may be issued  to cover an  increase  in the pro forma
      market  value of the Holding  Company and the Savings  Bank as  converted,
      without the  resolicitation  of subscribers or any right of  cancellation.
      The  issuance  of  such  additional   shares  will  be  conditioned  on  a
      determination  by  Keller  that  such  issuance  is  compatible  with  its
      determination  of the  estimated  pro forma  market  value of the  Holding
      Company and the Savings Bank as  converted.  See "THE  CONVERSION -- Stock
      Pricing and Number of Shares to be Issued."
(2)   No effect has been given to  withdrawals  from  savings  accounts  for the
      purpose of  purchasing  Common  Stock in the  Conversion.  Since  funds on
      deposit at the Savings Bank may be withdrawn to purchase  shares of Common
      Stock (which will reduce  deposits by the amount of such  purchases),  the
      net amount of funds available to the Savings Bank for investment following
      receipt of the net proceeds of the Offerings will be reduced by the amount
      of such withdrawals.
(3)   It is  assumed  that 8% of the  shares  of  Common  Stock  offered  in the
      Conversion  will be purchased by the ESOP.  The funds used to acquire such
      shares  will be  borrowed  by the ESOP (at an  interest  rate equal to the
      prime rate as published in THE WALL STREET  JOURNAL on the closing date of
      the Conversion,  which rate is currently 8.50%) from the net proceeds from
      the  Offerings  retained  by the  Holding  Company.  The  amount  of  this
      borrowing  has been  reflected  as a  reduction  from  gross  proceeds  to
      determine estimated net investable  proceeds.  The Savings Bank intends to
      make  contributions to the ESOP in amounts at least equal to the principal
      and  interest  requirement  of  the  debt.  As  the  debt  is  paid  down,
      stockholders' equity will be increased.  The Savings Bank's payment of the
      ESOP debt is based upon equal  installments  of  principal  over a 10-year
      period,  assuming a combined  federal and state  income tax rate of 38.5%.
      Interest income earned by the Holding Company on the ESOP debt offsets the
      interest  paid by the Savings Bank on the ESOP loan.  No  reinvestment  is
      assumed  on  proceeds  contributed  to fund the  ESOP.  The  ESOP  expense
      reflects  adoption of  Statement  of  Position  ("SOP")  93-6,  which will
      require  recognition of expense based upon shares committed to be released
      and  the  exclusion  of   unallocated   shares  from  earnings  per  share
      computations.  The valuation of shares  committed to be released  would be
      based upon the average market value of the shares during the year,  which,
      for  purposes of this  calculation,  was assumed to be equal to the $10.00
      per share Purchase Price.  See "MANAGEMENT OF THE SAVINGS BANK -- Benefits
      -- Employee Stock Ownership Plan."

(4)   In  calculating  the pro forma  effect of the MRP, it is assumed  that the
      required  stockholder  approval  has been  received,  that the shares were
      acquired  by the MRP at the  beginning  of the  period  presented  in open
      market purchases at the Purchase Price, that 20% of the amount contributed
      was an amortized expense during such period, and that the combined federal
      and state  income  tax rate is  38.5%.  The  issuance  of  authorized  but
      unissued shares of the Common Stock instead of open market purchases would
      dilute the voting  interests  of existing  stockholders  by  approximately
      3.85% and pro forma net income per share would be $0.59,  $0.53, $0.48 and
      $0.44 at the minimum,  midpoint,  maximum and 15% above the maximum of the
      Estimated  Valuation  Range for the nine  months  ended  March  31,  1997,
      respectively,  and $1.02, $0.90, $0.82 and $0.74 at the minimum, midpoint,
      maximum and 15% above the maximum of the Estimated Valuation Range for the
      year ended June 30, 1996, respectively, and pro forma stockholders' equity
      per share  would be $15.75,  $14.70,  $13.92  and  $13.24 at the  minimum,
      midpoint,  maximum  and 15% above the maximum of the  Estimated  Valuation
      Range at March 31,  1997,  respectively,  and $15.40,  $14.40,  $13.66 and
      $13.01 at the minimum,  midpoint, maximum and 15% above the maximum of the
      Estimated  Valuation Range at June 30, 1996,  respectively.  Shares issued
      under  the  MRP  vest  20% per  year  and,  for  purposes  of this  table,
      compensation  expense is  recognized  on a  straight-line  basis over each
      vesting  period.  In the event the fair market  value per share is greater
      than $10.00 per share on the date shares are awarded under the MRP,  total
      MRP expense would increase. The total estimated MRP expense was multiplied
      by 20% (the total percent of shares for which expense is recognized in the
      first  year)  resulting  in pre-tax  MRP  expense  of $168,810,  $198,600,
      $228,390 and $262,649 at the minimum,  midpoint, maximum and 15% above the
      maximum of the Estimated  Valuation  Range for the nine months ended March
      31, 1997, respectively,  and $225,080, $264,800, $304,520 and  $350,198 at
      the minimum,  midpoint, maximum and 15% above the maximum of the Estimated
      Valuation Range for the year ended June 30, 1996, respectively.  No effect
      has been given to the shares  reserved for  issuance  under  the  proposed
      Stock Option Plan. If stockholders approve the Stock Option Plan following
      the Conversion,  the


                                       18




      Holding Company  will have  reserved for  issuance under the Stock  Option
      Plan authorized  but  unissued  shares of  Common  Stock  representing  an
      amount of shares  equal to 10% of the shares  sold in  the Conversion.  If
      all of the options  were to be exercised  utilizing  these authorized  but
      unissued  shares rather than treasury shares which could be acquired,  the
      voting  and  ownership  interests  of   existing  stockholders  would   be
      diluted by  approximately  9.1%.  Assuming  stockholder  approval  of  the
      Stock  Option Plan and that all options  were  exercised at the end of the
      nine months  ended  March 31,  1997  and the  year  ended  June 30,  1996,
      respectively,  at an  exercise  price of $10.00 per  share,  pro forma net
      earnings per share would be $0.51,  $0.45, $0.41 and $0.37,  respectively,
      for the nine months  ended March 31,  1997,  and $0.91,  $0.79,  $0.71 and
      $0.64,  respectively,  for the year  ended  June 30,  1996,  and pro forma
      stockholders' equity per share would be $14.53, $13.53, $12.79 and $12.15,
      respectively,  for the nine  months  ended  March 31,  1997,  and  $14.20,
      $13.25, $12.55 and $11.94, respectively,  for the year ended June 30, 1996
      at the  minimum,  midpoint,  maximum  and 15%  above  the  maximum  of the
      Estimated Valuation Range. See "MANAGEMENT OF THE SAVINGS BANK -- Benefits
      -- 1997 Stock  Option  Plan" and "--  Benefits --  Management  Recognition
      Plan" and "RISK FACTORS -- Possible Dilutive Effect of Benefit Programs."
(5)   Per  share  amounts  are  based  upon  shares  outstanding  of  2,605,301,
      3,065,060,  3,524,819 and 4,053,542 at the minimum,  midpoint, maximum and
      15% above the maximum of the Estimated Valuation Range for the nine months
      ended March 31, 1997, respectively and 2,610,928, 3,071,680, 3,532,432 and
      4,062,297 for the year ended June 30, 1996,  respectively, which  includes
      the  shares of Common  Stock  sold in the  Conversion  less the  number of
      shares assumed to be held by the ESOP not committed to be released  within
      the first year following the Conversion.
(6)   Historical per share amounts have been computed as if the shares of Common
      Stock expected to be issued in the Conversion had been  outstanding at the
      beginning of the period or on the date shown,  but without any  adjustment
      of historical  net income or historical  retained  earnings to reflect the
      investment  of the  estimated  net  proceeds  of the sale of shares in the
      Conversion,  the additional  ESOP expense or the proposed MRP expense,  as
      described above.
(7)   "Book value"  represents the difference  between the stated amounts of the
      Savings  Bank's assets and  liabilities.  The amounts shown do not reflect
      the  liquidation  account  which will be established  for the  benefit of
      Eligible Account Holders and Supplemental Eligible Account Holders in the
      Conversion,  or the federal income tax consequences of the restoration to
      income of the  Savings  Bank's  special bad debt  reserves  for income tax
      purposes which would be required in the unlikely event of liquidation. See
      "THE  CONVERSION -- Effects of Conversion to Stock Form on Depositors  and
      Borrowers of the Savings Bank" and  "TAXATION." The amounts shown for book
      value do not  represent  fair market  values or amounts  distributable  to
      stockholders in the unlikely event of liquidation.
(8)   Per share amounts are based upon shares outstanding  of 2,813,500,
      3,310,000,  3,806,500 and 4,377,475 at the minimum,  midpoint,  maximum
      and 15% above the maximum of the Estimated Valuation Range, respectively.
(9)   Does not represent possible future price appreciation or depreciation of
      the Common Stock.


                                       19





      SHARES TO BE PURCHASED BY MANAGEMENT PURSUANT TO SUBSCRIPTION RIGHTS

         The  following   table  sets  forth  certain   information  as  to  the
approximate  purchases of Common Stock by each director and executive officer of
the  Savings  Bank,  including  their  associates,   as  defined  by  applicable
regulations.  No individual has entered into a binding agreement with respect to
such intended purchases, and, therefore,  actual purchases could be more or less
than  indicated  below.  Directors  and  officers of the Savings  Bank and their
associates  may  not  purchase  in  excess  of  31% of the  shares  sold  in the
Conversion.  For  purposes of the  following  table,  it has been  assumed  that
sufficient shares will be available to satisfy  subscriptions in all categories.
Directors,  officers  and  employees  will pay the same price for the shares for
which they subscribe as the price that will be paid by all other subscribers.



                                                                                   Percent of          Percent of
                                                                                    Shares at           Shares at
                                                                                   Minimum of          Maximum of
     Name and                  Anticipated Number of     Anticipated Dollar         Estimated           Estimated
     Position                   Shares Purchased (1)      Amount Purchased       Valuation Range     Valuation Range
     --------                -------------------------    ----------------       ---------------     ---------------

Dan L. Webber                         15,000               $  150,000                   0.53%                0.39%
President and Chief
  Executive Officer

Jerry F. Aldape                       10,000                  100,000                   0.36                 0.26
Senior Vice President/Support
  Services and Corporate Secretary

Don S. Reay                            4,000                   40,000                   0.14                 0.11
Senior Vice President
  of Customer Services

Nadine J. Johnson                      2,500                   25,000                   0.09                 0.07
Vice President and
  Treasurer/Controller

John Gentry                           20,000                  200,000                   0.71                 0.53
Chairman of the Board

Albert H. Durgan                      10,000                  100,000                   0.36                 0.26
Director

Edward H. Elms                        20,000                  200,000                   0.71                 0.53
Director

John A. Lienkaemper                   27,000                  270,000                   0.96                 0.71
Director

Charles Rouse                         20,000                  200,000                   0.71                 0.53
Director

Stephen R. Whittemore                 20,000                  200,000                   0.71                 0.53
Director

Other officers (13 persons)           73,000                  730,000                   2.59                 1.92
                                    --------             ------------                   ----                 ----

     Total                           221,500               $2,215,000                   7.87%                5.84%
                                    ========             ============                   ====                 ====


- ---------------------
(1)  Excludes any shares  awarded  pursuant to the ESOP and MRP and options to
     acquire  shares  pursuant to the Stock Option Plan.  For a description of
     the number of shares to be purchased by the ESOP and intended awards under
     the MRP and Stock Option Plan, see  "MANAGEMENT OF THE SAVINGS BANK --
     Benefits -- Employee Stock  Ownership  Plan," "-- Benefits -- 1997 Stock
     Option Plan" and "-- Benefits -- Management Recognition Plan."


                                       20





             PIONEER BANK, A FEDERAL SAVINGS BANK AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME

     THE FOLLOWING  CONSOLIDATED  STATEMENT OF INCOME OF PIONEER BANK, A FEDERAL
SAVINGS BANK AND  SUBSIDIARIES FOR THE NINE MONTHS ENDED MARCH 31, 1997 HAS BEEN
AUDITED BY DELOITTE & TOUCHE LLP, PORTLAND,  OREGON, INDEPENDENT AUDITORS, WHOSE
REPORT THEREON APPEARS ELSEWHERE IN THIS PROSPECTUS. THE CONSOLIDATED STATEMENTS
OF INCOME  FOR THE YEARS  ENDED  JUNE 30,  1996 AND 1995  HAVE BEEN  AUDITED  BY
COOPERS &  LYBRAND  L.L.P.,  WHOSE  REPORT  THEREON  APPEARS  ELSEWHERE  IN THIS
PROSPECTUS. THESE STATEMENTS SHOULD BE READ IN CONJUNCTION WITH THE CONSOLIDATED
FINANCIAL STATEMENTS AND RELATED NOTES INCLUDED ELSEWHERE HEREIN.



                                                                                             Years
                                                          Nine Months                    Ended June 30,
                                                        Ended March 31,              --------------------
                                                             1997                     1996          1995
                                                     --------------------            ------        ------

INVESTMENT INCOME:
 Interest and fees on loans receivable                   $8,916,375            $11,154,250       $9,680,067
  Securities:
   Mortgage-backed and related securities                 2,058,194              3,123,102        3,361,726
   U.S. Government and government agencies                  901,456              1,550,094        1,622,604
   Other interest and dividends                             154,212                184,659          142,166
                                                        -----------            -----------      -----------

       Total interest income                             12,030,237             16,012,105       14,806,563
                                                        -----------            -----------      -----------

INTEREST EXPENSE:
 Deposits                                                 5,484,996              7,579,041        6,789,749
 Securities sold under agreements to repurchase              36,329                 44,795           50,477
 FHLB of Seattle advances                                    31,578                432,896          242,843
                                                        -----------            -----------      -----------

       Total interest expense                             5,552,903              8,056,732        7,083,069
                                                        -----------            -----------      -----------

       Net interest income                                6,477,334              7,955,373        7,723,494

PROVISION FOR LOAN LOSSES                                   216,063                115,397           66,548
                                                        -----------            -----------      -----------

Net interest income after provision for loan losses       6,261,271              7,839,976        7,656,946
                                                        -----------            -----------      -----------

OTHER INCOME:
 Service charges on deposit accounts                        482,713                520,346          505,613
 Loan servicing fees                                         49,932                 64,905           82,978
 Net gain (loss) on trading securities                       (2,151)               (71,274)         279,545
 Other income                                               130,217                196,913          272,262
                                                        -----------            -----------      -----------

       Total non interest income                            660,711                710,890        1,140,398
                                                        -----------            -----------      -----------

OTHER EXPENSES:
 Employee compensation and benefits                       2,168,413              2,685,328        2,848,950
 Special SAIF assessment                                  1,146,387                     --               --
 Supplies, postage, and telephone                           284,567                361,913          299,742
 Depreciation                                               271,012                299,611          243,569
 Occupancy and equipment                                    231,803                273,109          347,585
 FDIC insurance premium.                                    209,188                402,572          409,707
 Customer account                                           187,021                272,919          239,307
 Advertising                                                172,606                202,292          151,137
 Professional fees                                          125,413                138,832          105,516
 Other                                                      278,309                372,254          381,265
                                                        -----------            -----------      -----------

       Total other expenses                               5,074,719              5,008,830        5,026,778
                                                        -----------            -----------      -----------

       Income before income taxes                         1,847,263              3,542,036        3,770,566

PROVISION FOR INCOME TAXES                                  749,669              1,362,907        1,511,724
                                                        -----------            -----------      -----------

NET INCOME                                              $ 1,097,594            $ 2,179,129      $ 2,258,842
                                                        ===========            ===========      ===========


                See Notes to Consolidated Financial Statements.


                                       21




           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

General

     Management's  discussion and analysis of financial condition and results of
operations is intended to assist in  understanding  the financial  condition and
results of  operations of the Savings Bank.  The  information  contained in this
section should be read in conjunction with the Consolidated Financial Statements
and  accompanying  Notes  thereto  and  the  other  sections  contained  in this
Prospectus.

Operating Strategy

     The Savings Bank's results of operations  depend  primarily on net interest
income,   which  is  the   difference   between   the   income   earned  on  its
interest-earning  assets,  such as loans  and  investments,  and the cost of its
interest-bearing liabilities,  consisting of deposits, repurchase agreements and
FHLB-Seattle  borrowings.  The Savings  Bank's net income is also  affected  by,
among other things, fee income,  provisions for loan losses,  operating expenses
and income tax  provisions.  The Savings  Bank's  results of operations are also
significantly   affected  by  general   economic  and  competitive   conditions,
particularly  changes  in market  interest  rates,  government  legislation  and
policies  concerning   monetary  and  fiscal  affairs,   housing  and  financial
institutions and the attendant actions of the regulatory authorities.

     The Savings  Bank  operates,  and  intends to  continue  to  operate,  as a
community  oriented  financial  institution  devoted to serving the needs of its
customers.  The Savings Bank's business consists  primarily of attracting retail
deposits  from the general  public and using those  funds to  originate  one- to
four-family  residential  and consumer  loans in its primary  market area.  To a
lesser but growing extent, the Savings Bank also originates  agricultural loans,
commercial  business loans and indirect  automobile  loans. See "BUSINESS OF THE
SAVINGS BANK -- Lending Activities."

     As a result of management's  concern  regarding the Savings Bank's level of
interest rate risk,  management's  perception of minimal  anticipated  growth in
residential   loan  demand  within  its  market  area   resulting   from  strong
competition,  and a local  demand  for  agricultural,  commercial  business  and
indirect  dealer  automobile  loans,  the Savings Bank  determined to reduce its
interest  rate risk by  increasing  the Savings  Bank's  credit risk through the
origination  of  agricultural,   commercial  and,   recently,   indirect  dealer
automobile  loans.  Management's  strategy  to balance  interest  rate risk with
credit risk was  enhanced by the  experience  of its Senior  Vice  President  of
Customer  Services,  Don S. Reay, who was hired in September  1995. In addition,
the Savings Bank hired three  additional  officers from a large commercial bank,
two  of  whom  have  extensive   commercial  lending  and  agricultural  lending
experience and one of whom has indirect  dealer  lending and commercial  lending
experience.  With over 25 years of commercial  lending experience in the Savings
Bank's primary market area, Mr. Reay and the other commercial  lending personnel
have brought several lending relationships to the Savings Bank. Consequently, in
July 1996, the Savings Bank began  originating  commercial  business  loans,  in
October 1996 agricultural loans and the purchase of dealer-originated automobile
contracts began in January 1997. Subject to market conditions and other factors,
the Savings Bank intends to expand the purchase of  dealer-originated  contracts
to include contracts secured by recreational vehicles, trailers, motorcycles and
other vehicles.  As a result of these lending activities,  at March 31, 1997 the
Savings Bank had agricultural loans of $2.5 million,  commercial  business loans
of $4.1 million and automobile loans of $2.1 million. While such loans generally
have  shorter  terms to  maturity  and carry  higher  rates of  interest,  which
mitigate the Savings  Bank's  exposure to interest rate risk,  there are certain
credit  risks  associated  with  such  loans  that  are  greater  than  the risk
associated with one- to four-family  residential  mortgage loans.  Difficulty in
estimating  collateral values  accurately,  greater  sensitivity of borrowers to
changing  economic  conditions,  among  other  things,  are major  factors  that
contribute to this higher risk.  The Savings  Bank's  agricultural  and indirect
automobile  lending  activities  also have added risk in that the  Savings  Bank
lacks significant  prior history with such lending.  See "RISK FACTORS -- Recent
Growth in, Unseasoned Nature of Agricultural,  Commercial  Business and Indirect
Automobile  Lending,"  "--  Certain  Lending  Risks  --  Risks  of  Agricultural
Lending," "-- Interest Rate Risk"


                                       22






and "-- Asset and Liability Management." In addition to mitigating interest rate
risk by originating  agricultural  and commercial  business loans and purchasing
dealer-originated automobile contracts, since January 1997 the Savings Bank also
has  attempted to mitigate  interest rate risk by selling all  conforming  fixed
rate residential  mortgage loans with maturities of over 15 years. See "BUSINESS
OF THE  SAVINGS  BANK --  Lending  Activities  -- Loan  Originations,  Sales and
Purchases."

     Subject  to  market   conditions  and  the  Savings   Bank's   underwriting
guidelines, the Savings Bank expects to continue to emphasize commercial banking
activities  to provide a larger  array of loan  products  to meet the  financial
needs  of  customers  in its  primary  market  area  other  than  the  need  for
residential mortgage financing. Currently, the Savings Bank's Board of Directors
has   established  a  maximum   dollar  limit  of  $10  million  on  outstanding
agricultural  loans  (exclusive of any unused  portions of commitments to extend
agricultural credit).  However, there can be no assurances that the Savings Bank
will meet its objectives in increasing the size of its agricultural,  commercial
business and indirect dealer automobile loan portfolio.  Factors that may affect
the  ability of the  Savings  Bank to  increase  its  originations  in this area
include the demand for such  loans,  interest  rates and the local and  national
economic conditions.

Comparison of Financial Condition at March 31, 1997 and June 30, 1996

     Total assets of the Savings Bank were $204.2  million at March 31, 1997 and
$203.5 million at June 30, 1996.  This slight increase  resulted  primarily from
growth in the loan  portfolio,  which was  funded  primarily  by  maturities  of
investment securities and retained earnings.

     Loans  receivable,  net, were $138.9  million at March 31, 1997 compared to
$132.3 million at June 30, 1996, a 5.0% increase.  A substantial  portion of the
Savings  Bank's loan  portfolio is secured by real estate,  either as primary or
secondary  collateral,  located in its primary  market  area.  There are certain
risks  associated  with  this  credit   concentration.   See  "RISK  FACTORS  --
Concentration of Credit Risk." In addition, the period between June 30, 1996 and
March  31,  1997  saw a  continuing  trend in the  growth  of the  consumer  and
commercial   business  loan  portfolios  as  the  Savings  Bank  emphasized  the
origination of loans with shorter maturities for asset and liability  management
purposes (see "-- Asset and Liability  Management"),  as well as the development
of an  agricultural  loan  portfolio  that amounted to $2.5 million at March 31,
1997.

     Loans  held-for-sale  were  $428,000  at March  31,  1997.  No  loans  were
classified as  held-for-sale  at June 30, 1996. To mitigate  interest rate risk,
the  Savings  Bank  occasionally  classifies  fixed  rate  one- to- four  family
mortgage loans that conform to secondary  market  standards and with terms of 15
years or more as held for sale. The Savings Bank generally  sells such loans and
the related servicing rights to private  investors.  See "-- Asset and Liability
Management."

     Cash and cash  equivalents  were $5.0 million at March 31, 1997 compared to
$3.4 million at June 30, 1996. The increase  between June 30, 1996 and March 31,
1997 primarily  reflects the increase in deposits and the proceeds from maturing
securities.

     Trading  securities  totaled $2.6  million at June 30, 1996.  There were no
trading  securities  at March 31.  1997.  During the nine months ended March 31,
1997, the Savings Bank reclassified, under SFAS No. 115 guidelines, $2.4 million
of trading  securities (at fair value) to  available-for-sale  as management had
not purchased such securities  with the principal  intent of selling them in the
near term. See Note 1 of Notes to Consolidated Financial Statements.  Trading of
investment securities is not part of the Savings Bank's operating strategy.

     Available-for-sale  securities  were  $35.7  million  at  March  31,  1997,
compared to $39.4  million at June 30, 1996.  This decrease  primarily  resulted
from maturities and the redemption prior to maturity of $5.0 million of callable
U.S. government agency obligations, as well as maturities of mortgage-backed and
related  securities.  These  decreases were primarily  offset by the transfer of
trading securities to available-for-sale classification and the


                                       23






purchase  during  April and May 1997 of $8.0 million of  intermediate  term FNMA
obligations and $2.0 of intermediate term FHLB agency securities.

     Held-to-maturity  securities  declined  to $15.3  million at March 31, 1997
from  $17.0  million  at June  30,  1996  because  of  principal  reductions  on
mortgage-backed and related securities.

     Premises and  equipment,  net,  increased to $4.6 million at March 31, 1997
from $4.4  million at June 30, 1996  primarily  as a result of  construction  in
process  associated with the construction of the Island City branch office.  See
"BUSINESS OF THE SAVINGS BANK -- Properties" and Note 5 of Notes to Consolidated
Financial Statements.

     Total  deposits were $179.2  million at March 31, 1997,  compared to $176.6
million at June 30,  1996.  Management  attributes  the  increase  primarily  to
seasonal deposit flows (I.E.,  deposit balances are typically higher immediately
before the April 15th  federal  income tax  deadline)  and an attempt to attract
core deposits.

     FHLB of Seattle advances  decreased to $800,000 at March 31, 1997 from $2.7
million at June 30, 1996 as deposit  growth and funds  generated  from  maturing
securities  and retained  earnings  were  sufficient  to meet  liquidity  needs.
Subject to market  conditions,  the Savings Bank intends to engage in "wholesale
leveraging"  by investing FHLB of Seattle  advances in investment  securities of
the  type in  which  the  Savings  Bank  currently  invests,  with  the  goal of
recognizing  income on the  difference  between  the  interest  rate paid on the
advances  and the  interest  rate earned on the  securities.  Accordingly,  FHLB
advances could be expected to increase to  approximately  $25 million to support
such "wholesale leveraging," which may commence prior to the consummation of the
Conversion. To the extent any such FHLB advances would be outstanding before the
consummation  of the  Conversion,  the Savings Bank may use a portion of the net
proceeds to repay them. See "USE OF PROCEEDS,"  "BUSINESS OF THE SAVINGS BANK --
Investment  Activities" and "-- Deposit Activities and Other Sources of Funds --
Borrowings."

     Advances from  borrowers  for taxes and insurance  decreased to $678,000 at
March  31,  1997  from  $1.4  million  at June 30,  1996 as a result  of  timing
differences in annual mortgage escrow payments.

     Total  equity  increased  to $21.0  million  at March 31,  1997 from  $20.0
million at June 30, 1996.

Comparison  of  Operating  Results for the Nine Months  Ended March 31, 1997 and
1996

     General.  Subsequent to June 30, 1996,  the Savings Bank changed its fiscal
year end from June 30 to March 31. To assist in the  analysis  of the results of
operations  for the nine months ended March 31, 1997,  the results of operations
for such period have been  compared  to the results of  operations  for the nine
months  ended  March 31,  1996,  rather than the year ended June 30,  1996.  See
"SELECTED  CONSOLIDATED FINANCIAL INFORMATION" for summary numerical information
regarding the results of operations for the nine months ended March 31, 1996.

     Net Income. Net income was $1.1 million for the nine months ended March 31,
1997,  compared to $1.7 million for the nine months  ended March 31, 1996.  This
35.3% decline,  resulted  primarily from an increase in other expenses and, to a
lesser  extent,  an increase in the provision  for loan losses.  The increase in
other expenses was primarily the result of the legislatively-mandated,  one-time
assessment  levied by the FDIC on all SAIF-insured  institutions to recapitalize
the SAIF.  Without this  assessment,  which  amounted to $1.1 million  ($707,000
after tax),  net income  would have been $1.8  million for the nine months ended
March 31, 1997.

     Net Interest  Income.  Net interest income  increased 12.1% to $6.5 million
for the nine months  ended March 31, 1997 from $5.8  million for the nine months
ended March 31, 1996  primarily  as a result of a decrease in interest  expense.
Interest  income was $12.0 million for both the nine months ended March 31, 1997
and 1996.  Interest expense decreased 8.2% from $6.1 million for the nine months
ended  March 31, 1996 to $5.6  million for the nine months  ended March 31, 1997
primarily as a result of a decrease in the average cost of all interest-bearing


                                       24






liabilities.  The  average  cost of deposits  decreased  from 4.43% for the nine
months  ended March 31, 1996 to 4.27% for the nine months  ended March 31, 1997,
primarily as a result of a lower average rate paid on all  deposits,  other than
passbook  accounts.  The Savings Bank has been able to maintain its deposit base
without  resorting  to  aggressive  deposit  pricing.  The average  rate paid on
securities sold under agreements to repurchase decreased from 3.58% for the nine
months  ended March 31, 1996 to 3.47% for the nine months  ended March 31, 1997,
primarily as a result of a general decline in interest  rates.  The average rate
paid on FHLB of Seattle advances  decreased from 6.08% for the nine months ended
March 31, 1996 to 4.88% for the nine months ended March 31, 1997, as a result of
the  repayment  of higher  cost  longer  term  advances.  Interest  rate  spread
increased  to 3.90% for the nine months  ended March 31, 1997 from 3.45% for the
nine months ended March 31, 1996.

     Provision  for Loan  Losses.  Provisions  for loan  losses  are  charges to
earnings to bring the total  allowance for loan losses to a level  considered by
management  as  adequate  to provide  for known and  inherent  risks in the loan
portfolio,  including management's continuing analysis of factors underlying the
quality of the loan  portfolio.  These factors include changes in portfolio size
and composition,  actual loan loss experience,  current and anticipated economic
conditions,  detailed analysis of individual loans for which full collectibility
may not be assured,  and  determination of the existence and realizable value of
the collateral and guarantees  securing the loans.  See "BUSINESS OF THE SAVINGS
BANK -- Lending Activities -- Nonperforming Assets and Delinquencies" and Note 1
of Notes to Consolidated Financial Statements.

     The  provision for loan losses was $216,000 for the nine months ended March
31, 1997 compared to $91,000 for the same period in 1996.  Management deemed the
increase in the provision for loan losses  necessary in light of the increase in
the  relative  level  of  estimated  losses  caused  by the  growth  of the loan
portfolio,  particularly  in the higher risk areas of  agricultural,  commercial
business and consumer loans.  See "RISK FACTORS -- Recent Growth in,  Unseasoned
Nature of Agricultural,  Commercial Business and Indirect  Automobile  Lending."
Management deemed the allowance for loan losses adequate at March 31, 1997.

     Other Income. Other income was $661,000 for the nine months ended March 31,
1997,  compared to $597,000 for the nine months ended March 31, 1996. This 10.7%
increase  resulted  primarily  from a general  increase  in the  Savings  Bank's
service charge and fee schedule.

     Other Expenses.  Other expenses were $5.1 million for the nine months ended
March 31,  1997,  compared to $3.6  million  for the same  period in 1996.  This
increase resulted primarily from the FDIC special assessment on all SAIF-insured
institutions to recapitalize the SAIF. The Savings Bank's assessment amounted to
$1.1 million,  pre-tax,  and was accrued during the quarter ended  September 30,
1996.  Prior to the SAIF  recapitalization,  the  Savings  Bank's  total  annual
deposit insurance premiums amounted to 0.23% of assessable  deposits.  Effective
January  1, 1997,  the rate  decreased  to 0.065% of  assessable  deposits.  See
"REGULATION  --  Federal  Regulation  of the  Savings  Bank --  Federal  Deposit
Insurance  Corporation"  and  Note 10 of  Notes  to the  Consolidated  Financial
Statements. Other expenses also increased as a result of increases in occupancy,
compensation and marketing expenses.  Occupancy expenses increased from $206,000
for the nine months ended March 31, 1996 to $232,000 for the same period in 1997
as a result  of  remodeling  expenses  of two  branch  facilities.  Compensation
expenses increased from $2.0 million for the nine months ended March 31, 1996 to
$2.2  million  for the same  period  in 1997 as a result  of the  hiring  of new
employees.  Marketing expenses increased from $107,000 for the nine months ended
March 31,  1996 to  $173,000  for the same period in 1997 as a result of general
increases  in  marketing  expenses.  The general  growth of the Savings Bank and
inflation also resulted in normal  increases in the various other  categories of
other expenses.  The Savings Bank  anticipates that other expenses will increase
in subsequent  periods  following the consummation of the Conversion as a result
of increased  costs  associated with operating as a public company and increased
compensation expense as a result of the adoption of the ESOP and, if approved by
the Holding  Company's  stockholders,  the MRP.  See "RISK  FACTORS -- Return on
Equity After Conversion," and "-- New Expenses Associated With ESOP and MRP."


                                       25






     Income  Taxes.  The  provision  for income  taxes was $749,000 for the nine
months  ended March 31, 1997  compared to $1.0 million for the nine months ended
March 31, 1996 as a result of lower income before income taxes.

Comparison of Operating Results for the Years Ended June 30, 1996 and 1995

     Net  Income.  Net income was $2.2  million for the year ended June 30, 1996
compared to $2.3 million a year earlier.  This 4.3% decline  resulted  primarily
from an increase in the provision for loan losses and a decrease in other income
that together more than offset an increase in net interest income.

     Net  Interest  Income.  Net  interest  income was $8.0 million for the year
ended June 30, 1996,  compared to $7.7 million for the year ended June 30, 1995,
a 3.9% increase.  The increase in interest  income from $14.8 million in 1995 to
$16.0  million in 1996 more than offset the  increase in interest  expense  from
$7.1  million in 1995 to $8.1 million in 1996.  The increase in interest  income
resulted  primarily  from an increase in the average  yield on  interest-earning
assets  from  7.56% in 1995 to  8.02% in 1996  and,  to a lesser  extent,  to an
increase in the average  balance of interest  earning assets from $195.8 million
in 1995 to $199.7 million in 1996. Both the average balance (from $118.7 million
in 1995 to $129.0  million in 1996) and the average  yield earned (from 8.16% in
1995 to 8.65% in 1996) on loans receivable, net, increased as a result of growth
in one- to- four family  mortgage loans,  growth in higher  yielding  commercial
business and consumer  loans and the upward  repricing  of  approximately  $44.8
million of ARM loans tied to the Eleventh District Cost of Funds Index ("COFI"),
a lagging index. The increase in interest expense was primarily the result of an
increase in the average  cost of deposits and an increase in the average cost of
FHLB of Seattle advances.  The average cost of deposits  increased from 3.92% in
1995 to 4.40% in 1996 as lower cost  passbook and NOW accounts  were replaced by
higher  cost  certificates  of  deposit.  The  average  cost of FHLB of  Seattle
advances  increased  from 5.18% in 1995 to 6.21% in 1996 as longer term advances
were used to meet liquidity needs as the average  balance of deposits  decreased
from  $173.0  million in 1995 to $172.2  million in 1996.  Interest  rate spread
declined from 3.61% in 1995 to 3.56% in 1996.

     Provision  for Loan Losses.  The provision for loan losses was $115,000 for
the year ended June 30,  1996,  compared  to $67,000 for the year ended June 30,
1995.  Management increased the provision for loan losses primarily to replenish
the  allowance  for  loan  losses  depleted  by the  charge-off  of  $41,000  of
outstanding  credit card balances during 1996. See "BUSINESS OF THE SAVINGS BANK
- -- Lending Activities -- Allowance for Loan Losses."

     Other  Income.  Other income was $711,000 for the year ended June 30, 1996,
compared to $1.1  million for the year ended June 30, 1995.  Service  charges on
deposit  accounts  increased  from  $506,000  in 1995 to $520,000 in 1996 as the
Savings Bank collected insufficient funds fees and other account service charges
more aggressively. Loan servicing fees decreased from $83,000 in 1995 to $65,000
in 1996 as a result of the  origination of no fee loan products during 1996. Net
losses on trading securities of $71,000 were realized in 1996, as opposed to net
gains of $280,000  in 1995.  During the nine months  ended March 31,  1997,  the
Savings  Bank  reclassified  all  trading   securities  and   available-for-sale
securities. See "-- Comparison of Financial Condition at March 31, 1997 and June
30, 1996."

     Other  Expenses.  Other expenses were $5.0 million for the years ended June
30,  1996 and 1995.  Employee  compensation  and  benefits  decreased  from $2.8
million  in 1995 to $2.7  million  in 1996  as a  result  of  normal  attrition.
Occupancy and equipment  expense  decreased from $348,000 in 1995 to $273,000 in
1996 as a result of the implementation of cost controls.  Supplies,  postage and
telephone  increased  from  $300,000 in 1995 to $362,000 in 1996  primarily as a
result of  increased  telephone  costs  associated  with an  upgrade in the data
processing  communications   equipment.   Depreciation  expense  increased  from
$244,000  in 1995 to  $300,000  in 1996 as a result of the  depreciation  of new
furniture,  fixtures and equipment associated with the remodeling of the Ontario
branch.  The  Savings  Bank hired an  outside  marketing  consultant  in 1996 to
analyze and offer suggestions to improve the Savings Bank's competitive position
in its primary market area, which resulted in an increase in advertising expense
from $151,000 in 1995 to $202,000 in 1996.


                                       26






     Income Taxes.  The provision for income taxes was $1.4 million for the year
ended June 30,  1996,  compared to $1.5 million for the year ended June 30, 1995
as a result of lower income before income taxes.

Average Balances, Interest and Average Yields/Cost

     The  following  table  sets  forth  certain  information  for  the  periods
indicated  regarding  average  balances of assets and liabilities as well as the
total dollar amounts of interest income from average interest-earning assets and
interest expense on average interest-bearing  liabilities and average yields and
costs.  Such yields and costs for the periods  indicated are derived by dividing
income  or  expense  by  the  average   balances   of  assets  or   liabilities,
respectively,  for the periods  presented.  Average  balances  are derived  from
monthly balances. Management does not believe that the use of month-end balances
instead  of daily  balances  has  caused  any  material  inconsistencies  in the
information presented.


                                       27







                                                                                  Nine Months Ended March 31,                       
                                                            ------------------------------------------------------------------------
                                                                          1997                                 1996                 
                                                            ---------------------------------      ---------------------------------
                                                                          Interest                                Interest          
                                                            Average       and          Yield/      Average        and         Yield/
                                                            Balance       Dividends    Cost        Balance        Dividends   Cost  
                                                            -------       ---------    ----        -------        ---------   ------
                                                                                      (Dollars in thousands)                        
                                                                                                              
Interest-earning assets:
 Loans receivable, net (1) ............................    $135,768       $ 8,916       8.75%      $128,305       $ 8,284      8.59%
 Mortgage-backed and related securities ...............      36,942         2,058       7.42         43,580         2,378      7.26
 Investment securities ................................      17,181           860       6.67         20,788         1,122      7.18
 FHLB of Seattle stock ................................       2,672           154       7.69          2,477           135      7.25
 Federal funds sold and overnight
  interest-earning deposits ...........................       3,584            42       1.55          5,078            43      1.12
                                                           --------       -------                  --------       -------           
   Total interest-earning assets ......................     196,147        12,030       8.17        200,228        11,962      7.95
                                                           --------       -------                  --------       -------           

Non-interest-earning assets ...........................       7,161                                   6,607                        
                                                           --------                                -------- 
  Total-assets ........................................     203,318        12,030                   206,835                        
                                                           --------       -------                  --------        

Interest-bearing liabilities:
 Passbook accounts ....................................      24,245           525       2.89         25,640           555      2.88
 Money market accounts ................................      15,195           404       3.54         14,242           396      3.70
 NOW accounts .........................................      27,102           318       1.56         28,470           422      1.97
 Certificates of deposit ..............................     104,480         4,238       5.40        103,971         4,365      5.59
                                                           --------       -------                  --------       -------           
   Total deposits .....................................     171,022         5,485       4.27        172,323         5,738      4.43
                                                           --------       -------                  --------       -------      ---- 

 Securities sold under agreements
  to repurchase .......................................       1,396            36       3.47          1,215            33      3.58

 FHLB of Seattle advances .............................         862            32       4.88          7,939           363      6.08
                                                           --------       -------                  --------       -------           
   Total interest-bearing liabilities .................     173,280         5,553       4.27        181,477         6,134      4.50
                                                           --------       -------                  --------       -------           
Non-interest-bearing liabilities ......................       9,418                                   6,522                        
                                                           --------                                --------        
   Total liabilities ..................................     182,698                                 187,999                        
                                                           --------                                --------      
Retained earnings .....................................      20,610                                  18,836                        
                                                           --------                                --------       
   Total liabilities and retained
         earnings .....................................    $203,308                                $206,835                        
                                                           ========                                ========                        

Net interest income ...................................                   $ 6,477                                 $ 5,828          
                                                                          =======                                 =======          

Interest rate spread ..................................                                 3.90%                                  3.45%

Net interest margin ...................................                                 4.40%                                  3.87%

Ratio of average interest-earning
 assets to average interest-
 bearing liabilities ..................................      113.20%                                 110.33%                       


                                                                                      Year Ended June 30,                           
                                                           -------------------------------------------------------------------------
                                                                     1996                               1995                    
                                                           -----------------------------------    ----------------------------------
                                                                         Interest                                Interest          
                                                           Average         and          Yield/     Average          and       Yield/
                                                           Balance       Dividends      Cost       Balance       Dividends    Cost  
                                                           -------       ---------      ----       -------       ---------    ------
                                                                                   (Dollars in thousands)                        
                                                                                                              
Interest-earning assets:
 Loans receivable, net (1) ............................    $128,986       $11,154       8.65%      $118,674       $ 9,680      8.16%
 Mortgage-backed and related securities ...............      42,660         3,123       7.32         47,731         3,362      7.04
 Investment securities ................................      20,673         1,445       6.99         22,945         1,530      6.67
 FHLB of Seattle stock ................................       2,500           185       7.39          2,329           142      6.10
 Federal funds sold and overnight
  interest-earning deposits ...........................       4,850           105       2.17          4,162            92      2.22
                                                            -------        ------                   -------        ------
   Total interest-earning assets ......................     199,669        16,012       8.02        195,841        14,806      7.56
                                                            -------        ------                   -------        ------      


Non-interest-earning assets ...........................       6,635                                   5,743                        
                                                            -------                                 -------              
  Total-assets ........................................     206,304                                 201,584                        
                                                            -------                                 -------                        


Interest-bearing liabilities:
 Passbook accounts ....................................      25,446           735       2.89         30,985           895      2.89
 Money market accounts ................................      14,469           530       3.67         14,140           483      3.42
 NOW accounts .........................................      28,170           532       1.89         31,134           704      2.26
 Certificates of deposit ..............................     104,156         5,782       5.55         96,740         4,707      4.87
                                                            -------        ------                   -------        ------      
   Total deposits .....................................     172,241         7,579       4.40        172,999         6,789      3.92
                                                            -------        -------                  -------        ------      


 Securities sold under agreements
  to repurchase .......................................       1,260            45       3.56          1,537            50      3.28

 FHLB of Seattle advances .............................       6,965           433       6.21          4,686           243      5.18
                                                            -------        ------                   -------        ------      
   Total interest-bearing liabilities .................     180,466         8,057       4.46        179,222         7,082      3.95
                                                            -------        ------                   -------        ------      
Non-interest-bearing liabilities ......................       6,777                                   5,736                        
                                                            -------                                 -------                        
   Total liabilities ..................................     187,243                                 184,958                        
                                                            -------                                 -------                        
Retained earnings .....................................      19,061                                  16,626                        
                                                            -------                                 -------                        
   Total liabilities and retained
         earnings .....................................    $206,304                                $201,584                        
                                                           ========                                ========                        

Net interest income ...................................    $  7,955                                               $ 7,724          
                                                           ========                                               =======          

Interest rate spread ..................................                      3.56%                                             3.61%

Net interest margin ...................................                      3.98%                                             3.94%

Ratio of average interest-earning
 assets to average interest-
 bearing liabilities ..................................      110.64%                                 109.27%                       



(1) Does not include interest on loans 90 days or more past due.  Includes loans
originated for sale.


                                       28






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 Savings  Bank's assets,  the weighted
average interest rates paid on the Savings Bank's liabilities, together with the
net yield on interest-earning assets.





                                                                       At            Nine Months Ended                  Year
                                                                     March 31,            March 31,                Ended June 30,
                                                                       1997          1997          1996          1996          1995
                                                                     ---------       ------------------          -------------------
                                                                                                                  
Weighted average yield on:
  Loans receivable .............................................       8.77%         8.75%         8.59%         8.65%         8.16%
  Mortgage-backed and related securities .......................       7.28          7.42          7.26          7.32          7.04
  Investment securities ........................................       6.54          6.67          7.18          6.99          6.67
  FHLB of Seattle stock ........................................       7.25          7.69          7.25          7.39          6.10
  Federal funds sold and overnight
   interest-bearing deposits ...................................       1.22          1.55          1.12          2.17          2.22
  All interest-earning assets ..................................       8.11          8.17          7.95          8.02          7.56

Weighted average rate paid on:
  Passbook savings accounts ....................................       2.89          2.89          2.89          2.89          2.89
  NOW accounts .................................................       1.56          1.56          1.97          1.89          2.26
  Money market accounts ........................................       3.53          3.54          3.70          3.67          3.42
  Certificate accounts .........................................       5.44          5.40          5.59          5.55          4.87
  Securities sold under agreements
   to repurchase ...............................................       3.50          3.47          3.58          3.56          3.28
  FHLB advances ................................................       5.70          4.88          6.08          6.21          5.18
  All interest-bearing liabilities .............................       4.25          4.27          4.50          4.46          3.95

Interest  rate spread spread between
  weighted average rate on all
   interest-earning assets and all interest-
   bearing liabilities) ........................................       3.86%         3.90%         3.45%         3.56%         3.61%

Net interest margin (net interest income
  (expense) as a percentage of average
  interest-earning assets) .....................................       4.31%         4.40%         3.87%         3.97%         3.94%




                                       29






Rate/Volume Analysis

         The  following  table sets  forth the  effects  of  changing  rates and
volumes on net interest income of the Savings Bank. 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) the net change attributable to the combined impact of volume and rate.






                                                        Nine Months Ended March 31,                    Year Ended June 30,         
                                                       1997 Compared to Nine Months                   1996 Compared to Year        
                                                           Ended March 31, 1996                        Ended June 30, 1995
                                                            Increase (Decrease)                        Increase (Decrease)         
                                                                  Due to                                     Due to           
                                               -----------------------------------------    ---------------------------------------
                                                                       Rate/                                        Rate/          
                                                 Rate      Volume      Volume     Total      Rate       Volume     Volume     Total
                                               -------    --------    -------    -------    -------    -------    -------    ------
                                                                              (Dollars in thousands)

                                                                                                        
Interest-earning assets:
 Loans receivable (1) ....................     $   154    $   481    $    12    $   647    $   582    $   841    $    51    $ 1,474
 Mortgage-backed and related securities ..          52       (362)       (11)      (321)       134       (357)       (14)      (237)
 Investment securities ...................         (80)      (194)        18       (256)        73       (152)        (7)       (86)
 FHLB stock ..............................           8         11          1         20         30         10          2         42
 Federal funds sold and overnight
  interest-bearing deposits ..............          16        (13)        (6)        (3)        (2)        15         --         13
                                               -------    --------    -------    -------    -------    -------    -------    -------

Total net change in income
 on interest-earning assets ..............         150        (77)        14         87        817        357         32      1,206
                                               -------    --------    -------    -------    -------    -------    -------    -------

Interest-bearing liabilities:
 Passbook accounts .......................          --        (30)        --        (30)        --       (160)        --       (160)
 NOW accounts ............................         (17)        26         (2)         7         35         11          1         47
 Money market accounts ...................         (88)       (20)         6       (102)      (115)       (67)        11       (171)
 Certificate accounts ....................        (148)        21         (1)      (128)       658        361         50      1,069
 Securities sold under agreements
  to repurchase ..........................          (1)         5         --          4          4         (9)        (1)        (6)
 FHLB advances ...........................         (72)      (323)        85       (310)        48        118         23        189
                                               -------    --------    -------    -------    -------    -------    -------    -------

Total net change in expense
 on interest-bearing liabilities .........        (326)      (321)        88       (559)       630        254         84        968
                                               -------    --------    -------    -------    -------    -------    -------    -------

Net change in net interest income.........     $   476    $   244    $   (74)   $   646    $   187    $   103    $   (52)   $   238
                                               =======    =======    =======    =======    =======    =======    =======    =======




                                                   Year Ended June 30,          
                                                  1995 Compared to Year
                                                   Ended June 30, 1994         
                                                   Increase (Decrease)          
                                                         Due to                
                                            ------------------------------------
                                                                Rate/          
                                            Rate     Volume     Volume     Total
                                            ----     ------     ------     -----
Interest-earning assets:
 Loans receivable (1) ................. $  (544)   $ 1,219     $  (75)   $  602
 Mortgage-backed and related securities     (20)      (212)         1      (231)
 Investment securities ................     (46)       144         (5)       93
 FHLB stock ...........................     (94)        17         (7)      (84)
 Federal funds sold and overnight
  interest-bearing deposits ...........       7       (195)        (4)     (192)
                                         -------    -------     ------    ------

Total net change in income
 on interest-earning assets ...........    (697)       973        (88)      188
                                         -------    -------     ------    ------

Interest-bearing liabilities:
 Passbook accounts ....................       3        (97)        --       (94)
 NOW accounts .........................      96        (22)        (5)       69
 Money market accounts ................     (60)       (98)         7      (151)
 Certificate accounts .................     218        272         14       504
 Securities sold under agreements
  to repurchase .......................       7        (20)        (2)      (15)
 FHLB advances ........................    --           35        242       277
                                         -------    -------     ------    ------
Total net change in expense
 on interest-bearing liabilities ......     264         70        256       590
                                         -------    -------     ------    ------

Net change in net interest income ..... $  (961)   $   903     $ (344)   $ (402)
                                        ========   ========    =======   =======


- ----------
(1) Does not include interest on loans 90 days or more past due.  Includes loans
originated for sale.


                                       30






Asset and Liability Management

     The Savings Bank's principal  financial  objective is to achieve  long-term
profitability  while reducing its exposure to fluctuating market interest rates.
The Savings Bank has sought to reduce the exposure of its earnings to changes in
market  interest  rates by attempting  to manage the mismatch  between asset and
liability maturities and interest rates. The principal element in achieving this
objective is to increase the  interest-rate  sensitivity  of the Savings  Bank's
interest-earning assets by retaining for its portfolio loans with interest rates
subject  to  periodic  adjustment  to market  conditions  (including  commercial
business,  agricultural  and consumer  loans) and,  since January 1997,  selling
conforming  fixed-rate  one- to- four family  mortgage loans with  maturities of
over 15 years. In addition,  the Savings Bank maintains an investment  portfolio
of U.S. Government and government agency securities with contractual  maturities
of  generally  between  one and ten years.  The  Savings  Bank  relies on retail
deposits as its primary source of funds.  Management  believes retail  deposits,
compared to brokered deposits,  reduce the effects of interest rate fluctuations
because they generally  represent a more stable source of funds.  As part of its
interest rate risk management  strategy,  the Savings Bank promotes  transaction
accounts and certificates of deposit with terms up to six years.

     In order to encourage  institutions to reduce their interest rate risk, the
OTS  adopted a rule  incorporating  an  interest  rate risk  component  into the
risk-based capital rules.  Using data compiled by the FHLB-Seattle,  the Savings
Bank receives a report which measures  interest rate risk by modeling the change
in NPV over a variety of interest rate  scenarios.  This procedure for measuring
interest rate risk was  developed by the OTS to replace the "gap"  analysis (the
difference between interest-earning assets and interest-bearing liabilities that
mature or reprice  within a specific time  period).  NPV is the present value of
expected cash flows from assets,  liabilities and off- balance sheet  contracts.
The  calculation  is intended to illustrate the change in NPV that will occur in
the event of an immediate  change in interest  rates with no effect given to any
steps that  management  might take to counter the effect of that  interest  rate
movement.  Under proposed OTS  regulations,  an institution  with a greater than
"normal"  level of interest rate risk will be subject to a deduction  from total
capital for purposes of calculating its risk-based  capital. An institution with
a  "normal"  level of  interest  rate risk is  defined  as one  whose  "measured
interest  rate risk" is less than 2.0%.  Institutions  with  assets of less than
$300 million and a risk-based capital ratio of more than 12.0%, like the Savings
Bank, are exempt. Based on the Savings Bank's regulatory capital levels at March
31, 1997,  the Savings  Bank  believes  that,  if the  proposed  regulation  was
implemented at that date, the regulation  would not have had a material  adverse
effect on the Savings Bank's regulatory capital compliance.

     The  following  table is  provided by the  FHLB-Seattle  and sets forth the
change in the  Savings  Bank's  NPV at March  31,  1997,  based on  FHLB-Seattle
assumptions,  that would occur in the event of an  immediate  change in interest
rates,  with  no  effect  given  to any  steps  that  management  might  take to
counteract that change.

             Basis Point ("bp")          Estimated Change in
              Change in Rates            Net Portfolio Value
              ---------------        -------------------------
                                       (Dollars in thousands)

                   400               $(11,491)        (53.54)%
                   300                 (8,013)        (37.34)
                   200                 (4,824)        (22.48)
                   100                 (2,169)        (10.11)
                     0                     --             --
                  (100)                 1,346           6.27
                  (200)                 1,786           8.32
                  (300)                 3,202          14.92
                  (400)                 5,083          23.68


                                       31






     The above table illustrates,  for example,  that an instantaneous 200 basis
point  increase  in market  interest  rates at March 31,  1997 would  reduce the
Savings Bank's NPV by approximately $4.8 million, or 22.5%, at that date.

     Certain assumptions  utilized by the FHLB-Seattle in assessing the interest
rate risk of savings  associations  within its region were utilized in preparing
the preceding table. These assumptions relate to interest rates, loan prepayment
rates,  deposit  decay  rates,  and the market  values of certain  assets  under
differing interest rate scenarios, among others.

     As with any method of measuring  interest rate risk,  certain  shortcomings
are inherent in the method of analysis  presented in the foregoing table. In the
event of a change in interest rates,  expected rates of prepayments on loans and
early  withdrawals  from  certificates  could deviate  significantly  from those
assumed in calculating the table.  The model assumes a parallel change in rates,
whereas actual market interest rates would not  necessarily  react in a parallel
manner. Further, call provisions of certain securities, which shorten the actual
term to maturity if exercised, are not taken into account in the model.

Liquidity and Capital Resources

     The  Savings  Bank's  primary  sources  of  funds  are  customer  deposits,
securities  sold under  agreements to  repurchase,  proceeds from  principal and
interest  payments  on and the  sale of  loans,  maturing  securities  and  FHLB
advances. While maturities and scheduled amortization of loans are a predictable
source of funds,  deposit flows,  mortgage  prepayments and maturing securities,
cash  flows and  anticipated  maturities  of  mortgage-backed  bonds and  agency
securities  all of which are  greatly  influenced  by  general  interest  rates,
economic conditions and competition.

     The Savings Bank must maintain an adequate level of liquidity to ensure the
availability  of  sufficient  funds  to  fund  loan   originations  and  deposit
withdrawals,  to satisfy other  financial  commitments  and to take advantage of
investment  opportunities.  The Savings Bank generally maintains sufficient cash
and short-term  investments to meet  short-term  liquidity  needs.  At March 31,
1997, cash and cash equivalents  totaled $5.0 million,  or 2.4% of total assets.
The Savings  Bank also  maintained,  an  uncommitted  credit  facility  with the
FHLB-Seattle,  which  provided  for  immediately  available  advances  up  to an
aggregate  amount of $$40.8  million,  under which  $800,000 was  outstanding at
March 31, 1997.

     OTS regulations  require savings  institutions to maintain an average daily
balance of liquid assets (cash and eligible  investments) equal to at least 5.0%
of the average daily  balance of its net  withdrawable  deposits and  short-term
borrowings. In addition, short-term liquid assets currently must constitute 1.0%
of the sum of net withdrawable deposit accounts plus short-term borrowings.  The
Savings  Bank's actual short- and long-term  liquidity  ratios at March 31, 1997
were 2.7% and 8.3%, respectively.

     The Savings Bank's primary  investing  activity is the  origination of one-
to- four family  mortgage loans within its primary market area.  During the nine
months  ended March 31,  1997 and the years  ended June 30,  1996 and 1995,  the
Savings Bank  originated  $9.0 million,  $17.4 million and $16.5 million of such
loans,  respectively.  At March 31, 1997,  the Savings Bank had  commitments  to
extend credit totaling $11.2 million and undisbursed  loans in process  totaling
$769,000.  The  Savings  Bank  anticipates  that it will have  sufficient  funds
available  to meet current loan  commitments.  Certificates  of deposit that are
scheduled  to mature in less than one year from  March 31,  1997  totaled  $77.4
million.  Historically,  the Savings Bank has been able to retain a  significant
amount of its deposits as they mature.

     OTS regulations  require the Savings Bank to maintain  specific  amounts of
regulatory  capital.  As of March 31, 1997,  the Savings Bank  complied with all
regulatory  capital  requirements  as of  that  date  with  tangible,  core  and
risk-based  capital  ratios  of  10.3%,  10.2% and  21.2%,  respectively.  For a
detailed  discussion of regulatory  capital  requirements,  see  "REGULATION  --
Federal  Regulation  of  Savings  Banks  --  Capital   Requirements."  See  also
"HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE."


                                       32







Impact of Accounting Pronouncements and Regulatory Policies

     Accounting  by Creditors for  Impairment of a Loan.  See Note 1 of Notes to
the Consolidated Financial Statements for a discussion of Statement of Financial
Accounting  Standards ("SFAS") No. 114,  "Accounting by Creditors for Impairment
of a Loan" as amended by SFAS No. 118,  "Accounting  by Creditors for Impairment
of a Loan - Income  Recognition and  Disclosures." The Savings Bank adopted SFAS
No. 114 and SFAS No. 118 effective July 1, 1995, and their adoption did not have
a  material  effect on the  Savings  Bank's  financial  condition  or results of
operations.

     Accounting  for  Employee  Stock  Ownership  Plans.  In  November  1993 the
American  Institute  of  Certified  Public  Accountants  issued SOP 93-6,  which
requires an employer to record  compensation  expense in an amount  equal to the
fair value of shares  committed  to be  released to  employees  from an employee
stock ownership plan and to exclude  unallocated  shares from earnings per share
computations.  The  effect of SOP 93-6 on net income and book value per share in
future periods  cannot be predicted due to the  uncertainty of the fair value of
the shares at the time they will be committed to be released.  See "RISK FACTORS
- -- New Expenses Associated With ESOP and MRP" and "PRO FORMA DATA."

     Disclosure of Certain Significant Risks and Uncertainties. In December 1994
the Accounting  Standards  Executive  Committee issued SOP 94-6,  "Disclosure of
Certain  Significant  Risks and  Uncertainties."  This SOP applies to  financial
statements prepared in conformity with GAAP by all nongovernmental entities. The
disclosure  requirements in SOP 94-6 focus primarily on risks and  uncertainties
that could significantly affect the amounts reported in the financial statements
in  the  near-term   functioning  of  the  reporting   entity.   The  risks  and
uncertainties  discussed  in SOP 94-6  stem  from  the  nature  of the  entity's
operations,  from the  necessary  use of  estimates  in the  preparation  of the
entity's  financial  statements and from significant  concentrations  in certain
aspects  of the  entity's  operations.  SOP  94-6  is  effective  for  financial
statements  issued for fiscal years  ending after  December 15, 1995 and did not
have a material  impact on the  financial  condition or results of operations of
the Savings Bank.

     Accounting for  Stock-Based  Compensation.  SFAS No. 123,  "Accounting  for
Stock-Based   Compensation,"  establishes  financial  accounting  and  reporting
standards for stock-based employee compensation plans. This statement encourages
all entities to adopt a new method of accounting to measure compensation cost of
all employee stock  compensation  plans based on the estimated fair value of the
award at the date it is granted.  Companies are, however, allowed to continue to
measure compensation cost for those plans using the intrinsic value based method
of  accounting,   which  generally  does  not  result  in  compensation  expense
recognition  for most plans.  Companies  that elect to remain with the  existing
accounting  method are  required  to  disclose  in a footnote  to the  financial
statements  pro forma net income and, if  presented,  earnings per share,  as if
this statement had been adopted.  The accounting  requirements of this statement
are  effective  for  transactions  entered into in fiscal years that begin after
December 15, 1995; however,  companies are required to disclose  information for
awards  granted in their first fiscal year  beginning  after  December 15, 1994.
Management  expects to use the intrinsic  value method upon  consummation of the
Conversion and the adoption of stock based benefit plans.

     Accounting   for   Transfers   and   Servicing  of  Financial   Assets  and
Extinguishments  of  Liabilities.  SFAS No. 125,  "Accounting  for Transfers and
Servicing of Financial Assets and  Extinguishments of Liabilities," is effective
for  transfers  and  servicing  of  financial  assets  and   extinguishments  of
liabilities   occurring   after   December  31,  1996,  and  is  to  be  applied
prospectively. Earlier or retroactive application is not permitted.

     SFAS No. 125 provides  accounting and reporting standards for transfers and
servicing of financial assets and extinguishments of liabilities.  The standards
are based on  consistent  application  of a  financial-components  approach that
focuses on control  period.  Under the  approach,  after a transfer of financial
assets,  an entity recognizes the financial and servicing assets it controls and
the liabilities it has incurred,  derecognizes financial assets when control has
been surrendered,  and derecognizes liabilities when extinguished.  SFAS No. 125
provides consistent standards  distinguishing transfers of financial assets that
are sales from transfers that are secured borrowings.


                                       33






     SFAS No. 125 amends SFAS No. 122.  Adoption of this statement on January 1,
1997 did not have a material impact on the Savings Bank's financial  position or
results of operations.

     Earnings Per Share. SFAS No. 128,  "Earnings Per Share," issued in February
1997,  establishes  standards for computing  and  presenting  earnings per share
("EPS") and applies to entities  with  publicly-held  common  stock or potential
common stock. It replaces the presentation of primary EPS with a presentation of
basic EPS and  requires  the dual  presentation  of basic and diluted EPS on the
face  of the  income  statement.  This  statement  is  effective  for  financial
statements issued for periods after December 15, 1997 including interim periods;
earlier  applications not permitted.  This statement requires restatement of all
prior period EPS data presented.

Effect of Inflation and Changing Prices

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

                         BUSINESS OF THE HOLDING COMPANY

General

     The Holding Company was organized as an Oregon business  corporation at the
direction  of the  Savings  Bank on June 9, 1997 for the  purpose of  becoming a
holding  company for the Savings Bank upon  completion of the  Conversion.  As a
result of the Conversion,  the Savings Bank will be a wholly-owned subsidiary of
the Holding Company and all of the issued and  outstanding  capital stock of the
Savings Bank will be owned by the Holding Company.

Business

     Prior to the Conversion, the Holding Company has not and will not engage in
any  significant  activities  other  than  of  an  organizational  nature.  Upon
completion of the Conversion,  the Holding Company's sole business activity will
be the  ownership of the  outstanding  capital stock of the Savings Bank. In the
future,   the  Holding   Company  may  acquire  or  organize   other   operating
subsidiaries,  although there are no current plans, arrangements,  agreements or
understandings, written or oral, to do so.

     Initially,  the Holding Company will neither own nor lease any property but
will instead use the premises,  equipment and furniture of the Savings Bank with
the payment of  appropriate  rental  fees,  as required  by  applicable  law and
regulations.

     Since the Holding Company will only hold the  outstanding  capital stock of
the Savings Bank upon consummation of the Conversion, the competitive conditions
applicable  to the Holding  Company  will be the same as those  confronting  the
Savings Bank. See "BUSINESS OF THE SAVINGS BANK -- Competition."


                                       34






                          BUSINESS OF THE SAVINGS BANK

General

     The Savings  Bank  operates,  and  intends to  continue  to  operate,  as a
community  oriented  financial  institution  devoted to serving the needs of its
customers.  The Savings Bank's business consists  primarily of attracting retail
deposits from the general  public and using those funds to originate real estate
loans,  consumer loans and more recently an increasing  amount of  agricultural,
commercial business and indirect automobile loans. See "-- Lending Activities."

Market Area

     The  Savings  Bank's  primary   market  area   encompasses   those  regions
surroundings its offices in Baker, Grant,  Harney,  Malheur,  Union, Wallowa and
Wheeler  Counties in Oregon and Payette and  Washington  Counties in Idaho.  The
Savings  Bank's home office is located in Baker  City,  Oregon with  branches in
Ontario, John Day, Burns,  Enterprise and two locations in La Grande. One of the
La Grande branches is being relocated to nearby Island City.

     The  principal  industries  of the market area are  agriculture  and timber
products.  The Savings  Bank's  market area is largely  rural,  with most of the
farms and ranches being  relatively  small and family owned. The local economies
are also dependent on retail trade with lumber, recreation and tourism providing
substantial  contributions.  Major  employers in the market area  include  Boise
Cascade,  Ore-Ida,  Grande Ronde  Hospital,  Holy Rosary  Hospital,  Snake River
Correctional Institute,  Powder River Correctional Facility, U.S. Forest Service
and Bureau of Land Management,  Oregon  Department of  Transportation,  Treasure
Valley Community College, Eastern Oregon University,  local school districts and
local government.

     Unemployment  rates in the market  area are  considerably  higher than both
state and national  unemployment rates and have increased  consistently over the
past few years.  The market area is characterized as having average growth rates
in population  and household  levels,  while having lower than average levels of
income and housing  values,  with the cost of living being close to the national
average but remaining significantly less than in major metropolitan areas.

     The Savings Bank faces strong competition from many financial  institutions
for deposits and loan originations,  many of whom are significantly  larger than
the Savings Bank. See "-- Competition" and "RISK FACTORS -- Competition."

Lending Activities

     General.  The Savings Bank's loan portfolio totaled $139.0 million at March
31, 1997,  representing  68.0% of total  assets at that date.  It is the Savings
Bank's  policy to  concentrate  its  lending  within its  primary  market  area.
Historically,   the  Savings  Bank's  primary  lending  activity  has  been  the
origination of one- to- four family residential  mortgage loans and at March 31,
1997, $101.8 million,  or 72.0%, of the total loan portfolio,  consisted of one-
to- four family,  residential mortgage loans. Other loans secured by real estate
include  commercial,  multi-family  and  residential  real estate  loans,  which
amounted to $4.8 million,  or 3.4% and $1.8 million, or 1.3%,  respectively,  of
the total loan portfolio at March 31, 1997. To a lesser extent, the Savings Bank
makes mortgage  loans for the purpose of  constructing  primarily  single-family
residences.  At March 31, 1997,  construction loans totaled $853,000, or 1.0% of
the total loan portfolio.

     As a result of  management's  perception of minimal  anticipated  growth in
residential  loan demand  within the Savings  Bank's  primary  market area and a
local demand for  agricultural,  commercial  business and  consumer  loans,  the
Savings  Bank has  significantly  increased  its  origination  of  agricultural,
indirect  dealer  automobile  and  commercial  business  loans  since July 1996.
Commercial  business loans include  agricultural  operating  loans and equipment
loans. At March 31, 1997, commercial business loans amounted to $4.1 million, or
2.9%, of the Savings


                                       35






Bank's total loan portfolio and agricultural loans amounted to $2.5 million,  or
1.7%  of  the  total  loan  portfolio,   the  majority  of  which  consisted  of
agricultural operating loans.

     Historically,  the  Savings  Bank has been  active  in the  origination  of
consumer  loans,  which  primarily  consist of home  equity  loans,  secured and
unsecured and, to a lesser extent,  automobile  loans,  credit card loans,  home
improvement  loans,  mobile  home loans and loans  secured by savings  deposits.
Consumer loans amounted to $25.4 million,  or 18.0%, of the total loan portfolio
at March 31, 1997. More recently, the Savings Bank has increased its purchase of
dealer-originated  automobile contracts.  See "RISK FACTORS -- Recent Growth in,
Unseasoned Nature of Agricultural,  Commercial  Business and Indirect Automobile
Lending"  and "--  Certain  Lending  Risks -- Risks  of  Agricultural  Lending."
Subject to market  conditions  and other  factors,  the Savings  Bank intends to
expand  its  purchase  of  dealer-originated  automobile  contracts  to  include
contracts  secured by  recreational  vehicles,  trailers,  motorcycles and other
vehicles.


                                       36





     Loan Portfolio Analysis.  The following table sets forth the composition of
the Savings Bank's loan portfolio  (excluding loans  held-for-sale) at the dates
indicated. The Savings Bank had no concentration of loans exceeding 10% of total
gross loans other than as disclosed below.

                                                                
                                                            At March 31, 1997 
                                                         -----------------------
                                                          Amount         Percent
                                                          ------         -------
                                                                

Mortgage Loans:
 One-to-four-family .............................        $101,792         71.99%
 Multi-family ...................................           1,844          1.30
 Commercial .....................................           4,768          3.37
 Construction ...................................             853          0.60
 Land ...........................................             223          0.16
                                                          -------         -----
  Total mortgage loans ..........................         109,480         77.42
                                                          -------         -----

Consumer Loans:
 Home equity and second mortgage ................          17,514         12.39
 Credit card ....................................             844          0.60
 Automobile(1) ..................................           2,064          1.46
 Loans secured by deposit accounts ..............             731          0.52
 Unsecured ......................................           1,611          1.14
 Other ..........................................           2,627          1.85
                                                          -------         -----
  Total consumer loans ..........................          25,391         17.96
                                                          -------         -----

Commercial business loans .......................           4,066          2.88
                                                          -------         -----

Agricultural loans ..............................           2,466          1.74
                                                          -------         -----

   Total loans ..................................         141,403        100.00%
                                                                         =======

Less:                                              
 Undisbursed portion of loans                      
  in process.....................................             769 
 Net deferred loan fees..........................           1,028 
  Allowance for loan losses......................             725 
                                                          -------         
                                       
  Total loans receivable, net....................         $138,881 
                                                          ========
                                                   





                                                                                      At June 30,                  
                                                   ---------------------------------------------------------------------------------
                                                          1996                 1995                 1994                1993
                                                   ------------------    -----------------    -----------------    -----------------
                                                   Amount     Percent    Amount    Percent    Amount    Percent    Amount    Percent
                                                   ------     -------    ------    -------    ------    -------    ------    -------
                                                                                            (Dollars in thousands)                 
                                                                                                                                   
                                   
                                                                                                         
 Mortgage Loans:
 One-to-four-family ............................   $101,199    74.71%   $ 93,436    72.95%   $ 84,385    73.08%   $ 73,578    73.26%
 Multi-family ..................................      1,927     1.42       1,935     1.51       2,060     1.78       1,441     1.43
 Commercial ....................................      4,724     3.49       5,166     4.03       3,840     3.33       3,528     3.51
 Construction ..................................      1,745     1.29       1,798     1.40       3,114     2.70       2,006     2.00
 Land ..........................................         14     0.01          15     0.01          32     0.03          46     0.05
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 
  Total mortgage loans .........................    109,609    80.92     102,350    79.90      93,431    80.92      80,599    80.25
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 
Consumer Loans:
 Home equity and second mortgage ...............     12,751     9.41      12,120     9.46      10,837     9.39       9,860     9.82
 Credit card ...................................        791     0.58         712     0.56         426     0.37         263     0.26
 Automobile(1) .................................      1,405     1.04       1,507     1.18       1,382     1.19       1,216     1.21
 Loans secured by deposit accounts .............        593     0.44         589     0.46         626     0.54         703     0.70
 Unsecured .....................................      4,580     3.38       4,404     3.44       3,720     3.22       3,037     3.02
 Other .........................................      2,587     1.91       3,585     2.80       3,297     2.86       3,543     3.53
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 
  Total consumer loans .........................     22,707    16.76      22,917    17.90      20,288    17.57      18,622    18.54
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 

Commercial business loans ......................      3,142     2.32       2,822     2.20       1,749     1.51       1,214     1.21
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 

Agricultural loans .............................       --       --          --       --          --       --          --       --
                                                   --------   ------    --------   ------    --------   ------    --------   ------ 

   Total loans .................................    135,458   100.00%    128,089   100.00%    115,468   100.00%    100,435   100.00%
                                                              ======               ======               ======               ======

Less:
 Undisbursed portion of loans
  in process............................              1,585                2,145                2,039                1,614
 Net deferred loan fees.................                985                1,049                  925                  753
  Allowance for loan losses.............                541                  455                  403                  506
                                                   --------             --------             --------             --------          
  Total loans receivable, net...........           $132,347             $124,440             $112,101             $ 97,562
                                                   ========             ========             ========             ========


- ----------
(1)  Includes  dealer-originated  automobile  contracts of $389,000 at March 31,
1997.


                                       37




     One- to- Four Family Real Estate  Lending.  Historically,  the Savings Bank
has concentrated  its lending  activities on the origination of loans secured by
first mortgage loans on existing one- to- four family residences  located in its
primary market area. At March 31, 1997, $101.8 million,  or 72.0% of the Savings
Bank's  total loan  portfolio,  consisted  of such loans,  with an average  loan
balance of $43,000. The Savings Bank originated $9.0 million,  $17.4 million and
$16.5 million of one- to- four family residential mortgage loans during the nine
months  ended  March  31,  1997 and the  years  ended  June 30,  1996 and  1995,
respectively.  One- to-  four  family  originations  were  52.9%  of total  loan
originations  during the year ended June 30,  1996 as compared to 31.1% of total
originations for the nine months ended March 31, 1997.

     Generally,  the Savings  Bank's  fixed-rate  one- to- four family  mortgage
loans have  maturities of 15 to 30 years and are fully  amortizing  with monthly
payments  sufficient  to repay the total amount of the loan with interest by the
end of the loan term. Generally, they are originated under terms, conditions and
documentation  which permit them to be sold to private investors.  Since January
1997,  loans with fixed rates and  maturities  of 15 years or more are generally
sold in the secondary market. See "-- Loan  Originations,  Sales and Purchases."
The Savings Bank's fixed-rate loans  customarily  include "due on sale" clauses,
which  give the  Savings  Bank the right to declare a loan  immediately  due and
payable  in the event  the  borrower  sells or  otherwise  disposes  of the real
property subject to the mortgage and the loan is not paid.

     At March 31, 1997,  $53.5  million,  or 37.8% of the total loans before net
items were fixed rate one- to  four-family  loans and $48.3  million,  or 34.2%,
were adjustable rate one-to-four family mortgage ("ARM") loans. The Savings Bank
currently  offers  an  ARM  product  for  its  portfolio  which  adjusts  on the
anniversary  date of the  origination  based on the one year  Treasury  constant
maturity  index.  The  Savings  Bank's  ARMs are  typically  based on a  30-year
amortization  schedule. The Savings Bank offers discounted or "teaser" ARM loans
where  the  initial  interest  rate is 1.5 to 2.0  percentage  points  below the
prevailing interest rate. The Savings Bank, however,  qualifies the borrowers on
its ARM loans based on the fully indexed rate.  The Savings  Bank's  current ARM
loans do not provide for negative  amortization and generally provide for annual
and lifetime interest rate adjustment limits of 2% and 6%, respectively.

     At March 31, 1997,  $35.3 million or 52.8% of the Savings  Bank's total ARM
loans had interest rates that adjusted annually based on the COFI. The COFI is a
lagging index which,  together with the periodic and overall interest rate caps,
may  cause  the  yield on such  loans to  adjust  more  slowly  than the cost of
interest-bearing liabilities especially in a rapidly rising rate environment. In
November  1995,  the Savings  Bank  discontinued  using the COFI index and began
using the one year Treasury constant maturity index.

     Borrower  demand  for ARM  loans  versus  fixed-rate  mortgage  loans  is a
function  of the level of interest  rates,  the  expectations  of changes in the
level of interest  rates and the difference  between the initial  interest rates
and fees  charged  for each type of loan.  The  relative  amount  of  fixed-rate
mortgage  loans  and ARM loans  that can be  originated  at any time is  largely
determined by the demand for each in a competitive environment.

     The  retention  of ARM loans in the  Savings  Bank's loan  portfolio  helps
reduce the Savings  Bank's  exposure to changes in  interest  rates.  There are,
however,  unquantifiable  credit risks resulting from the potential of increased
costs due to  changed  rates to be paid by the  customer.  It is  possible  that
during  periods  of rising  interest  rates the risk of default on ARM loans may
increase as a result of repricing  and the  increased  payments  required by the
borrower.  See "RISK FACTORS -- Interest  Rate Risk." In addition,  although ARM
loans allow the Savings  Bank to increase the  sensitivity  of its asset base to
changes in the  interest  rates,  the  extent of this  interest  sensitivity  is
limited by the annual and lifetime interest rate adjustment  limits.  Because of
these considerations, the Savings Bank has no assurance that yields on ARM loans
will be sufficient to offset  increases in the Savings Bank's cost of funds. The
Savings Bank believes these risks,  which have not had a material adverse effect
on the Savings Bank to date,  generally are less than the risks  associated with
holding fixed-rate loans in portfolio during a rising interest rate environment.


                                       38





     The Savings Bank generally  requires title insurance insuring the status of
its lien on all loans where real estate is the primary  source of security.  The
Savings  Bank  also  requires  that  fire  and  casualty   insurance   (and,  if
appropriate,  flood  insurance) be maintained in an amount at least equal to 80%
of the value of improvements.

     The  Savings  Bank's  one-  to-  four  family  residential  mortgage  loans
typically  do not  exceed  80% of the  lower of cost or  appraised  value of the
security  property.  Pursuant to underwriting  guidelines adopted by the Savings
Bank's Board of  Directors,  the Savings Bank can lend up to 95% of the lower of
cost or  appraised  value  of the  property  securing  a one-  to-  four  family
residential loan;  however,  the Savings Bank generally obtains private mortgage
insurance  on the  portion  of the  principal  amount  that  exceeds  80% of the
appraised value of the security property.

     Agricultural  Lending.  Agriculture  is the major  industry  in the Savings
Bank's  market area and the Savings Bank has been making  agricultural  loans to
satisfy  the  demand of its  market  area.  The  Savings  Bank has  particularly
emphasized agricultural operating loans during the past year and intends subject
to market conditions to continue such emphasis.  In 1996, the Savings Bank began
originating a significant number of loans to finance agriculture  production and
the expense of farming and agricultural  related  operations.  Also, the Savings
Bank has made agricultural  loans for the purchase of farmland and equipment and
loans secured by agricultural real estate. At March 31, 1997, agricultural loans
amounted to $2.5 million, or 1.7%, of the total loan portfolio. The Savings Bank
has sought to limit its agricultural  lending to borrowers with a strong capital
base,   sufficient   management   depth,   proven  ability  to  operate  through
agricultural  business  cycles,  reliable cash flow and a willingness to provide
the Savings Bank with the necessary financial reporting.

     Agricultural  operating  loans are made to finance farm operating  expenses
(I.E., acquisition of seed, fertilizer,  livestock and feed, among other things)
together  with,  in some cases,  family  living  expenses,  over the course of a
growing  season and typically are made in amounts of $500,000 or less.  However,
the Savings Bank's largest  agricultural  operating loan at March 31, 1997 had a
commitment of $1.3 million ($744,000  outstanding) and was provided to finance a
cattle ranching operation. This loan was performing in accordance with its terms
at March 31, 1997. Agricultural operating loans generally are made in amounts of
up to 80% of the borrower's  anticipated  income (not including the value of the
breeding  herd in the case of cattle loans) and are secured by a blanket lien on
all crops, livestock, equipment, accounts and products and proceeds thereof. The
variables that effect income during the year are cattle production,  the cost of
feed and related  expenses  and the price to be received or in the case of crops
the acreage of the farm, the crop to be planted, the crop yield and the expected
price to be received for harvested  crops. The interest rate is adjusted monthly
based on the  prime  rate,  as  published  in THE WALL  STREET  JOURNAL,  plus a
negotiated  margin of up to 2%.  Because such loans are made to finance a farm's
annual  operations,  they are written on a one-year renewable basis, and renewal
is dependent upon timely  repayment of then  outstanding  advances.  The Savings
Bank carefully monitors these loans and prepares monthly variance reports on the
income and expenses.  To meet the seasonal operating needs of a farm,  borrowers
may qualify for single payment notes, revolving lines of credit or non-revolving
lines of credit.

     In underwriting  agricultural  operating  loans, the Savings Bank considers
the cash flow of the borrower based upon the farm or ranch  operations  expected
income  stream  as well as the  value of  collateral  used to  secure  the loan.
Collateral generally consists of cattle or cash crops produced by the farm, such
as grain,  grass seed,  peas,  sugar beets,  mint,  onions,  potatoes,  corn and
alfalfa.  In addition to considering  cash flow and obtaining a blanket security
interest in the farm's cash crop,  the Savings  Bank may also  collateralize  an
operating loan with the farm's operating equipment, breeding stock, real estate,
and federal agricultural program payments to the borrower.

     The Savings  Bank also  originates  loans to finance  the  purchase of farm
equipment  and expects to pursue  this type of lending in the  future.  Loans to
purchase farm equipment are made for terms of up to seven years. Most such loans
carry rates which  adjust at least  annually  based on a rate equal to the prime
rate,  as published  in THE WALL STREET  JOURNAL,  plus a  negotiated  margin of
between 1% and 3%.


                                       39







     Payments on an  agricultural  real estate loan depend to a large  degree on
the results of operations of the related farm,  and repayment is also subject to
adverse economic or weather conditions as well as market prices for agricultural
products,  which can be highly  volatile and are outside the control of the farm
borrower, among other things.

     In addition to disease, weather presents one of the greatest risks as hail,
drought, floods, or other conditions,  can severely limit or destroy crop yields
and thus impair loan repayments and the value of the underlying collateral. This
risk can be reduced  substantially by the farmer with multi-peril crop insurance
which can guarantee set yields to provide certainty of repayment. Because of its
highs cost to the borrower,  the Savings Bank  encourages but generally does not
require  multi-peril  crop insurance.  Grain and livestock prices also present a
risk as  prices  may  decline  prior to sale  resulting  in a  failure  to cover
production  costs.  These  risks may be  reduced  by the use of future set price
contracts, which fixes in advance the price that the farmer will receive for the
harvested crops.

     Another risk is the  uncertainty of government  support  programs and other
regulations.  Many farmers rely on the income, in part, from support programs to
make  loan  payments  and may  default  on their  loans if  these  programs  are
discontinued or significantly  changed. If the support programs were modified or
discontinued,  the farmer could produce some income from crop growth on the idle
acreage, albeit, at an amount presumably lower than the support payments.

     In addition,  the value of  collateral  securing  agricultural  real estate
loans may be  affected in the coming  years by the  gradual  release of farmland
from the federal government's  Conservation Reserve Program,  which began in the
mid-1980's  and pays farmers to keep their land out of farming  production for a
ten-year  period.  Because such farmland is being released  gradually over a ten
year period  which began in 1995 and because of the  anticipated  high  economic
costs  associated with preparing such farmland for active  cultivation  that may
discourage renewed farming thereon,  management does not anticipate that release
of this  land  will have any  significant  effect  on the  value of its  current
collateral.

     Finally,  many farms are dependent on a limited  number of key  individuals
whose  injury  or  death  may  result  in  an  inability  to  operate  the  farm
successfully.  Therefore,  consideration is given to succession,  life insurance
and business continuation plans during underwriting.

     Construction  Lending.  On a limited  basis,  the Savings  Bank also offers
construction  loans to qualified  borrowers for  construction  of  single-family
residences in the Savings  Bank's primary  market area.  Typically,  the Savings
Bank limits its construction  lending to a local builder for the construction of
a single-family dwelling where a permanent purchase commitment has been obtained
or individuals  are building their primary  residences.  Generally,  the Savings
Bank does not lend to contractors  for housing  construction  where the house is
not  presold.  Construction  loans  generally  have a  six-month  term with only
interest  being paid during the term of the loan,  and convert at the end of six
months to permanent  financing and are  underwritten in accordance with the same
standards as the Savings Bank's mortgages on existing  properties.  Construction
loans  generally  have a  maximum  loan-to-value  ratio of 80%.  Borrowers  must
satisfy  all  credit  requirements  which  would  apply  to the  Savings  Bank's
permanent mortgage loan financing for the subject property.

     Construction  financing  generally is considered to involve a higher degree
of risk of loss than long-term financing on improved, occupied real estate. Risk
of loss on a  construction  loan is  dependent  largely upon the accuracy of the
initial  estimate of the  property's  value at  completion  of  construction  or
development and the estimated cost (including interest) of construction.  During
the  construction  phase,  a number of factors  could  result in delays and cost
overruns.  If the estimate of  construction  costs proves to be inaccurate,  the
Savings  Bank may be  required  to advance  funds  beyond the amount  originally
committed  to permit  completion  of the  development.  If the estimate of value
proves to be inaccurate,  the Savings Bank may be confronted, at or prior to the
maturity of the loan,  with a project  having a value which is  insufficient  to
assure full  repayment.  The ability of a developer  to sell  developed  lots or
completed  dwelling units will depend on, among other things,  demand,  pricing,
availability of comparable properties and economic conditions.  The Savings Bank
has sought to minimize this risk by limiting


                                       40






construction  lending to qualified  borrowers in the Savings  Bank's market area
and by limiting the aggregate amount of outstanding construction loans. At March
31,  1997,  construction  loans  amounted  to  $853,000,  or  1.0%,  of the loan
portfolio.

     Multi-Family   and  Commercial  Real  Estate  Lending.   The   multi-family
residential  loan  portfolio  consists  primarily  of  loans  secured  by  small
apartment buildings and the commercial real estate loan portfolio includes loans
to finance the  construction  or acquisition of small office  buildings,  retail
stores,  car  dealerships and  agricultural  land. Such loans generally range in
size from $50,000 to $750,000 and the largest was $643,000 at March 31, 1997. At
March 31, 1997,  the Savings Bank had $1.8 million of  multi-family  residential
and $4.8 million of  commercial  real estate loans,  which  amounted to 1.3% and
3.4%,  respectively of the total loan portfolio at such date.  Multi-family  and
commercial  real estate  loans are  generally  underwritten  with  loan-to-value
ratios of up to 75% of the lesser of the appraised  value or the purchase  price
of the property.  Such loans  generally are made at the prime rate, as published
in THE WALL  STREET  JOURNAL,  for 15 to 20 year terms and they adjust at a rate
equal to this prime rate plus a  negotiated  margin of 1% to 2%.  Because of the
inherently  greater  risk  involved  in this type of lending,  the Savings  Bank
generally  limits  its  multi-family  and  commercial  real  estate  lending  to
borrowers within its market area with which it has had prior experience.

     Agricultural  real  estate  loans  primarily  are secured by first liens on
farmland  or  buildings  thereon  located in the  Savings  Bank's  market  area,
primarily  to the service the needs of the Savings  Bank's  existing  customers.
Such loans are made in amounts of $50,000 to $250,000  with the largest  loan of
$82,000 at March 31, 1997.  Loans are generally  written in amounts up to 50% to
75% of the tax assessed or appraised  value of the property for terms of between
10 to 20 years.  Such loans have interest rates that  generally  adjust at least
annually  at a rate equal to the prime  rate,  as  published  in THE WALL STREET
JOURNAL,  plus a  negotiated  margin of  between  1% and 2%. In  originating  an
agricultural  real estate  loan,  the Savings  Bank  considers  the debt service
coverage of the borrower's  cash flow and the appraised  value of the underlying
property,  as well as the Savings  Bank's  experience  with and knowledge of the
borrower.

     Multi-family   residential  and  commercial  real  estate  lending  entails
significant additional risks as compared with single-family residential property
lending.  Multi-family  residential  and commercial  real estate loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The payment  experience on such loans  typically is dependent on the  successful
operation of the real estate project.  These risks can be significantly impacted
by supply and demand conditions in the market for office, retail and residential
space, and, as such, may be subject to a greater extent to adverse conditions in
the economy  generally.  To minimize  these risks,  the Savings  Bank  generally
limits  itself  to its  market  area or to  borrowers  with  which it has  prior
experience or who are otherwise well known to the Savings Bank. In addition,  in
the case of commercial  mortgage  loans made to a partnership  or a corporation,
the Savings Bank seeks,  whenever  possible,  to obtain personal  guarantees and
annual financial statements of the principals of the partnership or corporation.
The Savings Bank reviews all commercial  real estate loans in excess of $200,000
on an annual basis to ensure that the loan meets current underwriting standards.
In addition, the Savings Bank underwrites commercial real estate loans at a rate
of  interest  significantly  above  that  carried  on the  loan  at the  time of
origination  to evaluate the  borrower's  ability to meet principal and interest
payments on the loan in the event of upward  adjustments to the interest rate on
the loan.

     Consumer  and Other  Lending.  The  Savings  Bank  originates  a variety of
consumer  loans.  Such loans generally have shorter terms to maturity and higher
interest  rates than  mortgage  loans.  At March 31,  1997,  the Savings  Bank's
consumer  loans totaled  approximately  $25.4  million,  or 18.0% of the Savings
Bank's total loans.  The Savings  Bank's  consumer  loans  consist  primarily of
secured and unsecured consumer loans,  automobile loans, boat loans,  recreation
vehicle loans,  home improvement and equity loans and deposit account loans. The
growth of the consumer loan portfolio in recent years has consisted primarily of
an increase in home equity loans,  which the Savings Bank has more  aggressively
marketed.  Recently the Savings Bank has significantly increased its origination
of indirect dealer automobile loans, as discussed below.


                                       41






     In recent  periods,  the Savings Bank has  emphasized  the  origination  of
consumer loans, and, in particular,  automobile loans due to their shorter terms
and higher yields than residential mortgage loans.  Consumer loans accounted for
30.4% of the Savings Bank's total loan  originations  in the  nine-months  ended
March 31, 1997, and 23.2% and 27.7% in fiscal 1996 and 1995,  respectively.  The
Savings Bank  anticipates  that it will  continue to be an active  originator of
automobile and other consumer loans.  Factors that may affect the ability of the
Savings  Bank to increase its  originations  in this area include the demand for
such loans, interest rates and the state of the local and national economy.

     The Savings Bank offers open-ended  "preferred" lines of credit on either a
secured or unsecured basis to both customers and non-customers. Secured lines of
credit are  generally  secured by a second  mortgage on the  borrower's  primary
residence.  Secured lines of credit have an interest rate that is two percentage
points above the prime lending  rate,  as published in THE WALL STREET  JOURNAL,
while the rate on unsecured  lines is three  percentage  points above this prime
lending rate. In both cases, the rate adjusts monthly. The Savings Bank offers a
maximum line of credit of $50,000,  however,  the majority of the approved lines
of credit at March 31, 1997 were less than  $25,000.  The Savings Bank  requires
repayment of at least 2% of the unpaid principal  balance monthly.  At March 31,
1997,  approved lines of credit  totaled $8.9 million,  of which 4.8 million was
outstanding.

     The Savings Bank offers  closed-end,  fixed-rate home equity loans that are
made on the security of primary residences.  Loans normally do not exceed 80% of
the  appraised  or tax assessed  value of the  residence,  less the  outstanding
principal  of the first  mortgage,  and have  terms of up to 15 years  requiring
monthly payments of principal and interest. At March 31, 1997, home equity loans
and second mortgage loans amounted to $17.5 million, or 12.4%, of total loans.

     At March 31, 1997, the Savings Bank's automobile loan portfolio amounted to
$2.1  million,  or 1.5% of consumer  loans at such date.  Since  January 1997, a
substantial  portion of the Savings Bank's automobile loans have been originated
indirectly by a network of approximately  five automobile dealers located in the
Baker and La Grande  market  areas.  Indirect  automobile  loans  accounted  for
approximately 15% of the Savings Bank's total consumer loan originations  during
the three months ended March 31, 1997. The applications for such loans are taken
by  employees  of the  dealer,  the loans are written on the  dealer's  contract
pursuant to the Savings Bank's  underwriting  standards  using the dealer's loan
documents with terms  substantially  similar to the Savings Bank's. All indirect
loans must be approved by specific  loan  officers of the Savings  Bank who have
experience  with  this type of  lending.  In  addition  to  indirect  automobile
lending, the Savings Bank also originates automobile loans directly.  Subject to
market  conditions  and other  factors,  the Savings  Bank intends to expand its
purchase  of  dealer-originated   contracts  to  include  contracts  secured  by
recreational vehicles, trailers, motorcycles, and other vehicles.

     Indirect   automobile   lending  may  involve  greater  risks  than  direct
automobile  lending,  such as dealer fraud. To mitigate these risks, the Savings
Bank has limited its indirect  automobile  lending  relationships to dealerships
that are established and well known in its market area. However, if a dealership
were to enter into  bankruptcy,  the Savings  Bank may be unable to obtain clear
title to the automobiles because the floor plan lender, who originated a loan to
the  dealer  to  enable  the  dealer  to  purchase  the  automobiles   from  the
manufacturer or another party, would not assign its lien to the Savings Bank.

     The maximum term for the Savings Bank's automobile loans is 72 months.  The
Savings  Bank  may  lend  up to 100% of the  purchase  price  of the new or used
automobile.  The Savings  Bank  requires all  borrowers  to maintain  automobile
insurance,  including  collision,  fire  and  theft,  with a  maximum  allowable
deductible and with the Savings Bank listed as loss payee.

     The Savings Bank's  consumer loans also include  unsecured  loans and loans
secured by deposit accounts and loans to purchase recreational  vehicles,  motor
homes,  boats and credit card loans.  The Savings Bank generally will lend up to
100% of the purchase price of vehicles other than automobiles.


                                       42






     At March 31, 1997,  unsecured  consumer loans amounted to $1.6 million,  or
1.1% of total  loans.  These  loans are made for a maximum  of 36 months or less
with fixed rates of interest and are offered primarily to existing  customers of
the Savings Bank.

     The Savings Bank also offers credit card loans through its participation as
a VISA card  issuer.  The Savings Bank began  offering  credit cards in December
1992.  Management  believes that providing credit card services to its customers
helps the Savings Bank remain  competitive  by offering  customers an additional
service.  The Savings Bank does not actively solicit credit card business beyond
its customer base and market area and has not engaged in mailing of pre-approved
credit cards. The rate currently  charged by the Savings Bank on its credit card
loans is the prime rate, as published in THE WALL STREET  JOURNAL,  plus 7%, and
the Savings Bank is permitted to change the interest rate quarterly.  Processing
of bills and payments is contracted to an outside  servicer.  At March 31, 1997,
the Savings Bank had a commitment to fund an aggregate of $3.5 million of credit
card loans,  which  represented the aggregate  credit limit on credit cards, and
had $844,000 of credit card loans  outstanding,  representing  0.6% of its total
loan  portfolio.  The Savings Bank  intends to continue  credit card lending and
estimates that at current levels of credit card loans,  it makes a small monthly
profit net of service expenses and write-offs.

     Consumer  loans entail  greater risk than do  residential  mortgage  loans,
particularly  in the case of loans  that are  unsecured  or  secured  by rapidly
depreciating  assets such as automobiles and other vehicles.  In such cases, any
repossessed collateral for a defaulted consumer loan may not provide an adequate
source of repayment of the  outstanding  loan balance as a result of the greater
likelihood of damage, loss or depreciation.  The remaining deficiency often does
not warrant further  substantial  collection efforts against the borrower beyond
obtaining a deficiency  judgment.  In addition,  consumer loan  collections  are
dependent on the borrower's  continuing financial  stability,  and thus are more
likely to be  adversely  affected  by job loss,  divorce,  illness  or  personal
bankruptcy.  Furthermore,  the  application  of various  federal and state laws,
including federal and state bankruptcy and insolvency laws, may limit the amount
that can be  recovered on such loans.  At March 31,  1997,  the Savings Bank had
$23,000 of consumer loans accounted for on a nonaccrual basis.

     Commercial  Business  Lending.  The  Savings  Bank  originates   commercial
business loans to small and medium sized  businesses in its primary market area.
Commercial business loans are generally made to finance the purchase of seasonal
inventory needs, new or used equipment, and for short-term working capital. Such
loans are generally  secured by equipment,  accounts  receivable  and inventory,
although  commercial business loans are sometimes granted on an unsecured basis.
Such loans are made for terms of five years or less, depending on the purpose of
the loan and the collateral,  with loans to finance operating  expenses made for
one year or less,  with interest  rates that adjust at least  annually at a rate
equal to the prime rate, as published in The Wall Street Journal,  plus a margin
of between one and three  percentage  points.  At March 31, 1997, the commercial
business loans amounted to $4.1 million, or 2.9%, of the total loan portfolio.

     At March 31, 1997, the largest  outstanding  commercial business loan was a
$160,000 loan to an oil dealership for equipment and a line of credit.  The real
estate underlying the oil dealership's  facility is not collateral on this loan.
Such loan was performing  according to its terms at March 31, 1997.  Most of the
Savings Bank's commercial business loans range in size from $5,000 to $250,000.

     The  Savings  Bank is an approved  Small  Business  Administration  ("SBA")
lender and at March 31, 1997,  had one SBA loan for  $131,000.  The Savings Bank
intends to continue to originate  these loans in amounts up to $250,000 to local
businesses within its market area.

     The Savings Bank underwrites its commercial  business loans on the basis of
the  borrower's  cash flow and ability to service the debt from earnings  rather
than on the basis of underlying  collateral value, and the Savings Bank seeks to
structure such loans to have more than one source of repayment.  The borrower is
required to provide the Savings Bank with  sufficient  information  to allow the
Savings  Bank  to make  its  lending  determination.  In  most  instances,  this
information  consists  of at  least  three  years  of  financial  statements,  a
statement of projected cash flows,


                                       43






current financial information on any guarantor and any additional information on
the  collateral.  Generally,  for loans with balances  exceeding  $100,000,  the
Savings Bank requires that borrowers and guarantors  provide  updated  financial
information at least annually.

     The Savings  Bank's  commercial  business  loans may be  structured as term
loans or as lines of credit.  Commercial  business term loans are generally made
to finance  the  purchase of assets and have  maturities  of five years or less.
Commercial  business  lines of credit  are  typically  made for the  purpose  of
providing  working  capital and are usually  approved with a term of between six
months and one year.

     Commercial  business  loans are often  larger and may involve  greater risk
than other types of lending.  Because payments on such loans are often dependent
on successful operation of the business involved, repayment of such loans may be
subject to a greater  extent to adverse  conditions in the economy.  The Savings
Bank seeks to minimize these risks through its  underwriting  guidelines,  which
require  that the loan be  supported  by  adequate  cash  flow of the  borrower,
profitability  of  the  business,  collateral  and  personal  guarantees  of the
individuals in the business.  In addition,  the Savings Bank limits this type of
lending to its market area and to borrowers  with which it has prior  experience
or who are otherwise well known to the Savings Bank.

     Maturity  of  Loan  Portfolio.  The  following  table  sets  forth  certain
information  at March 31, 1997  regarding the dollar amount of loans maturing in
the Savings Bank's portfolio based on their contractual  terms to maturity,  but
does not include  scheduled  payments or potential  prepayments.  Demand  loans,
loans  having no stated  schedule  of  repayments  and no stated  maturity,  and
overdrafts  are reported as becoming due within one year.  Loan  balances do not
include  undisbursed  loan proceeds,  unearned  discounts,  unearned  income and
allowance for loans losses.





                                                                     After         After
                                                                     One Year      3 Years      5 Years
                                                      Within         Through       Through      Through      Over
                                                      One Year       3 Years       5 Years      10 Years     Ten Years        Total
                                                      --------       -------       -------      --------     ---------        -----
                                                                                                (Dollars in thousands)
                                                                                                               
Mortgage loans:
 One-to four-family ............................      $     11      $    311      $  1,315      $  7,985      $ 92,170      $101,792
 Multi-family ..................................            --            12            --           698         1,134         1,844
 Commercial ....................................            19           123           385         1,453         2,788         4,768
 Construction ..................................           853            --            --            --            --           853
 Land ..........................................            --            --            --           157            66           223
                                                      --------      --------      --------      --------      --------      --------
                                                           883           446         1,700        10,293        96,158       109,480
                                                      --------      --------      --------      --------      --------      --------

Consumer loans:
 Home equity and second mortgage ...............            78         1,474         2,494         6,505         6,963        17,514
 Automobile ....................................            14           541         1,098           378            33         2,064
 Credit card ...................................           159           313           170           202            --           844
 Loans secured by deposit accounts .............           205           492            34            --            --           731
 Unsecured .....................................            25           259           246         1,002            79         1,611
 Other .........................................            68           438           516           678           927         2,627
                                                      --------      --------      --------      --------      --------      --------
                                                           549         3,517         4,558         8,765         8,002        25,391
                                                      --------      --------      --------      --------      --------      --------

Commercial business loans ......................         1,578           662         1,826            --            --         4,066
Agricultural loans .............................         2,427            39            --            --            --         2,466
                                                      --------      --------      --------      --------      --------      --------
     Total .....................................      $  5,437      $  4,664      $  8,084      $ 19,058      $104,160      $141,403
                                                      ========      ========      ========      ========      ========      ========



                                       44






     The  following  table sets  forth the dollar  amount of all loans due after
March 31, 1998,  which have fixed interest rates and have floating or adjustable
interest rates.

                                             Fixed           Floating or
                                             Rates          Adjustable Rates
                                             -----          ----------------
                                                   (In thousands)
Mortgage loans:
One-to four-family......................   $53,942              $47,841
 Multi-family...........................       491                1,353
 Commercial.............................     1,468                3,281
 Construction...........................        --                   --
 Land...................................       223                   --
                                           -------              -------
                                            56,124               52,475
                                           -------              -------

Consumer loans:
 Home equity and second mortgage........     9,882                7,554
 Automobile.............................     2,024                   26
 Credit card............................        --                  685
 Loans secured by deposit accounts......       526                   --
 Unsecured..............................       137                1,449
 Other..................................     2,268                  289
                                           -------              -------
                                            14,837               10,003
                                           -------              -------

Commercial business loans...............        --                2,488
Agricultural loans......................        --                   39
                                           -------              -------
    Total...............................   $70,961              $65,005
                                           =======              =======

     Scheduled  contractual  principal  repayments  of loans do not  reflect the
actual life of such  assets.  The average life of a loan is  substantially  less
than its  contractual  terms because of  prepayments.  In addition,  due-on-sale
clauses on loans  generally  give the  Savings  Bank the right to declare  loans
immediately due and payable in the event, among other things,  that the borrower
sells the real property subject to the mortgage and the loan is not repaid.  The
average life of mortgage loans tends to increase, however, when current mortgage
loan market rates are substantially higher than rates on existing mortgage loans
and,   conversely,   decrease  when  rates  on  existing   mortgage   loans  are
substantially  higher than  current  mortgage  loan market  rates.  Furthermore,
management  believes that a significant number of the Savings Bank's residential
mortgage loans are  outstanding for a period less than their  contractual  terms
because  of the  transitory  nature of many of the  borrowers  who reside in its
primary market area.

     Loan Solicitation and Processing. The Savings Bank's lending activities are
subject to the  written,  non-discriminatory,  underwriting  standards  and loan
origination  procedures established by the Savings Bank's Board of Directors and
management.  The customary  sources of loan  originations are realtors,  walk-in
customers,  referrals and existing  customers.  The Savings Bank also advertises
its loan  products  by radio and  newspaper.  The  Savings  Bank does not employ
commissioned loan originators.

     In  its  marketing,   the  Savings  Bank  emphasizes  its  community  ties,
customized personal service and an efficient  underwriting and approval process.
The Savings Bank uses  professional  fee appraisers.  The Savings Bank generally
requires  hazard,  title and, to the extent  applicable,  flood insurance on all
security property.

     Mortgage loan  applications are initiated,  underwritten and  preliminarily
approved by loan  officers  before  they are  recommended  for final  review and
approval. All one- to- four family and commercial real estate loans in excess of
$135,000 but less than $175,000 (or between $200,000 and $250,000 in the case of
commercial  business  loans)  must  be  approved  by the  Executive  Board  Loan
Committee, which consists of the Savings Bank's President, Senior Vice President
of  Customer  Services  and either the La Grande  Branch  Manager or Loan Center
Manager. Loans over those amounts


                                       45






and less than $1 million require the approval of the Board Loan Committee, which
consists of three members of the Board of  Directors,  and loans over $1 million
require the unanimous approval of the Board of Directors.

     Loan Originations,  Sales and Purchases.  Historically,  the Savings Bank's
primary  lending  activity  has  been  the  origination  of one- to  four-family
residential  mortgage  loans.  During  the nine  months  ended  March 31,  1997,
however,  the  Savings  Bank has  increased  substantially  its  origination  of
consumer,  commercial  business and agricultural  loans.  During the nine months
ended  March  31,  1997,  consumer  loans  increased  by $2.7  million  (11.8%),
commercial  business loans by $924,000 (29.4%),  and agricultural  loans by $2.5
million (no agricultural loans were outstanding as of March 31, 1996). See "RISK
FACTORS  -- Recent  Growth in,  Unseasoned  Nature of  Agricultural,  Commercial
Business and Indirect Automobile Lending."

     Beginning  in January  1997,  the  Savings  Bank began  selling  conforming
conventional  fixed-rate  one- to  four-family  residential  mortgage loans with
maturities of over 15 years,  servicing released to private  investors.  A large
portion of the  Savings  Bank's  residential  mortgage  loans do not  conform to
secondary  market sales  guidelines  because of excess  acreage,  drinking wells
located on the property,  and other characteristics common to properties located
in the Savings Bank's  primary  market area.  The Savings Bank  generally  sells
these loans without recourse.  In most instances,  sales of fixed rate loans are
made against forward  commitments,  which alleviates the Savings Bank's exposure
to  pipeline  risk.  Pipeline  risk is the risk  that the value of the loan will
decline  during the period  between the time the loan is originated and the time
of sale because of changes in market interest rates. By retaining the servicing,
the Savings  Bank  receives  fees for  performing  the  traditional  services of
processing  payments,  accounting for loan funds, and collecting and paying real
estate taxes,  hazard insurance and other  loan-related  items,  such as private
mortgage  insurance.  At March 31, 1997, the Savings Bank's servicing  portfolio
was $1.4  million.  In addition,  the Savings Bank  retains  certain  amounts in
escrow for the benefit of  investors.  The Savings  Bank is able to invest these
funds but is not  required to pay  interest  on them.  At March 31,  1997,  such
escrow balances totaled $78,000.


                                       46






     The following table sets forth total loans originated,  purchased, sold and
repaid during the periods indicated.





                                                                            Nine Months Ended                          Year
                                                                                 March 31,                        Ended June 30,
                                                                          ----------------------              ----------------------
                                                                          1997              1996              1996              1995
                                                                          ----              ----              ----              ----
                                                                                                (In thousands)
                                                                                                                     
Loans originated:
 Mortgage loans:
  One-to four family .......................................           $ 8,966           $11,932           $17,416           $16,508
  Multi-family .............................................                --                --               514                --
  Commercial ...............................................                --               325               908               123
  Construction .............................................             2,216             2,856             3,958             6,800
  Land .....................................................               173                27                27                --
 Consumer ..................................................             8,769             5,548             7,642             9,854
 Commercial business loans .................................             8,698             1,367             2,484             2,316
 Agricultural loan .........................................             2,346                --                --                --
                                                                       -------           -------           -------           -------
    Total loans originated .................................            28,822            22,055            32,949            35,601

Loans purchased:
 One-to four family mortgage ...............................               183                47               256               145
 Dealer-originated automobile contracts ....................               389                --                --                --
                                                                       -------           -------           -------           -------
     Total loans purchased .................................               572                47               256               145

Loans sold:
  Total whole loans sold ...................................             1,149               652               759             1,470
                                                                       -------           -------           -------           -------
     Total loans sold ......................................             1,149               652               759             1,470

Loan principal repayments ..................................            21,711            16,712            24,539            21,937
                                                                       -------           -------           -------           -------

Net increase in loans receivable, net ......................           $ 6,534           $ 4,738           $ 7,907           $12,339
                                                                       =======           =======           =======           =======





     Loan  Commitments.  The Savings Bank issues  commitments for mortgage loans
conditioned upon the occurrence of certain events.  Such commitments are made in
writing on specified terms and conditions and are honored for up to 45 days from
approval,  depending on the type of transaction.  At March 31, 1997, the Savings
Bank  had  loan  commitments  of  $11.2  million.  See  Note 13 of  Notes to the
Consolidated Financial Statements.

     Loan Fees.  In  addition  to interest  earned on loans,  the  Savings  Bank
receives   income  from  fees  in  connection  with  loan   originations,   loan
modification,  late payments and for miscellaneous  service related to its loan.
Income from these  activities  varies from period to period  depending  upon the
volume and type of loans made and competitive conditions.

     The Savings Bank charges loan  origination  fees which are  calculated as a
percentage of the amount  borrowed.  In accordance  with  applicable  accounting
procedures,  loan  origination  fees  and  discount  points  in  excess  of loan
origination  costs are deferred and recognized  over the  contractual  remaining
lives of the related  loans on a level yield  basis.  Discounts  and premiums on
loans purchased are accredit and amortized in the same manner.  The Savings Bank
recognized $144,000, $195,000 and $158,000 of deferred loan fees during the nine
months  ended  March  31,  1997 and the  years  ended  June 30,  1996 and  1995,
respectively,  in connection with loan refinancings,  payoffs, sales and ongoing
amortization of outstanding loans.

     Nonperforming  Assets and  Delinquencies.  Generally,  all  payments on the
Savings  Bank's  loans are due on the first day of the month but  borrowers  are
allowed to pay up to the 16th day of the month before the Savings Bank initiates
collection  procedures.  When a borrower  fails to make a required  payment on a
loan, the Savings Bank


                                       47






attempts to cure the  deficiency  by  contacting  the  borrower  and seeking the
payment.  Contacts are generally made 16 days after the due date. In most cases,
deficiencies are cured promptly. If a delinquency continues,  additional contact
is made  through a telephone  call around the 20th day.  While the Savings  Bank
generally  prefers to work with borrowers to resolve such problems,  the Savings
Bank  will  institute  foreclosure  or other  proceedings  after the 90th day of
delinquency, as necessary, to minimize any potential loss.

     Loans are placed on nonaccrual status when the loans becomes  contractually
past due 90 days or more.  Interest  payments  received on nonaccrual  loans are
applied to  principal  if  collection  of  principal is doubtful or reflected as
interest income on a cash basis.  Loans may be reinstated to accrual status when
current and collectibility of principal and interest is no longer doubtful.

     The Savings Bank's Board of Directors is informed  monthly of the status of
all  loans  delinquent  more  than 30 days,  all  loans in  foreclosure  and all
foreclosed and repossessed property owned by the Savings Bank.

     The  following  table sets forth  information  with  respect to the Savings
Bank's nonperforming assets and restructured loans at the dates indicated.





                                                           At March 31,                          At June 30,
                                                                              ------------------------------------------------------
                                                               1997           1996           1995           1994           1993
                                                               ----           ----           ----           ----           ----
                                                                          (Dollars in thousands)

                                                                                                                 
Loans accounted for on a nonaccrual basis:
 Mortgage loans:
  One-to four-family ....................................      $    167       $    111       $     47       $     15       $    128
 Consumer loans .........................................            23             52             20             26              2
                                                               --------       --------       --------       --------       --------

      Total .............................................           190            163             67             41            130

Accruing loans which are contractually
 past due 90 days or more ...............................            --             --             --             --             --
                                                               --------       --------       --------       --------       --------
      Total .............................................            --             --             --             --             --

Total of nonaccrual and 90 days past due loans ..........           190            163             67             41            130

Foreclosed real estate ..................................            --             13             --             --             --

Other repossessed assets ................................            10             34             --             18             --
                                                               --------       --------       --------       --------       --------

     Total nonperforming assets .........................      $    200       $    210       $     67       $     59       $    130
                                                               ========       ========       ========       ========       ========

Restructured loans ......................................      $     --       $     --       $     --       $     18       $     --
                                                               ========       ========       ========       ========       ========

Nonaccrual and 90 days or more
 past due loans as a percentage
 of loans receivable, net ...............................         0.14%          0.12%          0.05%          0.04%          0.13%

Nonaccrual and 90 days or more past due
 loans as a percentage of total assets ..................         0.09%          0.08%          0.03%          0.02%          0.07%

Nonperforming assets as a
 percentage of total assets .............................         0.10%          0.10%          0.03%          0.03%          0.07%

Loans receivable, net ...................................      $138,881       $132,347       $124,440       $112,101       $ 97,562

Total assets ............................................      $204,213       $203,457       $205,400       $196,736       $193,334




                                       48






     Interest  income that would have been  recorded  for the nine months  ended
March 31,  1997 and the year  ended  June 30,  1996 had  nonaccruing  loans been
current in  accordance  with their  original  terms,  and the amount of interest
included in interest  income on such loans for such  periods was, in both cases,
immaterial.

     Real  Estate  Acquired  in  Settlement  of  Loans.  See  Note 1 of Notes to
Consolidated  Financial  Statements  regarding the Savings Bank's accounting for
foreclosed  real estate.  At March 31, 1997,  the Savings Bank had no foreclosed
real estate.

     Asset  Classification.  The OTS has adopted various  regulations  regarding
problem  assets of  savings  institutions.  The  regulations  require  that each
insured  institution  review  and  classify  its assets on a regular  basis.  In
addition, in connection with examinations of insured institutions, OTS examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: substandard,
doubtful and loss.  Substandard  assets have one or more defined  weaknesses and
are characterized by the distinct  possibility that the insured institution will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified as loss is considered uncollectible and
of such little  value that  continuance  as an asset of the  institution  is not
warranted.  If an asset or portion  thereof is classified  as loss,  the insured
institution  establishes specific allowances for loan losses for the full amount
of the portion of the asset classified as loss. All or a portion of general loan
loss  allowances   established  to  cover  possible  losses  related  to  assets
classified   substandard   or  doubtful  can  be  included  in   determining  an
institution's  regulatory capital,  while specific valuation allowances for loan
losses  generally  do not  qualify as  regulatory  capital.  Assets  that do not
currently  expose  the  insured   institution  to  sufficient  risk  to  warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are designated "special mention" and monitored by the Savings Bank.

     The aggregate  amounts of the Savings Bank's classified and special mention
assets,  and of the Savings Bank's  general and specific loss  allowances at the
dates indicated, were as follows:

                                                                  At June 30,
                                              At March 31,     -----------------
                                                  1997         1996         1995
                                              ------------     ----         ----
                                                      (In thousands)

Loss ....................................         $  7         $ --         $  4
Doubtful ................................           22           11            8
Substandard assets ......................          796          905          912
Special mention .........................          838          582          287

General loss allowances .................          718          541          451
Specific loss allowances ................            7           --            4


     At March 31, 1997,  substandard  assets consisted of 24 one-to-four  family
mortgage loans,  eight secured consumer loans, two unsecured  consumer loans and
six VISA credit card accounts.

     At March 31, 1997,  special  mention  assets  consisted  of 16  one-to-four
family mortgage loans, 13 secured consumer loans, three unsecured consumer loans
and 14 VISA credit card accounts.

     Allowance  for Loan Losses.  The Savings Bank has  established a systematic
methodology for the determination of provisions for loan losses. The methodology
is set forth in a formal  policy  and takes into  consideration  the need for an
overall general valuation allowance as well as specific allowances that are tied
to individual loans.


                                       49






     In  originating  loans,  the Savings  Bank  recognizes  that losses will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan,  general  economic  conditions and, in the case of a secured loan, the
quality of the security for the loan.  The Savings Bank  increases its allowance
for loan  losses by  charging  provisions  for loan  losses  against the Savings
Bank's income.

     Allowances  for losses on specific  problem loans and real estate owned are
charged to  earnings  when it is  determined  that the value of these  loans and
properties, in the judgement of management, is impaired. In addition to specific
reserves,  the Savings Bank also  maintains  general  provisions for loan losses
based on evaluating  known and inherent risks in the loan  portfolio,  including
management's  continuing  analysis  of the  factors  and trends  underlying  the
quality of the loan  portfolio.  These factors  include  changes in the size and
composition  of the loan  portfolio,  actual loan loss  experience,  current and
anticipated economic conditions, detailed analysis of individual loans for which
full  collectibility may not be assured,  and determination of the existence and
realizable  value of the  collateral  and  guarantees  securing  the loans.  The
ultimate  recovery of loans is  susceptible  to future market factors beyond the
Savings  Bank's  control,  which may  result in losses or  recoveries  differing
significantly from those provided in the consolidated  financial  statement.  In
addition,  various regulatory agencies, as an integral part of their examination
process, periodically review the Savings bank's valuation allowance on loans and
real estate owned.  Generally,  a provision for losses is charged against income
quarterly to maintain the allowance for loan losses.

     At March 31, 1997,  the Savings  Bank had an  allowance  for loan losses of
$725,000.  Management  believes that the amount  maintained in the allowances at
March 31,  1997 will be  adequate to absorb  losses  inherent in the  portfolio.
Although management believes that it uses the best information available to make
such determinations,  future adjustments to the allowance for loan losses may be
necessary  and  results  of  operations  could be  significantly  and  adversely
affected if  circumstances  differ  substantially  from the assumptions  used in
making the determinations.  Furthermore,  while the Savings Bank believes it has
established  its existing  allowance  for loan losses in  accordance  with GAAP,
there can be no assurance that regulators,  in reviewing the Savings Bank's loan
portfolio,  will not  request the Savings  Bank to  increase  significantly  its
allowance  for  loan  losses.  In  addition,  because  future  events  affecting
borrowers and  collateral  cannot be predicted with  certainty,  there can be no
assurance  that the  existing  allowance  for loan  losses is  adequate  or that
substantial  increases  will not be  necessary  should the  quality of any loans
deteriorate as a result of the factors discussed above. Any material increase in
the allowance for loan losses may adversely  affect the Savings Bank's financial
condition and results of operations.


                                       50






     The following table sets forth an analysis of the Savings Bank's  allowance
for possible loan losses for the periods indicated.





                                                          Nine Months
                                                             Ended
                                                             March 31,                          Year Ended June 30,
                                                       ------------------          ----------------------------------------------
                                                       1997          1996          1996          1995          1994          1993
                                                       ----          ----          ----          ----          ----          ----
                                                                                  (Dollars in thousands)

                                                                                                           
Allowance at beginning of period ...............       $ 541         $ 455         $ 455         $ 403         $ 506         $ 382
                                                       ------        ------        ------        ------        ------        ------
Provision (credit) for loan losses .............         216            91           115            67           (90)          175
Recoveries:
 Mortgage loans:
  Multi-family .................................          --             9            12             5             4            --
 Consumer loans:
  Credit card ..................................           4             1             1            --            --            --
  Other ........................................           3            --             1            --             8            --
                                                       ------        ------        ------        ------        ------        ------
   Total recoveries ............................           7            10            14             5            12            --
                                                       ------        ------        ------        ------        ------        ------

Charge-offs:
 Mortgage loans:
  Multi-family .................................           5            --            --            --            21            37
 Consumer loans:
  Credit card ..................................          26            25            41            --             1            --
  Automobile ...................................          --            --            --            --            --             2
  Unsecured ....................................          --            --            --            --            --            10
  Other ........................................           8            --             2            20             3             2
                                                       ------        ------        ------        ------        ------        ------
   Total charge-offs ...........................          39            25            43            20            25            51
                                                       ------        ------        ------        ------        ------        ------
   Net charge-offs .............................         (32)          (15)          (29)          (15)          (13)          (51)
                                                       ------        ------        ------        ------        ------        ------
    Allowance at end of period .................       $ 725         $ 531         $ 541         $ 455         $ 403         $ 506
                                                       ======        ======        ======        ======        ======        ======

Allowance for loan losses as a
 percentage of total loans
 outstanding at the end of the period ..........        0.52%         0.41%         0.41%         0.37%         0.36%         0.52%
                                                       ======        ======        ======        ======        ======        ======

Net charge-offs as a percentage
 of average loans outstanding
 during the period .............................        0.02%         0.01%         0.02%         0.01%         0.01%         0.05%
                                                       ======        ======        ======        ======        ======        ======

Allowance for loan losses as
 a percentage of nonperforming
 loans at end of period ........................       381.58%       424.80%       331.90%       679.10%       982.93%       389.23%
                                                       ======        ======        ======        ======        ======        ======


     For  additional  discussion  regarding  the  provisions  for loan losses in
recent periods, see "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF  OPERATIONS  -- Results of  Operations -- Comparison of Operating
Results  for the Nine  Months  Ended  March 31, 1997 and the Year Ended June 30,
1996 -- Provision  for Loan  Losses," "-- Results of Operations -- Comparison of
Operating  Results for the Years Ended June 30, 1996 and 1995 --  Provision  for
Loan Losses."


                                       51





     The  following  table sets forth the breakdown of the allowance for loan
losses by loan category at the dates indicated.  Management believes that the
allowance can be allocated by category only on an approximate basis. The
allocation of the allowance to each  category is not  necessarily  indicative of
future losses and does not  restrict  the use of the  allowance  to  absorb
losses  in any  other category.



                                   At                                                            At June 30,
                                 March 31,        ----------------------------------------------------------------------------------
                                  1997                 1996                   1995                 1994             1993
                             ----------------     --------------        ----------------      ---------------   --------------
                                        Percent            Percent                 Percent             Percent           Percent
                                        of Loans           of Loans                of Loans            of Loans          of Loans
                                        in Category        in Category             in Category         in Category       in Category
                                        to Total           to Total                to Total            to Total          to Total
                             Amount     Loans     Amount   Loans        Amount     Loans      Amount   Loans    Amount   Loans
                             ------     -----     ------   -----        ------     -----      ------   -----    ------   -----
                                                                     (Dollars in thousands)
                                                                                           
Mortgage loans:
 One-to four-family .......   $357       77.42%    $354     80.92%       $284     $79.90%      $244     80.92    $232    80.25%
Non-mortgage loans ........    173       16.84      174     18.06         162      19.08        155     18.54     270    19.05
Commercial business .......    105        2.88       --        --          --         --         --        --      --       --
Agricultural loans ........     61        1.74       --        --          --         --         --        --      --       --
 Credit cards .............     24        0.60        9      0.58           5       0.56         --        --      --       --
 Loans secured by deposit
  accounts ................      5        0.52        4      0.44           4       0.46         4       0.54       4     0.70
                              ----      ------     ----    ------        ----     ------       ----    ------    ----   ------
   Total allowance
      for loan losses .....   $725      100.00%    $541    100.00%       $455     100.00%      $403    100.00%   $506   100.00%
                              ====      ======     ====    ======        ====     ======       ====    ======    ====   ======




                                       52



Investment Activities

     The Savings Bank is permitted  under federal law to invest in various types
of liquid assets,  including U.S.  Treasury  obligations,  securities of various
federal  agencies  and of  state  and  municipal  governments,  deposits  at the
FHLB-Seattle, certificates of deposit of federally insured institutions, certain
bankers'  acceptances and federal funds.  Subject to various  restrictions,  the
Savings  Bank may also  invest a portion of its assets in  commercial  paper and
corporate debt securities.  Savings  institutions like the Savings Bank are also
required to maintain an investment  in FHLB stock.  The Savings Bank is required
under federal  regulations to maintain a minimum  amount of liquid  assets.  See
"REGULATION" and  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION
AND RESULTS OF OPERATIONS -- Liquidity and Capital Resources."

     The Savings Bank  purchases  investment  securities  with excess  liquidity
arising when investable funds exceed loan demand.  The Savings Bank's investment
securities  purchases have been limited to U.S. Government and government agency
securities  with  contractual  maturities  of  between  one  and ten  years  and
mortgage-backed  and related  securities issued by the FNMA, FHLMC and GNMA with
maturities of up to 30 years.

     At  March  31,  1997,  the  Savings  Bank  held  securities  classified  as
available-for-sale  and  held-to-maturity  under SFAS 115. There were no trading
securities at March 31, 1997.  During the nine months ended March 31, 1997,  the
Savings  Bank  reclassified,  under SFAS No.  115  guidelines,  $2.4  million of
trading securities (at fair value) to  available-for-sale  as management had not
purchased such securities with the principal  intent of selling them in the near
term.  See Note 1 of Notes to  Consolidated  Financial  Statements.  Trading  of
investment securities is not part of the Savings Bank's operating strategy.

     The Savings Bank's investment  policies generally limit investments to U.S.
Government and government agency  securities,  municipal bonds,  certificates of
deposits,  marketable  corporate debt obligations,  mortgage-backed  and related
securities  and certain types of mutual  funds.  The Savings  Bank's  investment
policy does not permit  engaging  directly in hedging  activities  or purchasing
high risk mortgage derivative products or non-investment  grade corporate bonds.
Investments are made based on certain considerations, which include the interest
rate, yield, settlement date and maturity of the investment,  the Savings Bank's
liquidity  position,  and  anticipated  cash  needs and  sources  (which in turn
include outstanding  commitments,  upcoming  maturities,  estimated deposits and
anticipated  loan  amortization  and  repayments).  The effect that the proposed
investment  would have on the Savings  Bank's  credit and interest rate risk and
risk-based capital is also considered.

     At March 31, 1997, the Savings Bank did not have any  securities  which had
an aggregate book value in excess of 10% of the Savings Bank's retained earnings
at that date.


                                       53



         The following table sets forth the amortized cost and fair value of the
Savings Bank's securities, by accounting classification and by type of security,
at the dates indicated.



                                                                                              At June 30,
                                                     At March 31,        ------------------------------------------------------
                                                        1997                      1996                         1995
                                                ----------------------   ------------------------------------------------------
                                                Carrying    Percent of   Carrying       Percent of     Carrying      Percent of
                                                 Value(1)    Total       Value(1)         Total        Value(1)        Total
                                                 --------    -----       --------         -----        --------        -----
                                                                             (In thousands)
                                                                                                     
Held to Maturity:
  U.S. Government agency obligations...........  $    --         --%   $     --              --%       $19,232          28.21%
  Mortgage-backed and related securities.......   15,302      30.03      17,011           28.84         42,245          61.98
                                                 -------     ------     -------          ------        -------         ------
Total held to maturity securities..............   15,302      30.03      17,011           28.84         61,477          90.19

Available for Sale:
U.S. Government agency obligations.............   15,857      31.12      19,900           33.74          2,903           4.26
Mortgage-backed and related securities.........   19,745      38.75      19,451           32.98             --             --
Other..........................................       50       0.10          50            0.08             --             --
                                                 -------     ------     -------          ------        -------         ------
  Total available for sale securities..........   35,652      69.97      39,401           66.80          2,903           4.26

Trading:
Mortgage-backed and related securities.........       --         --       2,569            4.36          3,786           5.55
                                                 -------     ------     -------          ------        -------         ------
Total..........................................  $50,954     100.00%    $58,981          100.00%       $68,166         100.00%
                                                 =======     ======     =======          ======        =======         ======


- ----------

     (1)  The market value of the Savings Bank's investment  portfolio amount to
          $51.0  million,  $58.8 million and $68.6 million at March 31, 1997 and
          June 30, 1996 and 1995,  respectively.  At March 31, 1997,  the market
          value of the  principal  components of the Savings  Bank's  investment
          securities portfolio was as follows: U.S. Government securities, $15.9
          million; mortgage-backed and related securities, $35.1 million.

          The following  table sets forth the  maturities  and weighted  average
     yields  of the debt  and  mortgage-backed  and  related  securities  in the
     Savings Bank's investment securities portfolio at March 31, 1997.




                                                 Less Than          One to              Five to             Over Ten
                                                 One Year         Five Years           Ten Years              Years
                                              --------------    --------------       --------------      --------------
                                              Amount   Yield    Amount   Yield       Amount   Yield      Amount    Yield     Total
                                              ------   -----    ------   -----       ------   -----      ------    -----     -----
                                                                    (Dollars in thousands)
                                                                                                  
Held to Maturity:
 Mortgage-backed and related securities.....  $ --     --%     $    --      --%    $    --      --%     $15,302     6.89%    $15,302

Available for Sale:
 U.S. Government agency obligations.........    --               9,831    6.29       6,025    6.70           --       --      15,856
 Mortgage-backed and related securities.....    --                 262    6.65         254    6.53       19,230     8.13      19,746
 Other......................................    --                  50    8.38          --      --           --       --          50
                                              ----             -------              ------              -------              -------
     Total available for sale securities....    --              10,143               6,279               19,230               35,652

Total.......................................  $ --             $10,143              $6,279              $34,532              $50,954
                                              ====             =======              ======              =======              =======




                                       54




Deposit Activities and Other Sources of Funds

     General.  Deposits are the major  external  source of funds for the Savings
Bank's lending and other investment  activities.  In addition,  the Savings Bank
also generates funds  internally from loan principal  repayments and prepayments
and maturing investment  securities.  Scheduled loan repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  influenced  significantly  by  general  interest  rates  and  money  market
conditions.  Borrowings from the FHLB-Seattle  and repurchase  agreements may be
used on a short-term  basis to compensate for reductions in the  availability of
funds from other  sources.  Presently,  the Savings Bank has no other  borrowing
arrangements.

     Deposit  Accounts.  A substantial  number of the Savings Bank's  depositors
reside in Oregon.  The Savings Bank's deposit products include a broad selection
of deposit instruments,  including NOW accounts,  demand deposit accounts, money
market accounts,  regular passbook savings,  statement savings accounts and term
certificate  accounts.  Deposit account terms vary with the principal difference
being the minimum balance deposit,  early withdrawal  penalties and the interest
rate. The Savings Bank reviews its deposit mix and pricing  weekly.  The Savings
Bank does not utilize brokered  deposits,  nor has it aggressively  sought jumbo
certificates  of  deposit.  The  Savings  Bank has also  begun to seek  business
checking accounts in connection with its community banking activities.

     The Savings  Bank  believes it is  competitive  in the type of accounts and
interest rates it offers on its deposit products. The Savings Bank does not seek
to pay the highest  deposit  rates but a  competitive  rate.  The  Savings  Bank
determines the rates paid based on a number of conditions,  including rates paid
by  competitors,  rates on U.S.  Treasury  securities,  rates offered on various
FHLB-Seattle  lending programs,  and the deposit growth rate the Savings Bank is
seeking to achieve.

     In the unlikely event the Savings Bank is liquidated  after the Conversion,
depositors will be entitled to full payment of their deposit accounts before any
payment is made to the Holding  Company as the sole  stockholder  of the Savings
Bank.


                                       55



     The following  table sets forth  information  concerning the Savings Bank's
time deposits and other interest-bearing deposits at March 31, 1997.




Weighted
Average                                                                                              Percentage
Interest                                                                          Minimum             of Total
Rate             Term           Category                          Amount          Balance             Deposits
- ----             ----           --------                          ------          -------             --------
                                                                                (In thousands)
                                                                                           
- --%            N/A              Non-interest-bearing               $ 6,282           $     10              3.51%
1.56           N/A              NOW accounts                        27,261                 10             15.22
3.53           N/A              Money market accounts               16,785              1,000              9.37
2.89           N/A              Passbook savings accounts           24,005                  5             13.40

                                Certificates of Deposit
                                -----------------------

6.18           3-5 years        Fixed-term, fixed-rate              18,623              1,000             10.39
6.24           2 1/2 years      Fixed-term, fixed-rate               3,026              1,000              1.69
4.60           3 1/2 years      Fixed-term, fixed-rate               2,718              1,000              1.52
5.41           1 1/2 years      Fixed-term, fixed-rate                 469              1,000              0.26
4.27           91 day           Fixed-term, fixed-rate               1,930              1,000              1.08
4.84           182 day          Fixed-term, fixed-rate               9,819              1,000              5.48
7.25           3 year           Fixed-term, fixed-rate               5,739              1,000              3.20
5.50           15 month         Fixed-term, fixed-rate               6,060              1,000              3.38
5.14           1 year           Fixed-term, variable-rate           27,634              1,000             15.42
5.50           2 1/2 year       Fixed-term, variable-rate           13,256              1,000              7.40
4.60           18 month         Fixed-term, adjustable-rate          1,693                  5              0.94
5.98           6 year           Fixed-term, adjustable-rate            748                  0              0.42
5.23           Varies           Various term, fixed-rate             3,478              1,000              1.94
5.62           Varies           Jumbo certificates                   9,633            100,000              5.38
                                                                  --------                               ------
                                       TOTAL                      $179,158                               100.00%
                                                                  ========                               ======



     The  following  table  indicates  the amount of the  Savings  Bank's  jumbo
certificates  of deposit by time remaining  until maturity as of March 31, 1997.
Jumbo  certificates  of deposit have principal  balances of $100,000 or more and
generally have negotiable interest rates.

                                              Certificates
Maturity Period                               of Deposits
- ---------------                               -----------
                                             (In thousands)
Three months or less.........................     $1,960
Over three through six months................      2,633
Over six through twelve months...............      2,679
Over twelve months...........................      2,361
                                                  ------
    Total....................................     $9,633
                                                  ======


                                       56



     Deposit  Flow.  The following  table sets forth the balances  (inclusive of
interest  credited)  and  changes in dollar  amounts of  deposits in the various
types of accounts offered by the Savings Bank between the dates indicated.



                                                                                                          At June 30,
                                                        At March 31,              --------------------------------------------------
                                                              1997                       1996                          1995
                                               -----------------------------      -----------------------------    ----------------
                                                         Percent                              Percent                        Percent
                                                         of       Increase                    of       Increase               of
                                                Amount   Total    (Decrease)       Amount     Total    Decrease   Amount     Total
                                               --------  ------   ----------      --------    ------   --------   -------    ------

                                                                                                 (Dollars in thousands)


                                                                                                       
Non-interest-bearing........................   $  6,282    3.51%     $1,388       $  4,894      2.77%    $ 990   $  3,904      2.26%
NOW checking................................     27,261   15.22         735         26,526     15.02      (728)    27,254     15.79
Passbook savings accounts...................     24,004   13.40        (964)        24,969     14.14    (1,582)    26,551     15.39
Money market deposit........................     16,785    9.37       1,900         14,885      8.43     1,357     13,528      7.84
Fixed-rate certificates which mature:
  Within 1 year.............................     77,440   43.22       7,624         69,816     39.53     7,647     62,169     36.03
  After 1 year, but within 3 years..........     19,258   10.75      (6,097)        25,354     14.36    (3,294)    28,648     16.60
  After 3 years, but within 5 years.........      6,652    3.71        (619)         7,271      4.12       745      6,526      3.78
  Certificates maturing thereafter..........      1,476    0.82      (1,428)         2,904      1.63    (1,085)     3,989      2.31
                                               --------  ------      ------       --------    ------    ------   --------    ------

     Total..................................   $179,158  100.00%     $2,539       $176,619    100.00%   $4,050   $172,569    100.00%
                                               ========  ======      ======       ========    ======    ======   ========    ======


     Time Deposits by Rates.  The following  table sets forth the amount of time
deposits in the Savings Bank categorized by rates at the dates indicated.

                                         At                   At June 30,
                                      March 31,        -------------------------
                                        1997             1996             1995
                                      --------         --------         --------
                                                   (In thousands)

2.00 - 3.99% ................         $    952         $    979         $ 12,936
4.00 - 4.99% ................           21,618           25,383           22,112
5.00 - 5.99% ................           58,210           53,156           44,758
6.00 - 6.99% ................           16,342           16,475            9,868
7.00% and over ..............            7,704            9,352           11,658
                                      --------         --------         --------
Total .......................         $104,826         $105,345         $101,332
                                      ========         ========         ========

     Time Deposits by Maturities.  The following  table sets forth the amount of
time deposits in the Savings Bank categorized by maturities at March 31, 1997.



                                                               Amount Due
                               -------------------------------------------------------------------------------
                                                            After         After
                                              One to        Two to        Three
                               Less Than       Two          Three         to Four        After
                               One Year        Years        Years         Years         4 Years       Total
                               --------      --------      --------      --------      --------      --------

                                                          (In thousands)

                                                                                   
2.00 - 3.99% ............      $    824      $     37      $     12      $     79      $   --        $    952
4.00 - 4.99% ............        18,593         2,063           403           304           255        21,618
5.00 - 5.99% ............        42,582         4,861         8,012           884         1,871        58,210
6.00 - 6.99% ............         8,811         1,565         1,759         1,689         2,518        16,342
7.00% and over ..........         6,630           243           303           516            12         7,704
                               --------      --------      --------      --------      --------      --------
Total ...................      $ 77,440      $  8,769      $ 10,489      $  3,472      $  4,656      $104,826
                               ========      ========      ========      ========      ========      ========


                                       57





     Deposit Activity. The following table set forth the deposit activity of the
Savings Bank for the periods indicated.



                                  Nine Months Ended              Year
                                      March 31,              Ended June 30,
                               ----------------------    ----------------------
                                 1997         1996          1996         1995
                               ---------    ---------    ---------    ---------
                                                     (In thousands)

                                                                
Beginning balance ..........   $ 176,619    $ 172,569    $ 172,569    $ 177,107
                               ---------    ---------    ---------    ---------

Net withdrawals
  before interest credited .      (2,946)        (477)      (3,529)     (11,328)
Interest credited ..........       5,485        5,739        7,579        6,790
                               ---------    ---------    ---------    ---------
Net increase (decrease)
  in deposits ..............       2,539        5,262        4,050       (4,538)
                               ---------    ---------    ---------    ---------
Ending balance .............   $ 179,158    $ 177,831    $ 176,619    $ 172,569
                               =========    =========    =========    =========



     Borrowings.  The Savings Bank utilizes  advances from the  FHLB-Seattle  to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  The  FHLB-Seattle  functions as a central  reserve bank providing
credit for savings associations and certain other member financial institutions.
As a member of the  FHLB-Seattle,  the  Savings  Bank is required to own capital
stock in the  FHLB-Seattle  and is  authorized  to  apply  for  advances  on the
security  of such  stock and  certain  of its  mortgage  loans and other  assets
(principally  securities  that are  obligations  of, or guaranteed  by, the U.S.
Government) provided certain creditworthiness  standards have been met. Advances
are made pursuant to several different credit programs.  Each credit program has
its own  interest  rate  and  range of  maturities.  Depending  on the  program,
limitations  on the amount of advances are based on the  financial  condition of
the member  institution  and the  adequacy of  collateral  pledged to secure the
credit.  The Savings Bank is currently  authorized to borrow from the FHLB up to
an amount equal to 20% of total assets. The Savings Bank intends to increase the
amount of its FHLB advances in order to fund certain  investments as part of its
asset/liability  management.  For additional  information concerning the Savings
Bank's  proposed  increase  in  borrowings,  See  "MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  --  Comparison  of
Financial Condition at March 31, 1997 and June 30, 1996."

     The  Savings  Bank also uses retail  repurchase  agreements  due  generally
within  one day as a source  of  funds.  At March 31,  1997,  retail  repurchase
agreements  totaling $1.4 million with an average  interest rate of 3.5% for the
nine months  ended March 31, 1997 and were  secured by a pledge of certain  FNMA
and FHLMC  mortgage-backed  and  related  securities  with a book  value of $2.0
million. See Note 7 of the Notes to the Consolidated Financial Statements.


                                       58




     The following table sets forth certain information  regarding borrowings by
the Savings Bank at the end of and during the periods indicated:



                                                     At or For the
                                                      Nine Months
                                                         Ended                     At or For the
                                                        March 31,              Year Ended June 30,
                                                  --------------------          --------------------
                                                  1997            1996           1996          1995
                                                  ----            ----           ----          ----
                                                                    (Dollars in thousands)

                                                                                      
Maximum amount of borrowings outstanding
  at any month end:
 Securities sold under agreements
    to repurchase ........................       $ 1,459        $ 1,432        $ 1,432        $ 1,956
 FHLB advances ...........................         2,850          9,100          9,100         11,000

Approximate average short-term borrowings
  outstanding with respect to:
   Securities sold under agreements
    to repurchase ........................         1,396          1,215          1,260          1,537
   FHLB advances .........................           861          7,939          6,965          4,686

Approximate weighted average rate paid on:
 Securities sold under agreements
    to repurchase ........................          3.50%          3.57%          3.56%          3.28%
 FHLB advances ...........................          4.88           6.08           6.21           5.18



Competition

     The Savings Bank faces strong  competition  in its primary  market area for
the attraction of savings deposits (its primary source of lendable funds) and in
the origination of loans.  Its most direct  competition for savings deposits has
historically come from commercial banks, credit unions,  other thrifts operating
in its market area. As of March 31, 1997,  there were five commercial  banks and
two  other  thrifts  operating  in  the  Savings  Bank's  primary  market  area.
Particularly  in  times of high  interest  rates,  the  Savings  Bank has  faced
additional  significant  competition for investors'  funds from short-term money
market  securities and other  corporate and government  securities.  The Savings
Bank's competition for loans comes from commercial banks,  thrift  institutions,
credit  unions and  mortgage  bankers.  Such  competition  for  deposits and the
origination  of loans may limit the Savings  Bank's  growth in the  future.  See
"RISK FACTORS -- Competition."

Subsidiary Activities

     The Savings  Bank has two  subsidiaries,  Pioneer  Development  Corporation
("PDC") and Pioneer Bank Investment Corporation ("PBIC"). PDC's primary interest
is to  purchase  land sale  contracts.  PBIC's  primary  interest is to hold the
Savings  Bank's  non-conforming  assets.  At March 31, 1997,  the Savings Bank's
equity  investment  in PDC and PBIC was $1.6 million and $70,000,  respectively,
including  loans to PDC and PBIC  with  outstanding  balances  of  $515,000  and
$140,000, respectively, at March 31, 1997.

     Federal savings associations  generally may invest up to 3% of their assets
in service corporations, provided that at least one-half of any amount in excess
of 1% is used  primarily for  community,  inner-city  and community  development
projects. The Savings Bank's investment in its subsidiaries did not exceed these
limits at March 31, 1997.


                                       59





Properties

         The  following  table  sets forth  certain  information  regarding  the
Savings Bank's offices at March 31, 1997, all of which are owned.

                                                 Approximate
Location                        Year Opened      Square Footage    Deposits
- --------                        -----------      --------------    --------
                                                                 (In thousands)

Main Office:

2055 First Street                    1980           10,700          $54,839
Baker City, Oregon 97814

Branch Offices:

La Grande Branch                     1975            6,758           43,188
1215 Adams Avenue
La Grande, Oregon 97850

La Grande Branch                     1983            3,655            9,889
1601 Adams Avenue
La Grande, Oregon 97850

Ontario Branch                       1961            3,700           26,334
225 SW Fourth Avenue
Ontario, Oregon 97914

John Day Branch                      1973            2,420           13,226
150 West Main Street
John Day, Oregon 97845

Burns Branch                         1975            2,567           12,246
77 W. Adams Street
Burns, Oregon 97720

Enterprise Branch                    1976            3,360           19,396
205 West Main Street
Enterprise, Oregon 97828

     The Savings Bank is constructing a new office at 3100 Island Avenue, Island
City (La Grande),  Oregon,  and will relocate its existing  office at 1601 Adams
Avenue, La Grande,  Oregon, to that location.  The property at 1601 Adams Avenue
is under contract of sale.

     The Savings Bank uses the services of an in-house  data  processing  system
monitored by its Senior Vice President/Support  Services. At March 31, 1997, the
Savings Bank had seven proprietary  automated teller machines four of which were
located  in  existing  branches.  At March 31,  1997,  the net book value of the
Savings Bank's office properties and the Savings Bank's fixtures,  furniture and
equipment was $4.6 million or 2.3% of total assets.


                                       60




Personnel

     As of March 31, 1997,  the Savings Bank had 93 full-time  and six part-time
employees,  none of whom is  represented  by a collective  bargaining  unit. The
Savings Bank believes its relationship with its employees is good.

Legal Proceedings

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

                        MANAGEMENT OF THE HOLDING COMPANY

     Directors  shall be elected by the  stockholders of the Holding Company for
staggered three-year terms, or until their successors are elected and qualified.
The Holding Company's Board of Directors  consists of seven persons divided into
three classes, each of which contains  approximately one third of the Board. One
class, consisting of Messrs. Dan L. Webber, John A. Lienkaemper and John Gentry,
has a term of office  expiring at the first annual  meeting of  stockholders;  a
second class,  consisting of Messrs.  Albert H. Durgan and Edward H. Elms, has a
term of office  expiring at the second  annual  meeting of  stockholders;  and a
third class,  consisting of Messrs. Stephen R. Whittemore and Charles Rouse, has
a term of office expiring at the third annual meeting of stockholders.

     The executive officers of the Holding Company are elected annually and hold
office until their  respective  successors  have been  elected and  qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers of the Holding Company are:

      Name                 Position
      ----                 --------

      John Gentry          Chairman of the Board
      Dan L. Webber        President and Chief Executive Officer
      Jerry F. Aldape      Senior Vice President/Support Services and 
                           Corporate Secretary

     Since the formation of the Holding Company, none of the executive officers,
directors or other personnel has received remuneration from the Holding Company.
For   information   concerning   the  principal   occupations,   employment  and
compensation  of the  directors and  executive  officers of the Holding  Company
during the past five years,  see "MANAGEMENT OF THE SAVINGS BANK -- Biographical
Information."

                         MANAGEMENT OF THE SAVINGS BANK

Directors and Executive Officers

     The Board of Directors  of the Savings  Bank is  presently  composed of six
members  who are elected for terms of three  years,  approximately  one third of
whom are elected annually in accordance with the Bylaws of the Savings Bank. The
executive  officers  of the Savings  Bank are  elected  annually by the Board of
Directors and serve at the Board's  discretion.  The following  table sets forth
information with respect to the Directors and executive  officers of the Savings
Bank.

                                       61


                                    Directors



                                                                                                          Current
                                                                                          Director        Term
Name                             Age (1)          Position with Savings Bank              Since           Expires
- ----                             -------          --------------------------              -------         -------
                                                                                               
John Gentry                        49             Chairman of the Board                   1992            1998
John A. Lienkaemper                60             Director                                1980            1998
Albert H. Durgan                   66             Director                                1986            1999
Edward H. Elms                     49             Director                                1987            1999
Stephen R. Whittemore              47             Director                                1984            2000
Charles Rouse                      51             Director                                1992            2000


                    Executive Officers Who Are Not Directors



Name                             Age (1)          Position with Savings Bank
- ----                             -------          --------------------------
                                                                              
Dan L. Webber                      56             President and Chief Executive Officer
Jerry F. Aldape                    48             Senior Vice President/Support Services and Corporate Secretary
Don S. Reay                        50             Senior Vice President/Customer Services
Nadine J. Johnson                  48             Vice President and Treasurer/Controller


- ----------
(1)  As of March 31, 1997.

Biographical Information

     Set  forth  below  is  certain  information  regarding  the  Directors  and
executive  officers of the Savings Bank. Unless otherwise stated,  each Director
and executive  officer has held his current  occupation for the last five years.
There are no family  relationships  among or between the  Directors or executive
officers.

     John Gentry has been  President  and General  Manager of Gentry Ford Sales,
Inc., an automobile dealership located in Ontario,  Oregon, since 1972. Prior to
that time,  he served as Vice  President of that company  between 1972 and 1985.
Mr. Gentry is a member of the Ontario Chamber of Commerce,  the Ontario Optimist
Club.  He is a past  president  of the Oregon Auto Dealers  Association  and the
Ontario Chamber of Commerce and has previously  served on the Ontario Golf Board
and the City Budget Committee.

     John A.  Lienkaemper has been a consultant and U.S. Safety  Coordinator for
The Loewen  Group,  which  owns and  operates  funeral  homes,  cemeteries,  and
crematories,  since 1993.  Prior to that, Mr.  Lienkaemper  was a consultant for
Malletta-Verton  Partnership,  a funeral home operator, from 1989 to 1993. Prior
to 1989, he owned and operated Lienkaemper Chapels located in Nyssa, Ontario and
Vale,  Oregon.  He is a member of the Lions Club,  the Al Kadar  Shrine  Temple,
Portland, Oregon, the Coast Guard Auxiliary,  Ontario, Oregon, Ontario Executive
Group and the St. Paul Lutheran Church.

     Albert  H.  Durgan  is  retired  from the  Savings  Bank  after 34 years of
service.  He was a member of the Baker City Rotary Club and the  Salvation  Army
Advisory Council and was the VFW Kids Parade Coordinator.

     Edward H. Elms has been the owner of P&E Distributing  Company,  a beverage
distributor,  located in Baker City,  Oregon,  for 28 years and the  co-owner of
Heritage Chevrolet,  a car dealership,  Baker City, Oregon,  since 1996. He is a
member of the Baker City Rotary Club,  the Baker City  Chamber of Commerce,  the
Baker City Public  Works  Advisory  Counsel,  the Baker City Eagles  Lodge,  the
National Auto Dealers  Association,  the Oregon Auto Dealers Association and the
Rock Mountain Elk Association.

                                       62



     Stephen R.  Whittemore has been the owner of BesTruss,  an engineered  roof
systems  company,  since 1996 and has been a partner in Wallowa  Lake Tram since
1983. Prior to that, he was the owner of La Grande Lumber Company, a distributor
of building materials, from 1971 to 1996.

     Charles Rouse has been  self-employed  as a property  developer and manager
since 1995. Prior to that, he was the owner of Rouse's Home  Furnishings,  Baker
City, Oregon,  from 1985 to 1995. Mr. Rouse is past Chairman of the Oregon Trail
Preservation  Fund  Committee  and the Baker City  Retail  Business  Recruitment
Committee,  Secretary of the Oregon Trail  Advisory  Council and Chairman of its
Facilities Subcommittee, and a member of the Baker City Progress Board.

     Dan L.  Webber  has  served  as the  Savings  Bank's  President  and  Chief
Executive Officer since 1993. Prior to his employment with the Savings Bank, Mr.
Webber was a Regional  Senior Vice  President  of Pacific  First Bank,  Seattle,
Washington,  from 1983 to 1992. He is a member of the Historic  Baker City Board
of Directors,  the Salvation Army Advisory Board,  the Baker City Progress Board
and a member and Chairman of the Oregon Savings League.

     Jerry F. Aldape has served as the  Savings  Bank's  Senior  Vice  President
since 1994 and Corporate  Secretary since 1997. Prior to his employment with the
Savings Bank, Mr. Aldape was  Controller/Financial  Advisor/Consultant/Personnel
Officer with Insight Distributing,  Inc.,  Sandpoint,  Idaho, from 1993 to 1994.
From  1992  to  1993,   Mr.  Aldape  was  Personnel   Manager  and  Director  of
Non-instructional   Services  with  the  Bonner  County  School   District  #82,
Sandpoint,  Idaho.  He was a member the Board of  Directors  of the  Festival at
Sandpoint,  the Bonner County  Crisis Line and is a member of the  Baker/Malheur
Counties Regional Strategies,  the Baker City Rotary Club, Pheasants Forever and
Trouts Unlimited.

     Don S. Reay has served as the Savings Bank's Senior Vice President/Customer
Services  since 1995.  Prior to his  employment  with the Savings Bank, Mr. Reay
held various  positions with First Interstate Bankin Eastern Oregon from 1966 to
1995. He is a member of the Board of Directors of the Eastern  Oregon  Livestock
Show.

     Nadine  J.  Johnson  has  served  as the  Savings  Bank's  Vice  President,
Treasurer/Controller  since 1995. Prior to her employment with the Savings Bank,
Ms.  Johnson  was the  Director  of Finance  with the Oregon  Special  Olympics,
Portland,  Oregon,  from 1994 to 1995.  From 1989 to 1994, she was an Accounting
Manager with Bank America Business Credit, San Diego, California. Ms. Johnson is
former  Chairman  of  the  Finance  Committee  of  the  Baker  County  Community
Development Corp.,  Finance Coordinator of the Blue Mountain Area Oregon Special
Olympics and former  Regional  Supervisor of the Southern  California  Region of
United States Pony Club.

Meetings and Committees of the Board of Directors

     The  business  of the  Savings  Bank  is  conducted  through  meetings  and
activities of the Board of Directors and its committees.  During the nine months
ended  March 31,  1997,  the Board of  Directors  held 9  regular  meetings.  No
director attended fewer than 75% of the total meetings of the Board of Directors
and of committees on which such director served.

     The  Personnel   Committee,   consisting  of  Directors  Rouse  (Chairman),
Lienkaemper,  Durgan,  Whittemore  and Elms,  is  responsible  for all personnel
issues, including recommending  compensation levels for all employees and senior
management to the Board of Directors.  The  Personnel  Committee  meets at least
twice a year and met three times during the nine months ended March 31, 1997.

     The  Audit  Committee,   consisting  of  Directors  Whittemore  (Chairman),
Lienkaemper,  Elms,  Rouse and Mr.  Donald F.  Guyer,  Director  Emeritus of the
Savings Bank,  receives and reviews all reports  prepared by the Savings  Bank's
external auditor and the internal audit function.  The Audit Committee generally
meets at least four times a year and met four times during the nine months ended
March 31, 1997.

                                       63



     The  Compliance/Internal  Audit  Committee,  consisting  of Messrs.  Aldape
(Chairman), Webber, Reay and Ms. Johnson, and other officers of the Savings Bank
oversees  compliance and the internal audit  function.  The  Compliance/Internal
Audit  Committee  meets at least  quarterly  and met seven times during the nine
months ended March 31, 1997.

     The full Board of Directors  acts as a Nominating  Committee for the annual
selection of management's nominees for election as directors.  The full Board of
Directors  met once in its  capacity  as  Nominating  Committee  during the nine
months ended March 31, 1997.

     The  Savings  Bank  also  maintains  standing  Asset/Liability  Management,
Investment, Asset Classification,  Community Reinvestment Act ("CRA"), Property,
Appraiser  Review,  Pricing,  Donation,  EDP  Steering and  Retirement  Trustees
Committees.

Directors' Compensation

     Fees.  Currently,  directors  receive  a fee of  $1,075  per  month  and an
additional  $125 per month for  service on the Board of  Directors  of PDC.  The
Chairman of the Board of the Savings Bank receives an additional  directors' fee
of $6 per month.  Directors'  fees  (including  fees paid to Directors  Emeriti)
totalled   $97,000  for  the  nine  months  ended  March  31,  1997.   Following
consummation of the Conversion,  directors' fees will continue to be paid by the
Savings Bank to members for service on its Board of Directors.  Beginning in the
fourth calendar  quarter of 1997,  directors of the Holding Company will receive
directors' fees of $1,000 per quarter and the Chairman of the Board of Directors
of the Holding Company will receive a director fee of $1,250 per quarter.

     Director's  Emeritus  Plan.  The Savings Bank  maintains the Directors Plan
which  confers  director  emeritus  status on a director who retires at or after
attaining age 72 with 10 or more years of service.  Under the Directors  Plan, a
director  emeritus receives a fee equal to the greater or $800 or 65% of the fee
payable to regular Board members for attendance at monthly Board  meetings.  The
fee is payable for the life of the  director  emeritus.  As a  condition  of the
receipt of benefits under the Directors Plan, a director emeritus is expected to
be available to advise and consult with the  management  of the Bank,  represent
and promote the interests of the Savings Bank in its primary market areas, serve
on Board  committees and refrain from business  activities which are competitive
with or contrary to the interests of the Savings Bank. An additional  feature of
the  Directors  Plan  provides  that, in the event of a change in control of the
Holding  Company or the Savings Bank (as defined in the  Directors  Plan),  each
active director would be treated as a director emeritus on the effective date of
the change of control. Within 30 days of such date, each director emeritus would
receive a payment  equal to seven times the annual fees  payable to the director
at the effective time of the change in control. Assuming a change in control had
occurred at March 31, 1997,  the aggregate  amount payable under the Plan to all
directors would be approximately $348,000.

Executive Compensation

     Summary Compensation Table. The following  information is furnished for Mr.
Webber for the nine months ended March 31, 1997.



                               Annual Compensation(1)
Name and                 -------------------------------------            Other Annual              All Other
Position                 Year          Salary            Bonus            Compensation           Compensation(2)
- --------                 ----          ------            -----            ------------           ---------------
                                                                                          
Dan L. Webber            1996          $74,619           $9,750             $   --                    $5,625
President and Chief
Executive Officer


                          (footnotes on following page)

                                       64



- ----------
(1)  Compensation  information  for the years  ended June 30,  1995 and 1994 has
     been omitted as the Savings Bank was not a public  company nor a subsidiary
     thereof at such time.

(2)  Consists of employer 401(k) contributions.

     Employment  Agreements.  In  connection  with the  Conversion,  the Holding
Company and the Savings Bank  (collectively,  the  "Employers")  will enter into
employment agreements ("Employment  Agreements") with Messrs. Webber, Aldape and
Reay (individually,  the "Executive") each for terms of 30 months, respectively.
Under the Employment  Agreements,  the initial salary levels for Messrs. Webber,
Aldape and Reay will be  $101,460,  $70,176  and  $63,036,  respectively,  which
amounts will be paid by the Savings Bank and may be increased at the  discretion
of the Board of  Directors  or an  authorized  committee  of the Board.  On each
anniversary of the commencement date of the Employment  Agreements,  the term of
each  agreement may be extended for an additional  year at the discretion of the
Board.  The  agreement  is  terminable  by the  Employers  at any  time,  by the
Executive if the  Executive  is assigned  duties  inconsistent  with his initial
position, duties, responsibilities and status, or upon the occurrence of certain
events  specified  by  federal  regulations.  In the event  that an  Executive's
employment  is  terminated  without  cause  or upon  the  Executive's  voluntary
termination  following  the  occurrence  of an event  described in the preceding
sentence, the Savings Bank would be required to honor the terms of the agreement
through the  expiration of the current term,  including  payment of current cash
compensation and continuation of employee benefits.

     The  Employment  Agreements  also provide for severance  payments and other
benefits in the event of  involuntary  termination  of  employment in connection
with any change in control of the  Employers.  Severance  payments  also will be
provided  on a similar  basis in  connection  with a  voluntary  termination  of
employment  where,  subsequent to a change in control,  an Executive is assigned
duties  inconsistent  with his  position,  duties,  responsibilities  and status
immediately  prior to such  change in control.  The term  "change in control" is
defined in the agreement as having  occurred  when,  among other  things,  (a) a
person other than the Holding Company  purchases shares of Common Stock pursuant
to a tender or exchange  offer for such shares,  (b) any person (as such term is
used in  Sections  13(d) and  14(d)(2)  of the  Exchange  Act) is or becomes the
beneficial owner,  directly or indirectly,  of securities of the Holding Company
representing  25% or more of the combined voting power of the Holding  Company's
then  outstanding  securities,  (c) the  membership  of the  Board of  Directors
changes  as the  result of a  contested  election,  or (d)  shareholders  of the
Holding Company approve a merger,  consolidation,  sale or disposition of all or
substantially  all of the  Holding  Company's  assets,  or a plan of  partial or
complete liquidation.

     The maximum value of the severance benefits under the Employment Agreements
is 2.99 times the Executive's  average annual  compensation during the five-year
period  preceding  the  effective  date of the  change  in  control  (the  "base
amount").  The  Employment  Agreements  provide  that the  value of the  maximum
benefit may be distributed,  at the Executive's  election,  (i) in the form of a
lump sum cash payment equal to 2.99 times the Executive's  base amount or (ii) a
combination  of a cash  payment  and  continued  coverage  under the  Employers'
health,  life and disability programs for a 30-month period following the change
in control,  the total value of which does not exceed 2.99 times the Executive's
base  amount.  Assuming  that a change in control had occurred at March 31, 1997
and that each  Executive  elected  to receive a lump sum cash  payment,  Messrs.
Webber, Aldape and Reay would be entitled to payments of approximately $254,000,
$175,000 and $158,000,  respectively.  Section 280G of the Internal Revenue Code
of 1986, as amended  ("Code"),  provides that  severance  payments that equal or
exceed  three  times the  individual's  base  amount  are  deemed to be  "excess
parachute payments" if they are contingent upon a change in control. Individuals
receiving  excess  parachute  payments  are  subject  to a 20% excise tax on the
amount of such  excess  payments,  and the  Employers  would not be  entitled to
deduct the amount of such excess payments.

     The  Employment  Agreements  restrict  each  Executive's  right to  compete
against the Employers for a period of one year from the date of  termination  of
the agreement if an Executive voluntarily terminates  employment,  except in the
event of a change in control.

     Severance  Agreements.  In  connection  with the  Conversion,  the  Holding
Company  and the  Savings  Bank will enter into  severance  agreements  with two
senior officers of the Savings Bank who will not receive employment

                                       65



agreements.  On each  anniversary  of the  commencement  date  of the  severance
agreements, the term of each agreement may be extended for an additional year at
the  discretion of the Board.  It is anticipated  that the severance  agreements
will have an initial term of eighteen months.

     The  severance   agreements   will  provide  for  severance   payments  and
continuation  of employee  benefits in the event of  involuntary  termination of
employment in connection with any change in control of the Employers in the same
manner as provided  for in the  employment  agreements.  Severance  payments and
benefits also will be provided on a similar basis in connection with a voluntary
termination of employment where,  subsequent to a change in control,  an officer
is assigned duties inconsistent with his position, duties,  responsibilities and
status immediately prior to such change in control. The term "change in control"
is defined in the agreement as having occurred when,  among other things,  (a) a
person other than the Holding Company  purchases shares of Common Stock pursuant
to a tender or exchange  offer for such shares,  (b) any person (as such term is
used in  Sections  13(d) and  14(d)(2)  of the  Exchange  Act) is or becomes the
beneficial owner,  directly or indirectly,  of securities of the Holding Company
representing  25% or more of the combined voting power of the Holding  Company's
then  outstanding  securities,  (c) the  membership  of the  Board of  Directors
changes  as the  result of a  contested  election,  or (d)  shareholders  of the
Holding Company approve a merger,  consolidation,  sale or disposition of all or
substantially  all of the  Holding  Company's  assets,  or a plan of  partial or
complete liquidation.

     Assuming  that a change in control  had  occurred  at March 31,  1997,  and
excluding any other benefits due under the severance  agreements,  the aggregate
value of the benefits  payable  under the severance  agreements  would have been
approximately $192,000.

     Employee  Severance  Compensation  Plan. In connection with the Conversion,
the Board of  Directors  of the Savings  Bank  intends to adopt the Pioneer Bank
Employee  Severance  Compensation Plan to provide benefits to eligible employees
in the event of a change in control of the Holding  Company or the Savings Bank.
Eligible employees are employees with a minimum of two years of service with the
Savings  Bank.  In general,  all  employees  (except for officers who enter into
separate  employment or severance  agreements  with the Holding  Company and the
Savings Bank) will be eligible to participate in the Severance  Plan.  Under the
Severance  Plan,  in the event of a change in control of the Holding  Company or
the Savings Bank, eligible  employees,  other than officers of the Savings Bank,
who are terminated or who terminate  employment (but only upon the occurrence of
events  specified in the Severance  Plan) within 12 months of the effective date
of a change in control  will be entitled to a payment  based on years of service
with the Savings Bank with a minimum payment equal to four weeks of compensation
and a maximum payment equal to 26 weeks of  compensation.  However,  the maximum
payment  for any  eligible  employee  would be  equal to 26 weeks of their  then
current  compensation.  In  addition,  Vice  Presidents  of the Savings Bank and
Assistant  Vice  Presidents/Managers  of the  Savings  Bank would be eligible to
receive a severance payment equal to 12 and nine months, respectively,  of their
current  compensation.  Assuming  that a change in control had occurred at March
31, 1997 and the termination of all eligible  employees,  the maximum  aggregate
payment due under the Severance Plan would be approximately $911,000.

Benefits

     General.  The Savings Bank currently pays 100% of the premiums for medical,
life and  disability  insurance  benefits for  full-time  employees,  subject to
certain deductibles.

     401(k)  Plan.  The Savings  Bank  maintains  the Pioneer  Bank,  FSB Profit
Sharing 401(k) Plan ("401(k) Plan") for the benefit of eligible employees of the
Savings  Bank.  The 401(k)  Plan is intended  to be a  tax-qualified  plan under
Sections  401(a) and 401(k) of the Code.  Employees of the Savings Bank who have
completed six months of  employment  are eligible to  participate  in the 401(k)
Plan.  Participants  may contribute from 1%-20% of their annual  compensation to
the 401(k) Plan through a salary  reduction  election.  The Savings Bank matches
participant  contributions  on a  discretionary  basis.  In addition to employer
matching  contributions,  the Savings Bank may contribute a discretionary amount
to  the  401(k)  Plan  in  any  plan  year  which  is  allocated  to  individual
participants in the proportion that their annual compensation bears to the total
compensation of all participants during the plan

                                       66



year.   Participants   are  at  all  times  100%  vested  in  salary   reduction
contributions.  With  respect to employer  matching and  discretionary  employer
contributions,  participants  vest in such  contributions at the rate of 20% per
year  beginning  with the  completion  of two years of  participation  with full
vesting  occurring after six years of  participation.  For the nine months ended
March 31, 1997, the Savings Bank incurred total contribution-related expenses of
$92,000 in connection with the 401(k) Plan.

     Generally,  the  investment  of  401(k)  Plan  assets is  directed  by plan
participants.   In  connection  with  the  Conversion,  the  investment  options
available to participants  will be expanded to include the opportunity to direct
the  investment  of up to 100% of their 401(k) Plan account  balance to purchase
shares of the Common  Stock.  A  participant  in the  401(k)  Plan who elects to
purchase Common Stock in the Conversion through the 401(k) Plan will receive the
same  subscription  priority  and be  subject  to the same  individual  purchase
limitations as if the  participant had elected to make such purchase using other
funds. See "THE CONVERSION -- Limitations on Purchases of Shares."

     Deferred  Compensation Plan. The Savings Bank maintains a non-tax-qualified
deferred  compensation  plan  for  the  benefit  of a  select  group  of  senior
management  personnel.  Officers  and  employees  who  are  designated  as  plan
participants  may  defer  up to 100  percent  of  their  base  salary,  bonuses,
commissions and amounts that would otherwise  constitute excess contributions to
the Savings Bank's  tax-qualified  retirement plan. However,  the maximum annual
deferral is limited to $100,000. In addition to employee deferrals,  the Savings
Bank  may  make  additional   discretionary   contributions  on  behalf  of  any
participant.  All  contributions  are deemed  invested at the  direction  of the
participant  in a series of mutual  funds and  participants  are  deemed to earn
whatever income,  gains and losses are attributable to such funds.  However, the
employees  have no direct  interest  in the  underlying  mutual  funds,  and all
benefits  under the plan are payable from general  assets of the Savings Bank or
from assets  contributed  to a "Rabbi" trust  maintained in connection  with the
plan. At termination of employment,  the employee may receive benefits under the
plan in the  form of a lump  sum  distribution  or in a  series  of  installment
payments over a period not exceeding 10 years.

     Employee  Stock  Ownership  Plan. The Board of Directors has authorized the
adoption by the Savings  Bank of an ESOP for  employees  of the Savings  Bank to
become effective upon the completion of the Conversion.  The ESOP is intended to
satisfy the requirements for an employee stock ownership plan under the Code and
the  Employee  Retirement  Income  Security Act of 1974,  as amended  ("ERISA").
Employees  of the Holding  Company and the Savings  Bank who have been  credited
with at least six months of service will be eligible to participate in the ESOP.

     In order to fund the  purchase of up to 8% of the Common Stock to be issued
in the  Conversion,  it is anticipated  that the ESOP will borrow funds from the
Holding  Company.  Such loan will equal 100% of the aggregate  purchase price of
the  Common  Stock.  The loan to the ESOP  will be repaid  principally  from the
Savings Bank's  contributions to the ESOP and dividends  payable on Common Stock
held by the ESOP over the  anticipated  10 year term of the loan.  The  interest
rate for the ESOP loan is expected to be the prime rate as published in THE WALL
STREET JOURNAL on the closing date of the  Conversion.  See "PRO FORMA DATA." To
the extent that the ESOP is unable to acquire 8% of the Common  Stock  issued in
the Conversion, such additional shares will be acquired following the Conversion
through open market purchases.

     In any plan  year,  the  Savings  Bank may  make  additional  discretionary
contributions to the ESOP for the benefit of plan participants in either cash or
shares  of  Common  Stock,  which  may  be  acquired  through  the  purchase  of
outstanding  shares  in the  market  or from  individual  stockholders  or which
constitute  authorized but unissued shares or shares held in treasury by Holding
Company. The timing, amount, and manner of such discretionary contributions will
be affected by several factors,  including applicable  regulatory policies,  the
requirements of applicable laws and regulations, and market conditions.

                                       67



     Shares  purchased by the ESOP with the proceeds of the loan will be held in
a  suspense  account  and  released  on a pro rata  basis as the loan is repaid.
Discretionary  contributions  to the ESOP and shares  released from the suspense
account will be allocated among  participants on the basis of each participant's
proportional share of total compensation.  Forfeitures will be reallocated among
the remaining plan participants.

     Participants will vest in their accrued benefits under the ESOP at the rate
of 20% per year, beginning upon the completion of two years of participation.  A
participant  is fully vested at  retirement,  in the event of disability or upon
termination  of the  ESOP.  Benefits  are  distributable  upon  a  participant's
retirement,  early retirement,  death, disability, or termination of employment.
The Savings Bank's  contributions to the ESOP are not fixed, so benefits payable
under the ESOP cannot be estimated.

     It is anticipated that Messrs.  Webber,  Aldape and Winegar and Ms. Johnson
will be  appointed  by the Board of  Directors  of the Savings  Bank to serve as
trustees  of the ESOP.  Under the ESOP,  the  trustees  must vote all  allocated
shares held in the ESOP in accordance with the instructions of plan participants
and  unallocated  shares  and  allocated  shares for which no  instructions  are
received must be voted in the same ratio on any matter as those shares for which
instructions are given.

     Pursuant to SOP 93-6, compensation expense for a leveraged ESOP is recorded
at the fair market  value of the ESOP shares  when  committed  to be released to
participants'  accounts.  See "PRO FORMA DATA" and "MANAGEMENT'S  DISCUSSION AND
ANALYSIS  OF  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS  --  Results of
Operations --  Comparison  of Operating  Results for the Nine Months Ended March
31, 1997 and 1996."

     If the ESOP purchases newly issued shares from the Holding  Company,  total
stockholders'  equity would  neither  increase nor decrease.  However,  on a per
share  basis,  stockholders'  equity and per share net earnings  would  decrease
because of the increase in the number of outstanding shares.

     The ESOP will be subject to the  requirements  of ERISA and the regulations
of the IRS and the  Department  of Labor  issued  thereunder.  The Savings  Bank
intends  to  request  a   determination   letter  from  the  IRS  regarding  the
tax-qualified  status of the ESOP.  Although  no  assurance  can be given that a
favorable  determination  letter will be issued, the Savings Bank expects that a
favorable determination letter will be received by the ESOP.

     1997 Stock  Option  Plan.  The Board of  Directors  of the Holding  Company
intends to adopt the Stock  Option  Plan and to submit the Stock  Option Plan to
the  stockholders  for  approval  at a meeting  held no earlier  than six months
following  consummation of the Conversion.  Under current OTS  regulations,  the
approval  of a majority  vote of the  Holding  Company's  outstanding  shares is
required prior to the implementation of the Stock Option Plan within one year of
the  consummation of the Conversion.  The Stock Option Plan will comply with all
applicable regulatory  requirements.  However, the Stock Option Plan will not be
approved or endorsed by the OTS.

     The Stock  Option Plan will be  designed  to attract  and retain  qualified
management personnel and nonemployee  directors,  to provide such officers,  key
employees and nonemployee  directors with a proprietary  interest in the Holding
Company as an incentive to contribute to the success of the Holding  Company and
the Savings  Bank,  and to reward  officers and key  employees  for  outstanding
performance. The Stock Option Plan will provide for the grant of incentive stock
options ("ISOs")  intended to comply with the requirements of Section 422 of the
Code and for nonqualified  stock options  ("NQOs").  Upon receipt of stockholder
approval of the Stock Option Plan, stock options may be granted to key employees
of the Holding Company and its subsidiaries,  including the Savings Bank. Unless
sooner terminated, the Stock Option Plan will continue in effect for a period of
ten years from the date the Stock Option Plan is approved by stockholders.

     A number of authorized shares of Common Stock equal to 10% of the number of
shares of Common Stock issued in connection with the Conversion will be reserved
for future  issuance  under the Stock Option Plan  (380,650  shares based on the
issuance of 3,806,500 shares at the maximum of the Estimated  Valuation  Range).
Shares

                                       68



acquired  upon  exercise of options will be  authorized  but unissued  shares or
treasury  shares.  In the event of a stock split,  reverse  stock  split,  stock
dividend, or similar event, the number of shares of Common Stock under the Stock
Option  Plan,  the number of shares to which any award  relates and the exercise
price per share  under any option may be  adjusted  by the Board to reflect  the
increase or decrease in the total number of shares of Common Stock outstanding.

     The Stock Option Plan will be administered  and interpreted by the Board of
Directors. Subject to applicable OTS regulations, the Board will determine which
nonemployee  directors,  officers  and key  employees  will be granted  options,
whether,  in the case of officers  and  employees,  such options will be ISOs or
NQOs, the number of shares  subject to each option,  and the  exercisability  of
such options. All options granted to nonemployee directors will be NQOs. The per
share  exercise price of all options will equal at least 100% of the fair market
value of a share of Common Stock on the date the option is granted.

     Under  current OTS  regulations,  if the Stock  Option Plan is  implemented
within  one  year of the  consummation  of the  Conversion,  (i) no  officer  or
employees  could receive an award of options  covering in excess of 25%, (ii) no
nonemployee  director  could  receive  in  excess  of 5% and  (iii)  nonemployee
directors,  as a group,  could not  receive  in  excess of 30% of the  number of
shares reserved for issuance under the Stock Option Plan.

     It is anticipated that all options granted under the Stock Option Plan will
be granted subject to a vesting schedule whereby the options become  exercisable
over a specified period following the date of grant.  Under OTS regulations,  if
the  Stock  Option  plan  is   implemented   within  the  first  year  following
consummation  of the Conversion  the minimum  vesting period will be five years.
All  unvested  options  will be  immediately  exercisable  in the  event  of the
recipient's  death or  disability.  Unvested  options  also will be  exercisable
following  a change in  control  (as  defined in the Stock  Option  Plan) of the
Holding  Company or the Savings Bank to the extent  authorized or not prohibited
by applicable law or regulations.  OTS regulations currently provide that if the
Stock  Option  Plan  is  implemented  prior  to  the  first  anniversary  of the
Conversion,  vesting  may not be  accelerated  upon a change in  control  of the
Holding Company or the Savings Bank.

     Each stock option that is awarded to an officer or key employee will remain
exercisable  at any time on or after the date it vests  through  the  earlier to
occur of the tenth  anniversary  of the date of grant or three  months after the
date on which the optionee  terminates  employment (one year in the event of the
optionee's termination by reason of death or disability),  unless such period is
extended by the  Committee.  Each stock option that is awarded to a  nonemployee
director  will  remain  exercisable  through  the  earlier to occur of the tenth
anniversary  of the  date of  grant or one  year  (two  years in the  event of a
nonemployee  director's  death or  disability)  following the  termination  of a
nonemployee   director's   service  on  the  Board.   All  stock   options   are
nontransferable except by will or the laws of descent or distribution.

     Under current provisions of the Code, the federal tax treatment of ISOs and
NQOs is  different.  With  respect to ISOs,  an optionee who  satisfies  certain
holding period  requirements will not recognize income at the time the option is
granted  or at  the  time  the  option  is  exercised.  If  the  holding  period
requirements are satisfied,  the optionee will generally  recognize capital gain
or loss upon a subsequent  disposition  of the shares of Common  Stock  received
upon the exercise of a stock option. If the holding period  requirements are not
satisfied,  the difference  between the fair market value of the Common Stock on
the date of grant and the option  exercise price, if any, will be taxable to the
optionee at ordinary income tax rates. A federal income tax deduction  generally
will  not be  available  to the  Holding  Company  as a result  of the  grant or
exercise of an ISO,  unless the  optionee  fails to satisfy  the holding  period
requirements.  With  respect  to NQOs,  the grant of an NQO  generally  is not a
taxable  event for the  optionee and no tax  deduction  will be available to the
Holding Company.  However,  upon the exercise of an NQO, the difference  between
the fair market value of the Common Stock on the date of exercise and the option
exercise price  generally will be treated as  compensation  to the optionee upon
exercise,  and the Holding  Company will be entitled to a  compensation  expense
deduction in the amount of income realized by the optionee.

                                       69



     Although no specific award  determinations have been made at this time, the
Holding Company and the Savings Bank anticipate that if stockholder  approval is
obtained it would provide awards to its directors, officers and employees to the
extent and under terms and conditions permitted by applicable  regulations.  The
size of  individual  awards will be  determined  prior to  submitting  the Stock
Option Plan for stockholder approval,  and disclosure of anticipated awards will
be included in the proxy materials for such meeting.

     Management  Recognition  Plan.  Following  the  Conversion,  the  Board  of
Directors  of  the  Holding  Company  intends  to  adopt  an MRP  for  officers,
employees,  and  nonemployee  directors  of the Holding  Company and the Savings
Bank, subject to shareholder  approval.  The MRP will enable the Holding Company
and the Savings Bank to provide  participants with a proprietary interest in the
Holding  Company as an  incentive  to  contribute  to the success of the Holding
Company and the Savings Bank. The MRP will comply with all applicable regulatory
requirements.  However,  the MRP will not be  approved  or  endorsed by the OTS.
Under  current OTS  regulations,  the approval of a majority vote of the Holding
Company's  outstanding shares is required prior to the implementation of the MRP
within one year of the consummation of the Conversion.

     The MRP  expects to acquire a number of shares of Common  Stock equal to 4%
of the Common Stock issued in connection  with the  Conversion  (152,260  shares
based on the issuance of 3,806,650  shares in the  Conversion  at the maximum of
the Estimated Valuation Range). Such shares will be acquired on the open market,
if available,  with funds contributed by the Holding Company or the Savings Bank
to a trust which the Holding  Company may establish in conjunction  with the MRP
("MRP Trust") or from  authorized but unissued  shares or treasury shares of the
Holding Company.

     The Board of Directors  of the Holding  Company  will  administer  the MRP,
members of which will also serve as  trustees of the MRP Trust,  if formed.  The
trustees will be responsible for the investment of all funds  contributed by the
Holding Company or the Savings Bank to the MRP Trust.  The Board of Directors of
the Holding Company may terminate the MRP at any time and, upon termination, all
unallocated shares of Common Stock will revert to the Holding Company.

     Shares of Common Stock  granted  pursuant to the MRP will be in the form of
restricted  stock payable ratably over a specified  vesting period following the
date of grant.  During the  period of  restriction,  all shares  will be held in
escrow by the Holding Company or by the MRP Trust. Under OTS regulations, if the
MRP  is  implemented  within  the  first  year  following  consummation  of  the
Conversion,  the minimum  vesting  period will be five years.  All  unvested MRP
awards will vest in the event of the recipient's  death or disability.  Unvested
MRP awards will also vest  following a change in control (as defined in the MRP)
of the  Holding  Company or the  Savings  Bank to the extent  authorized  or not
prohibited by applicable law or regulations.  OTS regulations  currently provide
that,  if  the  MRP  is  implemented  prior  to  the  first  anniversary  of the
Conversion,  vesting  may not be  accelerated  upon a change in  control  of the
Holding Company or the Savings Bank.

     A recipient of an MRP award in the form of restricted  stock generally will
not recognize  income upon an award of shares of Common  Stock,  and the Holding
Company  will not be  entitled  to a federal  income  tax  deduction,  until the
termination  of the  restrictions.  Upon such  termination,  the recipient  will
recognize  ordinary  income in an amount  equal to the fair market  value of the
Common Stock at the time and the Holding Company will be entitled to a deduction
in the same amount after satisfying federal income tax withholding requirements.
However,  the recipient may elect to recognize  ordinary  income in the year the
restricted  stock is granted in an amount  equal to the fair market value of the
shares at that time,  determined  without  regard to the  restrictions.  In that
event,  the Holding  Company will be entitled to a deduction in such year and in
the same amount.  Any gain or loss  recognized by the recipient upon  subsequent
disposition of the stock will be either a capital gain or capital loss.

     Although no specific award  determinations have been made at this time, the
Holding Company and the Savings Bank anticipate that if stockholder  approval is
obtained it would provide awards to its directors, officers and employees to the
extent and under terms and conditions permitted by applicable regulations. Under
current  OTS  regulations,  if the MRP is  implemented  within  one  year of the
consummation of the Conversion, (i) no officer or

                                       70



employees  could receive an award covering in excess of 25%, (ii) no nonemployee
director  could receive in excess of 5% and (iii)  nonemployee  directors,  as a
group,  could not receive in excess of 30% of the number of shares  reserved for
issuance under the MRP. The size of individual  awards will be determined  prior
to submitting the MRP for  stockholder  approval,  and disclosure of anticipated
awards will be included in the proxy materials for such meeting.

Transactions with the Savings Bank

     Federal  regulations  require  that all  loans or  extensions  of credit to
executive  officers and directors  must generally be made on  substantially  the
same terms, including interest rates and collateral,  as those prevailing at the
time  for  comparable  transactions  with  other  persons  (unless  the  loan or
extension of credit is made under a benefit program  generally  available to all
other  employees  and does not give  preference  to any  insider  over any other
employee) and must not involve more than the normal risk of repayment or present
other  unfavorable  features.  The Savings  Bank's policy is not to make any new
loans or  extensions  of credit to the Savings  Bank's  executive  officers  and
directors at different  rates or terms than those offered to the general public.
In addition,  loans made to a director or  executive  officer in an amount that,
when  aggregated  with the  amount of all  other  loans to such  person  and his
related interests,  are in excess of the greater of $25,000 or 5% of the Savings
Bank's  capital and surplus  (up to a maximum of  $500,000)  must be approved in
advance by a majority of the  disinterested  members of the Board of  Directors.
See  "REGULATION  -- Federal  Regulation of Savings Banks --  Transactions  with
Affiliates."  The aggregate amount of loans by the Savings Bank to its executive
officers and directors was $326,000 at March 31, 1997, or approximately  0.6% of
pro forma  stockholders'  equity  (based on the  issuance  of the maximum of the
Estimated Valuation Range).


                                   REGULATION

General

     The  Savings  Bank is  subject to  extensive  regulation,  examination  and
supervision by the OTS as its chartering agency, and the FDIC, as the insurer of
its deposits. The activities of federal savings institutions are governed by the
Home Owners' Loan Act, as amended ("HOLA") and, in certain respects, the Federal
Deposit  Insurance  Act ("FDIA") and the  regulations  issued by the OTS and the
FDIC to implement  these  statutes.  These laws and  regulations  delineate  the
nature and extent of the activities in which federal  savings  associations  may
engage.  Lending  activities  and other  investments  must comply  with  various
statutory and regulatory capital requirements.  In addition,  the Savings Bank's
relationship  with its  depositors  and  borrowers is also  regulated to a great
extent,  especially in such matters as the ownership of deposit accounts and the
form and content of the Savings Bank's mortgage documents. The Savings Bank must
file reports with the OTS and the FDIC  concerning  its activities and financial
condition in addition to obtaining  regulatory  approvals prior to entering into
certain  transactions  such as mergers with, or acquisitions of, other financial
institutions.  There are periodic examinations by the OTS and the FDIC to review
the  Savings  Bank's  compliance  with  various  regulatory  requirements.   The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such policies,  whether by the OTS, the FDIC or Congress, could have a
material  adverse  impact on the Holding  Company,  the  Savings  Bank and their
operations.  The Holding Company,  as a savings and loan holding  company,  will
also be required to file certain  reports with,  and  otherwise  comply with the
rules and  regulations  of, the OTS and the Securities  and Exchange  Commission
("SEC").

Federal Regulation of Savings Banks

     Office of Thrift Supervision. The OTS is an office in the Department of the
Treasury subject to the general oversight of the Secretary of the Treasury.  The
OTS   generally   possesses   the   supervisory   and   regulatory   duties  and
responsibilities  formerly  vested in the Federal  Home Loan Bank  Board.  Among
other functions, the OTS

                                       71



issues and enforces regulations affecting federally insured savings associations
and regularly examines these institutions.

     Federal Home Loan Bank System. The FHLB System,  consisting of 12 FHLBs, is
under the  jurisdiction  of the Federal  Housing  Finance  Board  ("FHFB").  The
designated duties of the FHFB are to: supervise the FHLBs; ensure that the FHLBs
carry out their housing finance mission; ensure that the FHLBs remain adequately
capitalized and able to raise funds in the capital markets;  and ensure that the
FHLBs operate in a safe and sound  manner.  The Savings Bank, as a member of the
FHLB-Seattle,  is required  to acquire  and hold shares of capital  stock in the
FHLB-Seattle in an amount  equal  to  the  greater of (i) 1.0% of the  aggregate
outstanding  principal  amount of  residential  mortgage  loans,  home  purchase
contracts and similar obligations at the beginning of each year, or (ii) 1/20 of
its  advances  (borrowings)  from  the  FHLB-Seattle.  The  Savings  Bank  is in
compliance with this  requirement  with an investment in  FHLB-Seattle  stock of
$2.8 million at March 31, 1997. Among other benefits,  the FHLB-Seattle provides
a central  credit  facility  primarily  for  member  institutions.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB  System.  It makes  advances to members in  accordance  with  policies  and
procedures   established  by  the  FHFB  and  the  Board  of  Directors  of  the
FHLB-Seattle.

     Federal Deposit Insurance  Corporation.  The FDIC is an independent federal
agency established originally to insure the deposits, up to prescribed statutory
limits,  of federally  insured banks and to preserve the safety and soundness of
the banking industry.  The FDIC maintains two separate  insurance funds: the BIF
and  the  SAIF.  As  insurer  of the  Savings  Bank's  deposits,  the  FDIC  has
examination,   supervisory   and   enforcement   authority   over  all   savings
associations.

     The Savings Bank's deposit  accounts are insured by the FDIC under the SAIF
to the maximum extent permitted by law. The Savings Bank pays deposit  insurance
premiums to the FDIC based on a risk-based  assessment system established by the
FDIC  for  all   SAIF-member   institutions.   Under   applicable   regulations,
institutions  are assigned to one of three capital  groups that are based solely
on the  level  of an  institution's  capital  ("well  capitalized,"  "adequately
capitalized" or "undercapitalized"), which are defined in the same manner as the
regulations  establishing the prompt  corrective action system under the FDIA as
discussed  below.  The  matrix  so  created  results  in  nine  assessment  risk
classifications,  with rates that until September 30, 1996 ranged from 0.23% for
well  capitalized,   financially  sound  institutions  with  only  a  few  minor
weaknesses to 0.31% for  undercapitalized  institutions  that pose a substantial
risk of loss to the SAIF  unless  effective  corrective  action  is  taken.  The
Savings  Bank's  assessments  expensed  for the nine months ended March 31, 1997
equaled $1.4 million (including the FDIC SAIF assessment of $1.1 million).

     Pursuant to the Deposit  Insurance  Fund ("DIF") Act,  which was enacted on
September 30, 1996,  the FDIC imposed a special  assessment  on each  depository
institution with  SAIF-assessable  deposits which resulted in the SAIF achieving
its designated  reserve  ratio.  In connection  therewith,  the FDIC reduced the
assessment  schedule for SAIF members,  effective January 1, 1997, to a range of
0% to 0.27%, with most institutions, including the Savings Bank, paying 0%. This
assessment  schedule  is the  same  as that  for  the  BIF,  which  reached  its
designated  reserve  ratio in 1995.  In addition,  since  January 1, 1997,  SAIF
members are charged an assessment of 0.065% of SAIF-assessable  deposits for the
purpose  of  paying  interest  on  the  obligations   issued  by  the  Financing
Corporation  ("FICO")  in the 1980s to help fund the  thrift  industry  cleanup.
BIF-assessable  deposits  will be charged an  assessment to help pay interest on
the FICO bonds at a rate of  approximately  .013%  until the earlier of December
31, 1999 or the date upon which the last  savings  association  ceases to exist,
after which time the assessment will be the same for all insured deposits.

     The DIF Act  provides  for the  merger  of the BIF and the  SAIF  into  the
Deposit  Insurance  Fund on January 1, 1999,  but only if no insured  depository
institution is a savings  association on that date. The DIF Act contemplates the
development  of  a  common  charter  for  all  federally  chartered   depository
institutions  and the  abolition of separate  charters  for  national  banks and
federal savings  associations.  It is not known what form the common charter may
take and what effect,  if any,  the adoption of a new charter  would have on the
operation of the Savings Bank.

                                       72



     The FDIC may  terminate  the deposit  insurance  of any insured  depository
institution if it determines after a hearing that the institution has engaged or
is engaging in unsafe or unsound practices, is in an unsafe or unsound condition
to continue operations, or has violated any applicable law, regulation, order or
any condition imposed by an agreement with the FDIC. It also may suspend deposit
insurance  temporarily during the hearing process for the permanent  termination
of  insurance,  if the  institution  has no tangible  capital.  If  insurance of
accounts  is  terminated,  the  accounts  at  the  institution  at the  time  of
termination,  less  subsequent  withdrawals,  shall continue to be insured for a
period of six months to two years,  as  determined  by the FDIC.  Management  is
aware of no  existing  circumstances  that could  result in  termination  of the
deposit insurance of the Savings Bank.

     Liquidity Requirements.  Under OTS regulations, each savings institution is
required to maintain an average daily  balance of liquid  assets (cash,  certain
time deposits and savings  accounts,  bankers'  acceptances,  and specified U.S.
Government,  state or federal agency  obligations and certain other investments)
equal to a monthly  average of not less than a specified  percentage  (currently
5.0%)  of  its  net  withdrawable  accounts  plus  short-term  borrowings.   OTS
regulations  also require each savings  institution to maintain an average daily
balance of short-term liquid assets at a specified  percentage  (currently 1.0%)
of the total of its net withdrawable  savings accounts and borrowings payable in
one  year or  less.  Monetary  penalties  may be  imposed  for  failure  to meet
liquidity requirements.  See "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS -- Liquidity and Capital Resources."

     Prompt  Corrective  Action.  Each  federal  banking  agency is  required to
implement  a  system  of  prompt  corrective  action  for  institutions  that it
regulates.  The federal banking agencies have promulgated  substantially similar
regulations  to implement  this system of prompt  corrective  action.  Under the
regulations,  an institution shall be deemed to be (i) "well  capitalized" if it
has a total  risk-based  capital ratio of 10.0% or more, has a Tier I risk-based
capital ratio of 6.0% or more,  has a leverage  ratio of 5.0% or more and is not
subject to specified  requirements to meet and maintain a specific capital level
for  any  capital  measure;  (ii)  "adequately  capitalized"  if it has a  total
risk-based  capital ratio of 8.0% or more, a Tier I risk-based  capital ratio of
4.0%  or  more  and a  leverage  ratio  of 4.0%  or  more  (3.0%  under  certain
circumstances)  and does not meet the  definition of "well  capitalized;"  (iii)
"undercapitalized"  if it has a total risk-based capital ratio that is less than
8.0%,  a Tier I  risk-based  capital  ratio that is less than 4.0% or a leverage
ratio  that  is  less  than  4.0%  (3.0%  under  certain  circumstances);   (iv)
"significantly undercapitalized" if it has a total risk-based capital ratio that
is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a
leverage ratio that is less than 3.0%; and (v) "critically  undercapitalized" if
it has a ratio of tangible  equity to total assets that is equal to or less than
2.0%.

     A federal  banking  agency  may,  after  notice  and an  opportunity  for a
hearing, reclassify a well capitalized institution as adequately capitalized and
may  require  an  adequately  capitalized  institution  or  an  undercapitalized
institution to comply with  supervisory  actions as if it were in the next lower
category if the institution is in an unsafe or unsound condition or has received
in its most recent examination,  and has not corrected, a less than satisfactory
rating for asset quality,  management,  earnings or liquidity.  The OTS may not,
however, reclassify a significantly  undercapitalized  institution as critically
undercapitalized.

     An institution  generally must file a written capital restoration plan that
meets specified requirements,  as well as a performance guaranty by each company
that controls the  institution,  with the  appropriate  federal  banking  agency
within 45 days of the date that the institution  receives notice or is deemed to
have  notice  that it is  undercapitalized,  significantly  undercapitalized  or
critically  undercapitalized.  Immediately  upon becoming  undercapitalized,  an
institution   shall  become  subject  to  various  mandatory  and  discretionary
restrictions on its operations.

     At March 31, 1997, the Savings Bank was  categorized as "well  capitalized"
under the prompt corrective action regulations of the OTS.

     Standards for Safety and Soundness.  The FDIA requires the federal  banking
regulatory  agencies to  prescribe,  by  regulation,  standards  for all insured
depository institutions relating to: (i) internal controls,  information systems
and internal audit systems; (ii) loan documentation;  (iii) credit underwriting;
(iv) interest rate risk exposure;

                                       73



(v) asset growth; and (vi) compensation,  fees and benefits. The federal banking
agencies   recently  adopted  final   regulations  and  Interagency   Guidelines
Prescribing  Standards for Safety and Soundness  ("Guidelines").  The Guidelines
set forth the safety and soundness  standards that the federal banking  agencies
use to identify and address problems at insured depository  institutions  before
capital becomes  impaired.  If the OTS determines that the Savings Bank fails to
meet any  standard  prescribed  by the  Guidelines,  the agency may  require the
Savings Bank to submit to the agency an  acceptable  plan to achieve  compliance
with the standard.  OTS regulations  establish  deadlines for the submission and
review of such safety and soundness compliance plans.

     Qualified Thrift Lender Test. All savings associations are required to meet
a qualified  thrift lender ("QTL") test to avoid certain  restrictions  on their
operations.  A savings  institution  that  fails to become or remain a QTL shall
either become a national bank or be subject to the following restrictions on its
operations:  (i) the  association  may not make any new  investment or engage in
activities  that  would  not  be  permissible  for  national  banks;   (ii)  the
association  may not  establish  any new branch  office  where a  national  bank
located in the savings institution's home state would not be able to establish a
branch office;  (iii) the association shall be ineligible to obtain new advances
from any FHLB;  and (iv) the payment of  dividends by the  association  shall be
subject to the  statutory and  regulatory  dividend  restrictions  applicable to
national banks. Also,  beginning three years after the date on which the savings
institution ceases to be a QTL, the savings institution would be prohibited from
retaining  any  investment  or engaging in any  activity not  permissible  for a
national  bank and would be  required to repay any  outstanding  advances to any
FHLB.  In addition,  within one year of the date on which a savings  association
controlled by a company  ceases to be a QTL, the company must register as a bank
holding company and become subject to the rules applicable to such companies.  A
savings  institution  may requalify as a QTL if it thereafter  complies with the
QTL test.

     Currently,  the QTL test requires that either an  institution  qualify as a
domestic  building  and  loan  association  under  the  Code or  that  65% of an
institution's  "portfolio  assets" (as defined)  consist of certain  housing and
consumer-related  assets  on a  monthly  average  basis  in nine out of every 12
months.  Assets that  qualify  without  limit for  inclusion  as part of the 65%
requirement are loans made to purchase, refinance,  construct, improve or repair
domestic  residential  housing and  manufactured  housing;  home  equity  loans;
mortgage-backed   securities  (where  the  mortgages  are  secured  by  domestic
residential  housing or manufactured  housing);  FHLB stock;  direct or indirect
obligations  of the FDIC;  and loans for  educational  purposes,  loans to small
businesses  and loans made through  credit  cards.  In addition,  the  following
assets,  among others, may be included in meeting the test subject to an overall
limit of 20% of the savings  institution's  portfolio assets: 50% of residential
mortgage  loans  originated  and sold  within  90 days of  origination;  100% of
consumer  loans;  and stock issued by Federal Home Loan Mortgage  Corporation or
FNMA. Portfolio assets consist of total assets minus the sum of (i) goodwill and
other  intangible  assets,  (ii)  property  used by the savings  institution  to
conduct its  business,  and (iii) liquid  assets up to 20% of the  institution's
total assets. At March 31, 1997, the qualified thrift investments of the Savings
Bank were approximately 87.5% of its portfolio assets.

     Capital  Requirements.  Under OTS  regulations a savings  association  must
satisfy three minimum capital requirements:  core capital,  tangible capital and
risk-based capital. Savings associations must meet all of the standards in order
to comply with the capital  requirements.  The Holding Company is not subject to
any minimum capital requirements.

     OTS  capital  regulations  establish a 3% core  capital or  leverage  ratio
(defined as the ratio of core capital to adjusted total assets). Core capital is
defined  to  include  common  stockholders'  equity,   noncumulative   perpetual
preferred  stock and any  related  surplus,  and  minority  interests  in equity
accounts of consolidated  subsidiaries,  less (i) any intangible assets,  except
for certain  qualifying  intangible  assets;  (ii)  certain  mortgage  servicing
rights;  and (iii)  equity and debt  investments  in  subsidiaries  that are not
"includable  subsidiaries,"  which is defined as subsidiaries  engaged solely in
activities  not  impermissible  for  a  national  bank,  engaged  in  activities
impermissible  for a national  bank but only as an agent for its  customers,  or
engaged solely in  mortgage-banking  activities.  In calculating  adjusted total
assets,  adjustments are made to total assets to give effect to the exclusion of
certain assets from capital and to account  appropriately for the investments in
and assets of both includable and nonincludable subsidiaries. An

                                       74



institution that fails to meet the core capital requirement would be required to
file with the OTS a capital  plan that details the steps they will take to reach
compliance.  In addition, the OTS's prompt corrective action regulation provides
that a savings  institution  that has a  leverage  ratio of less than 4% (3% for
institutions  receiving the highest CAMEL examination  rating) will be deemed to
be  "undercapitalized"  and may be  subject  to  certain  restrictions.  See "--
Federal Regulation of Savings Banks -- Prompt Corrective Action."

     As  required  by federal  law,  the OTS has  proposed a rule  revising  its
minimum core capital  requirement  to be no less  stringent than that imposed on
national banks. The OTS has proposed that only those savings  associations rated
a composite  one (the highest  rating) under the CAMEL rating system for savings
associations  will be  permitted  to operate at or near the  regulatory  minimum
leverage  ratio of 3%.  All  other  savings  associations  will be  required  to
maintain  a  minimum  leverage  ratio  of 4% to 5%.  The OTS  will  assess  each
individual savings association through the supervisory process on a case-by-case
basis to determine the applicable  requirement.  No assurance can be given as to
the final  form of any such  regulation,  the date of its  effectiveness  or the
requirement applicable to the Savings Bank.

     Savings  associations also must maintain  "tangible  capital" not less than
1.5% of the Savings Bank's adjusted total assets. "Tangible capital" is defined,
generally,  as core capital minus any  "intangible  assets" other than purchased
mortgage servicing rights.

     Each savings institution must maintain total risk-based capital equal to at
least 8% of risk-weighted  assets.  Total risk-based capital consists of the sum
of core and supplementary  capital,  provided that supplementary  capital cannot
exceed core capital, as previously defined.  Supplementary  capital includes (i)
permanent  capital  instruments  such as cumulative  perpetual  preferred stock,
perpetual  subordinated debt and mandatory  convertible  subordinated debt, (ii)
maturing  capital  instruments  such  as  subordinated  debt,  intermediate-term
preferred  stock and  mandatory  convertible  subordinated  debt,  subject to an
amortization   schedule,  and  (iii)  general  valuation  loan  and  lease  loss
allowances up to 1.25% of risk-weighted assets.

     The risk-based  capital regulation assigns each balance sheet asset held by
a savings  institution  to one of four risk  categories  based on the  amount of
credit risk associated with that particular class of assets. Assets not included
for  purposes  of   calculating   capital  are  not   included  in   calculating
risk-weighted  assets. The categories range from 0% for cash and securities that
are  backed by the full  faith and  credit  of the U.S.  Government  to 100% for
repossessed assets or assets more than 90 days past due. Qualifying  residential
mortgage loans (including  multi-family  mortgage loans) are assigned a 50% risk
weight. Consumer, commercial, home equity and residential construction loans are
assigned a 100% risk weight, as are nonqualifying residential mortgage loans and
that  portion of land loans and  nonresidential  construction  loans that do not
exceed an 80% loan-to-value  ratio. The book value of assets in each category is
multiplied by the weighing  factor (from 0% to 100%)  assigned to that category.
These  products  are then  totalled  to  arrive at total  risk-weighted  assets.
Off-balance sheet items are included in risk- weighted assets by converting them
to an approximate balance sheet "credit equivalent amount" based on a conversion
schedule.  These credit equivalent  amounts are then assigned to risk categories
in the same manner as balance sheet assets and included risk-weighted assets.

     The  OTS  has  incorporated  an  interest  rate  risk  component  into  its
regulatory  capital  rule.  Under the rule,  savings  associations  with  "above
normal"  interest rate risk exposure  would be subject to a deduction from total
capital for purposes of calculating  their risk-based  capital  requirements.  A
savings  association's  interest rate risk is measured by the decline in the net
portfolio  value of its  assets  (I.E.,  the  difference  between  incoming  and
outgoing  discounted cash flows from assets,  liabilities and off-balance  sheet
contracts)  that would result from a  hypothetical  200 basis point  increase or
decrease in market interest rates divided by the estimated economic value of the
association's  assets,  as calculated in accordance with guidelines set forth by
the OTS.  A savings  association  whose  measured  interest  rate risk  exposure
exceeds 2% must deduct an interest rate risk component in calculating  its total
capital under the  risk-based  capital rule. The interest rate risk component is
an amount equal to one-half of the difference between the institution's measured
interest rate risk and 2%,  multiplied by the  estimated  economic  value of the
association's assets. That dollar amount is deducted from an association's total
capital in calculating compliance with its risk-

                                       75



based capital  requirement.  Under the rule,  there is a two quarter lag between
the reporting date of an institution's financial data and the effective date for
the new  capital  requirement  based on that data.  A savings  association  with
assets of less than $300 million and risk-based  capital ratios in excess of 12%
is not subject to the interest rate risk  component,  unless the OTS  determines
otherwise.  The rule also  provides  that the  Director  of the OTS may waive or
defer an  association's  interest rate risk component on a  case-by-case  basis.
Under certain circumstances,  a savings association may request an adjustment to
its interest rate risk component if it believes that the OTS-calculated interest
rate risk component  overstates  its interest rate risk  exposure.  In addition,
certain  "well-capitalized"  institutions may obtain  authorization to use their
own interest rate risk model to calculate  their interest rate risk component in
lieu of the  OTS-calculated  amount.  The OTS has  postponed  the date  that the
component will first be deducted from an institution's total capital.

     See "HISTORICAL AND PRO FORMA  REGULATORY  CAPITAL  COMPLIANCE" for a table
that sets forth in terms of dollars and percentages  the OTS tangible,  core and
risk-based  capital  requirements,  the Savings  Bank's  historical  amounts and
percentages at March 31, 1997 and pro forma amounts and  percentages  based upon
the assumptions stated therein.

     Limitations  on  Capital  Distributions.  OTS  regulations  impose  uniform
limitations  on the  ability of all  savings  associations  to engage in various
distributions  of capital  such as  dividends,  stock  repurchases  and cash-out
mergers.  In addition,  OTS regulations require the Savings Bank to give the OTS
30 days' advance notice of any proposed  declaration  of dividends,  and the OTS
has the  authority  under its  supervisory  powers to  prohibit  the  payment of
dividends. The regulation utilizes a three-tiered approach which permits various
levels of  distributions  based primarily upon a savings  association's  capital
level.

     A Tier 1 savings  association  has capital in excess of its fully phased-in
capital requirement (both before and after the proposed capital distribution). A
Tier 1 savings  association may make (without  application but upon prior notice
to, and no objection made by, the OTS) capital  distributions  during a calendar
year up to 100% of its net income to date during the calendar year plus one-half
its surplus  capital  ratio (I.E.,  the amount of capital in excess of its fully
phased-in  requirement)  at the  beginning  of the  calendar  year or the amount
authorized for a Tier 2  association.  Capital  distributions  in excess of such
amount  require  advance  notice to the OTS.  A Tier 2 savings  association  has
capital equal to or in excess of its minimum  capital  requirement but below its
fully phased-in capital  requirement (both before and after the proposed capital
distribution).  Such an  association  may  make  (without  application)  capital
distributions up to an amount equal to 75% of its net income during the previous
four  quarters  depending on how close the  association  is to meeting its fully
phased-in  capital  requirement.  Capital  distributions  exceeding  this amount
require prior OTS approval.  A Tier 3 savings  association has capital below the
minimum  capital  requirement  (either  before  or after  the  proposed  capital
distribution).   A  Tier  3  savings   association  may  not  make  any  capital
distributions without prior approval from the OTS.

     The Savings Bank  currently  meets the  criteria to be  designated a Tier 1
association and,  consequently,  could at its option (after prior notice to, and
no objection  made by, the OTS)  distribute  up to 100% of its net income during
the calendar year plus 50% of its surplus  capital ratio at the beginning of the
calendar year less any distributions previously paid during the year.

     Loans to One Borrower.  Under the HOLA, savings  institutions are generally
subject to the national  bank limit on loans to one  borrower.  Generally,  this
limit is 15% of the  Savings  Bank's  unimpaired  capital and  surplus,  plus an
additional  10% of  unimpaired  capital and surplus,  if such loan is secured by
readily-marketable  collateral,  which is defined to include  certain  financial
instruments  and  bullion.  The OTS by  regulation  has amended the loans to one
borrower  rule to permit  savings  associations  meeting  certain  requirements,
including  capital  requirements,  to extend loans to one borrower in additional
amounts under circumstances  limited essentially to loans to develop or complete
residential  housing units. At March 31, 1997, the Savings Bank's limit on loans
to one borrower was $3.2 million.  At March 31, 1997, the Savings Bank's largest
aggregate committed loan relationship to one borrower was $1.3 million, of which
$900,000 was outstanding.

                                       76



     Activities  of  Associations  and  their   Subsidiaries.   When  a  savings
association  establishes  or acquires a subsidiary  or elects to conduct any new
activity  through  a  subsidiary  that the  association  controls,  the  savings
association  must notify the FDIC and the OTS 30 days in advance and provide the
information each agency may, by regulation,  require.  Savings associations also
must  conduct  the  activities  of  subsidiaries  in  accordance  with  existing
regulations and orders.

     The OTS may determine that the continuation by a savings association of its
ownership  control of, or its  relationship  to, the  subsidiary  constitutes  a
serious risk to the safety,  soundness or  stability  of the  association  or is
inconsistent  with sound  banking  practices  or with the  purposes of the FDIA.
Based upon that  determination,  the FDIC or the OTS has the  authority to order
the savings association to divest itself of control of the subsidiary.  The FDIC
also may  determine by regulation  or order that any specific  activity  poses a
serious  threat to the SAIF. If so, it may require that no SAIF member engage in
that activity directly.

     Transactions  with  Affiliates.   Savings  associations  must  comply  with
Sections  23A  and 23B of the  Federal  Reserve  Act  ("Sections  23A and  23B")
relative  to  transactions  with  affiliates  in the same manner and to the same
extent as if the savings  association  were a Federal  Reserve  member  bank.  A
savings and loan holding  company,  its subsidiaries and any other company under
common control are considered  affiliates of the subsidiary savings  association
under the HOLA.  Generally,  Sections 23A and 23B: (i) limit the extent to which
the  insured  association  or its  subsidiaries  may engage in  certain  covered
transactions  with an affiliate to an amount equal to 10% of such  institution's
capital and surplus and place an aggregate limit on all such  transactions  with
affiliates  to an amount  equal to 20% of such  capital  and  surplus,  and (ii)
require that all such  transactions  be on terms  substantially  the same, or at
least as favorable to the  institution  or  subsidiary,  as those  provided to a
non-affiliate.  The term "covered transaction" includes the making of loans, the
purchase  of  assets,   the  issuance  of  a  guarantee  and  similar  types  of
transactions.  Any  loan  or  extension  of  credit  by the  Savings  Bank to an
affiliate must be secured by collateral in accordance with Section 23A.

     Three  additional  rules  apply  to  savings  associations:  (i) a  savings
association  may not make any loan or other  extension of credit to an affiliate
unless that affiliate is engaged only in activities permissible for bank holding
companies;  (ii) a savings  association may not purchase or invest in securities
issued by an affiliate  (other than  securities of a subsidiary);  and (iii) the
OTS may, for reasons of safety and soundness, impose more stringent restrictions
on  savings  associations  but may not  exempt  transactions  from or  otherwise
abridge  Section 23A or 23B.  Exemptions  from Section 23A or 23B may be granted
only by the Federal  Reserve Board, as is currently the case with respect to all
FDIC-insured banks. The Savings Bank has not been significantly  affected by the
rules regarding transactions with affiliates.

     The  Savings  Bank's  authority  to extend  credit to  executive  officers,
directors and 10% shareholders,  as well as entities controlled by such persons,
is  governed  by  Sections  22(g)  and 22(h) of the  Federal  Reserve  Act,  and
Regulation O thereunder. Among other things, these regulations generally require
that such loans be made on terms and conditions  substantially the same as those
offered to unaffiliated individuals and not involve more than the normal risk of
repayment.  Generally,  Regulation O also places individual and aggregate limits
on the amount of loans the Savings Bank may make to such persons based, in part,
on the Savings  Bank's  capital  position,  and requires  certain board approval
procedures to be followed.  The OTS  regulations,  with certain minor variances,
apply Regulation O to savings institutions.

     Community  Reinvestment  Act. Under the federal CRA, all  federally-insured
financial  institutions have a continuing and affirmative  obligation consistent
with  safe  and  sound  operations  to help  meet  all the  credit  needs of its
delineated  community.  The CRA does not establish specific lending requirements
or programs nor does it limit an  institution's  discretion to develop the types
of products and services that it believes are best suited to meet all the credit
needs  of its  delineated  community.  The  CRA  requires  the  federal  banking
agencies, in connection with regulatory examinations, to assess an institution's
record of meeting the credit needs of its delineated  community and to take such
record into account in  evaluating  regulatory  applications  to establish a new
branch office that will accept deposits,  relocate an existing office,  or merge
or consolidate with, or acquire the assets or assume the liabilities of,

                                       77



a federally  regulated  financial  institution,  among others.  The CRA requires
public disclosure of an institution's  CRA rating.  The Savings Bank received an
"outstanding" rating as a result of its latest evaluation.

     Regulatory  and  Criminal  Enforcement  Provisions.  The  OTS  has  primary
enforcement  responsibility  over savings  institutions and has the authority to
bring   action   against   all   "institution-affiliated   parties,"   including
stockholders,  and any attorneys,  appraisers and  accountants  who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital directive or cease and desist order to removal of officers or directors,
receivership,   conservatorship  or  termination  of  deposit  insurance.  Civil
penalties cover a wide range of violations and can amount to $27,500 per day, or
$1.1 million per day in especially egregious cases. Under the FDIA, the FDIC has
the authority to recommend to the Director of the OTS that enforcement action be
taken with respect to a particular savings  institution.  If action is not taken
by the  Director,  the FDIC has  authority  to take such  action  under  certain
circumstances.  Federal  law also  establishes  criminal  penalties  for certain
violations.

Savings and Loan Holding Company Regulations

     Holding  Company   Acquisitions.   The  HOLA  and  OTS  regulations  issued
thereunder generally prohibit a savings and loan holding company,  without prior
OTS  approval,  from  acquiring  more than 5% of the  voting  stock of any other
savings  association  or savings and loan  holding  company or  controlling  the
assets thereof. They also prohibit,  among other things, any director or officer
of a savings and loan holding  company,  or any  individual who owns or controls
more than 25% of the  voting  shares of such  holding  company,  from  acquiring
control of any savings  association  not a  subsidiary  of such savings and loan
holding company, unless the acquisition is approved by the OTS.

     Holding Company Activities.  As a unitary savings and loan holding company,
the Holding Company generally is not subject to activity  restrictions under the
HOLA. If the Holding Company acquires control of another savings  association as
a separate subsidiary other than in a supervisory acquisition, it would become a
multiple savings and loan holding company. There generally are more restrictions
on the activities of a multiple  savings and loan holding  company than on those
of a unitary  savings and loan holding  company.  The HOLA provides that,  among
other things, no multiple savings and loan holding company or subsidiary thereof
which is not an insured association shall commence or continue for more than two
years after becoming a multiple savings and loan association  holding company or
subsidiary  thereof,  any  business  activity  other  than:  (i)  furnishing  or
performing  management  services  for a  subsidiary  insured  institution,  (ii)
conducting an insurance agency or escrow business,  (iii) holding,  managing, or
liquidating assets owned by or acquired from a subsidiary  insured  institution,
(iv) holding or managing  properties  used or occupied by a  subsidiary  insured
institution,  (v) acting as trustee under deeds of trust,  (vi) those activities
previously  directly  authorized by regulation as of March 5, 1987 to be engaged
in by multiple  holding  companies or (vii) those  activities  authorized by the
Federal Reserve Board as permissible for bank holding companies,  unless the OTS
by regulation,  prohibits or limits such activities for savings and loan holding
companies.  Those  activities  described in (vii) above also must be approved by
the OTS  prior  to being  engaged  in by a  multiple  savings  and loan  holding
company.

     Qualified  Thrift Lender Test.  The HOLA provides that any savings and loan
holding company that controls a savings  association that fails the QTL test, as
explained under "-- Federal Regulation of Savings Banks--Qualified Thrift Lender
Test," must,  within one year after the date on which the association  ceases to
be a QTL,  register  as and be  deemed a bank  holding  company  subject  to all
applicable laws and regulations.


                                    TAXATION

Federal Taxation

     General.  The Holding Company and the Savings Bank will report their income
on a fiscal  year  basis  using the  accrual  method of  accounting  and will be
subject to federal income taxation in the same manner as other

                                       78



corporations  with some  exceptions,  including  particularly the Savings Bank's
reserve for bad debts discussed below.  The following  discussion of tax matters
is  intended  only as a  summary  and does  not  purport  to be a  comprehensive
description  of the tax rules  applicable  to the  Savings  Bank or the  Holding
Company.

     Bad Debt Reserve.  Historically,  savings  institutions such as the Savings
Bank which met certain  definitional tests primarily related to their assets and
the nature of their business ("qualifying thrift") were permitted to establish a
reserve for bad debts and to make annual additions thereto,  which may have been
deducted in arriving at their taxable income. The Savings Bank's deductions with
respect to "qualifying  real property  loans," which are generally loans secured
by certain interest in real property, were computed using an amount based on the
Savings  Bank's  actual  loss  experience,  or a  percentage  equal to 8% of the
Savings Bank's taxable income,  computed with certain  modifications and reduced
by the amount of any permitted additions to the non-qualifying  reserve.  Due to
the Savings Bank's loss experience,  the Savings Bank generally recognized a bad
debt deduction equal to 8% of taxable income.

     In August 1996, the provisions  repealing the current thrift bad debt rules
were passed by Congress as part of "The Small  Business  Job  Protection  Act of
1996." The new rules  eliminate  the 8% of taxable  income  method for deducting
additions to the tax bad debt  reserves for all thrifts for tax years  beginning
after  December  31,  1995.  These  rules  also  require  that all  institutions
recapture all or a portion of their bad debt reserves  added since the base year
(last  taxable  year  beginning  before  January 1, 1988).  The Savings Bank has
previously recorded a deferred tax liability equal to the bad debt recapture and
as such the new rules will have no effect on the net  income or  federal  income
tax expense.  For taxable years  beginning  after December 31, 1995, the Savings
Bank's bad debt deduction will be determined under the experience method using a
formula  based on actual bad debt  experience  over a period of years or, if the
Savings Bank is a "large"  association (assets in excess of $500 million) on the
basis of net  charge-offs  during  the  taxable  year.  The new  rules  allow an
institution  to suspend  bad debt  reserve  recapture  for the 1996 and 1997 tax
years if the  institution's  lending  activity  for  those  years is equal to or
greater than the  institutions  average  mortgage  lending  activity for the six
taxable years preceding 1996 adjusted for inflation. For this purpose, only home
purchase or home improvement loans are included and the institution can elect to
have the tax years with the highest and lowest lending activity removed from the
average  calculation.  If an  institution  is  permitted to postpone the reserve
recapture, it must begin its six year recapture no later than the 1998 tax year.
The unrecaptured  base year reserves will not be subject to recapture as long as
the institution continues to carry on the business of banking. In addition,  the
balance of the pre-1988 bad debt  reserves  continue to be subject to provisions
of present law referred to below that  require  recapture in the case of certain
excess distributions to shareholders.

     Distributions.  To the extent  that the  Savings  Bank  makes  "nondividend
distributions" to the Holding Company,  such distributions will be considered to
result in distributions  from the balance of its bad debt reserve as of December
31, 1987 (or a lesser  amount if the Savings  Bank's  loan  portfolio  decreased
since  December 31, 1987) and then from the  supplemental  reserve for losses on
loans ("Excess Distributions"),  and an amount based on the Excess Distributions
will be included in the Savings Bank's taxable income. Nondividend distributions
include  distributions  in excess of the Savings Bank's current and  accumulated
earnings and profits,  distributions in redemption of stock and distributions in
partial or  complete  liquidation.  However,  dividends  paid out of the Savings
Bank's  current or accumulated  earnings and profits,  as calculated for federal
income tax purposes, will not be considered to result in a distribution from the
Savings Bank's bad debt reserve. The amount of additional taxable income created
from  an  Excess  Distribution  is an  amount  that,  when  reduced  by the  tax
attributable to the income,  is equal to the amount of the  distribution.  Thus,
if, after the Conversion,  the Savings Bank makes a "nondividend  distribution,"
then  approximately  one and  one-half  times the Excess  Distribution  would be
includable  in gross  income for  federal  income tax  purposes,  assuming a 34%
corporate income tax rate (exclusive of state and local taxes). See "REGULATION"
and  "DIVIDEND  POLICY"  for limits on the payment of  dividends  by the Savings
Bank.  The Savings Bank does not intend to pay dividends  that would result in a
recapture of any portion of its tax bad debt reserve.

     Corporate  Alternative  Minimum Tax. The Code imposes a tax on  alternative
minimum taxable income ("AMTI") at a rate of 20%. The excess of the tax bad debt
reserve deduction using the percentage of taxable income

                                       79



method over the deduction  that would have been  allowable  under the experience
method is treated as a preference  item for purposes of computing  the AMTI.  In
addition, only 90% of AMTI can be offset by net operating loss carryovers.  AMTI
is increased by an amount equal to 75% of the amount by which the Savings Bank's
adjusted current  earnings  exceeds its AMTI (determined  without regard to this
preference and prior to reduction for net operating  losses).  For taxable years
beginning after December 31, 1986, and before January 1, 1996, an  environmental
tax of 0.12% of the excess of AMTI (with certain modification) over $2.0 million
is  imposed on  corporations,  including  the  Savings  Bank,  whether or not an
Alternative Minimum Tax is paid.

     Dividends-Received  Deduction.  The Holding  Company  may exclude  from its
income 100% of dividends  received from the Savings Bank as a member of the same
affiliated group of corporations.  The corporate dividends-received deduction is
generally 70% in the case of dividends  received from unaffiliated  corporations
with which the Holding Company and the Savings Bank will not file a consolidated
tax return,  except that if the  Holding  Company or the Savings  Bank owns more
than 20% of the stock of a corporation  distributing a dividend, then 80% of any
dividends received may be deducted.

     Audits. The Savings Bank's federal income tax returns have not been audited
within the past five years.

State Taxation

     The  Savings  Bank  is  subject  to an  Oregon  corporate  excise  tax at a
statutory  rate of 6.6% of income.  The Savings  Bank's state income tax returns
have not been audited during the past five years.

                                       80


                                 THE CONVERSION

     THE OTS HAS APPROVED THE PLAN OF CONVERSION  SUBJECT TO ITS APPROVAL BY THE
MEMBERS OF THE SAVINGS BANK ENTITLED TO VOTE THEREON AND TO THE  SATISFACTION OF
CERTAIN OTHER CONDITIONS  IMPOSED BY THE OTS IN ITS APPROVAL.  OTS APPROVAL DOES
NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF CONVERSION.

General

     On  February  25,  1997,  the  Board  of  Directors  of  the  Savings  Bank
unanimously  adopted the Plan of Conversion,  pursuant to which the Savings Bank
will be converted from a federally  chartered mutual savings bank to a federally
chartered  stock  savings bank to be held as a  wholly-owned  subsidiary  of the
Holding Company, a newly formed Oregon corporation.  THE FOLLOWING DISCUSSION OF
THE PLAN OF  CONVERSION IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE PLAN OF
CONVERSION, WHICH IS ATTACHED AS EXHIBIT A TO THE SAVINGS BANK'S PROXY STATEMENT
AND IS  AVAILABLE  TO  MEMBERS OF THE  SAVINGS  BANK UPON  REQUEST.  The Plan of
Conversion  is also  filed as an  exhibit  to the  Registration  Statement.  See
"ADDITIONAL INFORMATION." The OTS has approved the Plan of Conversion subject to
its approval by the members of the Savings  Bank  entitled to vote on the matter
at a Special  Meeting  called for that  purpose to be held on _____,  1997,  and
subject to the  satisfaction of certain other  conditions  imposed by the OTS in
its approval.

     If the Board of Directors of the Savings Bank decides for any reason,  such
as possible delays resulting from overlapping  regulatory processing or policies
or  conditions  that could  adversely  affect the Savings  Bank's or the Holding
Company's  ability to  consummate  the  Conversion  and transact its business as
contemplated  herein  and  in  accordance  with  the  Savings  Bank's  operating
policies,  at any time prior to the issuance of the Common Stock, not to use the
holding company form of organization in implementing the Conversion, the Plan of
Conversion  will be amended to not use the holding  company form of organization
in the  Conversion.  In the event that such a decision is made, the Savings Bank
will promptly refund all  subscriptions or orders received together with accrued
interest,  will withdraw the Holding Company's  registration  statement from the
SEC and will take all steps  necessary  to complete the  Conversion  and proceed
with a new offering without the Holding Company,  including filing any necessary
documents  with the OTS.  In such event,  and  provided  there is no  regulatory
action,  directive  or other  consideration  upon which basis the  Savings  Bank
determines not to complete the Conversion,  the Savings Bank will issue and sell
the common stock of the Savings  Bank.  There can be no  assurance  that the OTS
would approve the Conversion if the Savings Bank decided to proceed  without the
Holding  Company.  The following  description of the Plan of Conversion  assumes
that a holding company form of organization  will be utilized in the Conversion.
In the event that a holding company form of  organization  is not utilized,  all
other pertinent terms of the Plan of Conversion as described below will apply to
the Conversion of the Savings Bank from mutual to stock form of organization and
the sale of the Savings Bank's common stock.

     The Conversion  will be  accomplished  through  adoption of a Federal Stock
Charter and Bylaws to  authorize  the  issuance of capital  stock by the Savings
Bank.  Pursuant to the Plan of  Conversion,  2,813,500  to  3,806,500  shares of
Common Stock are being  offered for sale by the Holding  Company at the Purchase
Price of $10.00 per share.  As part of the  Conversion,  the  Savings  Bank will
issue all of its newly issued common stock (1,000 shares) to the Holding Company
in exchange  for 50% of the net  proceeds  from the sale of Common  Stock by the
Holding Company.

     The Plan of Conversion  provides  generally that: (i) the Savings Bank will
convert from a federally  chartered mutual savings bank to a federally chartered
stock savings bank; (ii) the Common Stock will be offered by the Holding Company
in the  Subscription  Offering to persons  having  Subscription  Rights and in a
Direct  Community  Offering  to certain  members  of the  general  public,  with
preference  given to natural persons and trusts of natural  persons  residing in
the Local Community;  (iii) if necessary,  shares of Common Stock not subscribed
for in the Subscription and Direct Community Offering will be offered to certain
members of the  general  public in a  Syndicated  Community  Offering  through a
syndicate of registered  broker-dealers pursuant to selected dealers agreements;
and (iv) the Holding  Company  will  purchase  all of the  capital  stock of the
Savings Bank to be issued

                                       81





in connection  with the  Conversion.  The Conversion  will be effected only upon
completion  of the sale of at least  $28,135,000  of  Common  Stock to be issued
pursuant to the Plan of Conversion.

     As part of the  Conversion,  the Holding  Company is making a  Subscription
Offering of its Common Stock to holders of Subscription  Rights in the following
order of priority:  (i) Eligible Account Holders (depositors with $50.00 or more
on deposit as of  December  31,  1995);  (ii) the  Savings  Bank's  ESOP;  (iii)
Supplemental Eligible Account Holders (depositors with $50.00 or more on deposit
as of ________, 1997); and (iv) Other Members (depositors of the Savings Bank as
of _____,  1997).  Concurrent with the Subscription  Offering and subject to the
prior rights of holders of Subscription  Rights, the Holding Company is offering
the Common  Stock for sale to certain  members of the general  public  through a
Direct Community Offering.

     Shares of Common Stock not  subscribed for in the  Subscription  and Direct
Community Offering may be offered for sale in the Syndicated Community Offering.
Regulations  require that the Syndicated  Community Offering be completed within
45 days after  completion of the fully  extended  Subscription  Offering  unless
extended by the Savings  Bank or the Holding  Company  with the  approval of the
regulatory  authorities.  If the Syndicated Community Offering is determined not
to be feasible, the Board of Directors of the Savings Bank will consult with the
regulatory  authorities  to  determine  an  appropriate  alternative  method for
selling the unsubscribed shares of Common Stock. The Plan of Conversion provides
that the  Conversion  must be  completed  within 24 months after the date of the
approval of the Plan of Conversion by the members of the Savings Bank.

     No sales of Common  Stock  may be  completed,  either in the  Subscription,
Direct Community or Syndicated Community Offerings unless the Plan of Conversion
is approved by the members of the Savings Bank.

     The completion of the Offerings,  however,  is subject to market conditions
and other factors beyond the Savings Bank's  control.  No assurance can be given
as to the length of time after approval of the Plan of Conversion at the Special
Meeting  that will be required to complete the Direct  Community  or  Syndicated
Community   Offerings  or  other  sale  of  the  Common  Stock.  If  delays  are
experienced,  significant  changes may occur in the  estimated  pro forma market
value of the Holding  Company and the Savings Bank as  converted,  together with
corresponding  changes in the net proceeds  realized by the Holding Company from
the sale of the Common Stock.  In the event the  Conversion is  terminated,  the
Savings Bank would be required to charge all Conversion expenses against current
income.

     Orders  for  shares  of  Common  Stock  will not be  filled  until at least
2,813,500  shares of Common Stock have been  subscribed  for or sold and the OTS
approves the final valuation and the Conversion closes. If the Conversion is not
completed  within 45 days after the last day of the fully extended  Subscription
Offering  and  the  OTS  consents  to an  extension  of  time  to  complete  the
Conversion, subscribers will be given the right to increase, decrease or rescind
their  subscriptions.   Unless  an  affirmative   indication  is  received  from
subscribers  that they wish to continue to subscribe for shares,  the funds will
be returned  promptly,  together  with  accrued  interest at the Savings  Bank's
passbook  rate (___% per annum as of the date  hereof)  from the date payment is
received until the funds are returned to the  subscriber.  If such period is not
extended,  or, in any event, if the Conversion is not completed,  all withdrawal
authorizations  will be terminated and all funds held will be promptly  returned
together with accrued interest at the Savings Bank's passbook rate from the date
payment is received until the Conversion is terminated.

Purposes of Conversion

     The Board of Directors and management believe that the Conversion is in the
best interests of the Savings Bank,  its members and the  communities it serves.
The Savings Bank's Board of Directors has formed the Holding Company to serve as
a  holding  company,  with  the  Savings  Bank  as  its  subsidiary,   upon  the
consummation of the Conversion. By converting to the stock form of organization,
the Holding  Company and the Savings Bank will be structured in the form used by
holding  companies  of  commercial  banks  and by a growing  number  of  savings
institutions. Management of the Savings Bank believes that the Conversion offers
a number  of  advantages  which  will be  important  to the  future  growth  and
performance of the Savings Bank. The capital raised in the Conversion

                                       82





is  intended  to support  the Savings  Bank's  current  lending  and  investment
activities and may also support possible future expansion and diversification of
operations,  although  there are no  current  specific  plans,  arrangements  or
understandings,   written   or   oral,   regarding   any   such   expansion   or
diversification.  The  Conversion is also expected to afford the Savings  Bank's
members and others the opportunity to become stockholders of the Holding Company
and  participate  more directly in, and  contribute to, any future growth of the
Holding  Company  and the  Savings  Bank.  The  Conversion  will also enable the
Holding Company and the Savings Bank to raise  additional  capital in the public
equity or debt  markets  should the need  arise,  although  there are no current
specific plans,  arrangements or understandings,  written or oral, regarding any
such financing activities.

Effects of Conversion  to Stock Form on Depositors  and Borrowers of the Savings
Bank

     Voting Rights.  Savings members and borrowers will have no voting rights in
the converted Savings Bank or the Holding Company and therefore will not be able
to elect  directors  of the Savings  Bank or the  Holding  Company or to control
their affairs.  Currently,  these rights are accorded to savings  members of the
Savings  Bank.  Subsequent  to the  Conversion,  voting  rights  will be  vested
exclusively  in the Holding  Company  with  respect to the Savings  Bank and the
holders of the Common  Stock as to matters  pertaining  to the Holding  Company.
Each  holder of  Common  Stock  shall be  entitled  to vote on any  matter to be
considered by the  stockholders of the Holding  Company.  A stockholder  will be
entitled to one vote for each share of Common Stock owned.

     Savings  Accounts and Loans. The Savings Bank's savings  accounts,  account
balances and existing FDIC  insurance  coverage of savings  accounts will not be
affected by the Conversion. Furthermore, the Conversion will not affect the loan
accounts,  loan  balances or  obligations  of borrowers  under their  individual
contractual arrangements with the Savings Bank.

     Tax  Effects.  The  Savings  Bank has  received  an opinion  from  Breyer &
Aguggia,  Washington,  D.C.,  that the Conversion  will  constitute a nontaxable
reorganization  under Section  368(a)(1)(F) of the Code. Among other things, the
opinion  states that: (i) no gain or loss will be recognized to the Savings Bank
in its  mutual or stock form by reason of the  Conversion;  (ii) no gain or loss
will be recognized to its account  holders upon the issuance to them of accounts
in the Savings Bank immediately after the Conversion, in the same dollar amounts
and on the same terms and  conditions  as their  accounts at the Savings Bank in
its mutual form plus interest in the liquidation account; (iii) the tax basis of
account holders'  accounts in the Savings Bank immediately  after the Conversion
will be the  same as the tax  basis  of  their  accounts  immediately  prior  to
Conversion;  (iv)  the  tax  basis  of each  account  holder's  interest  in the
liquidation  account  will be  zero;  (v)  the tax  basis  of the  Common  Stock
purchased in the  Conversion  will be the amount paid and the holding period for
such stock will commence at the date of purchase;  and (vi) no gain or loss will
be  recognized to account  holders upon the receipt or exercise of  Subscription
Rights in the Conversion, except to the extent Subscription Rights are deemed to
have value as discussed below. Unlike a private letter ruling issued by the IRS,
an opinion of counsel is not binding on the IRS and the IRS could  disagree with
the conclusions reached therein. In the event of such disagreement, no assurance
can be given that the  conclusions  reached  in an  opinion of counsel  would be
sustained by a court if contested by the IRS.

     Based upon past rulings  issued by the IRS, the opinion  provides  that the
receipt  of  Subscription  Rights  by  Eligible  Account  Holders,  Supplemental
Eligible  Account Holders and Other Members under the Plan of Conversion will be
taxable to the extent, if any, that the Subscription Rights are deemed to have a
fair market value.  Keller, a financial  consulting firm retained by the Savings
Bank, whose findings are not binding on the IRS, has issued a letter  indicating
that the Subscription  Rights do not have any value, based on the fact that such
rights are acquired by the recipients without cost, are  nontransferable  and of
short duration and afford the  recipients  the right only to purchase  shares of
the Common Stock at a price equal to its estimated fair market value, which will
be the same  price  paid by  purchasers  in the Direct  Community  Offering  for
unsubscribed  shares of Common Stock. If the  Subscription  Rights are deemed to
have a fair  market  value,  the  receipt of such  rights may only be taxable to
those Eligible Account Holders,  Supplemental Eligible Account Holders and Other
Members who  exercise  their  Subscription  Rights.  The Savings Bank could also
recognize  a gain on the  distribution  of such  Subscription  Rights.  Eligible
Account  Holders,  Supplemental  Eligible  Account Holders and Other Members are
encouraged to consult with

                                       83





their own tax advisors as to the tax  consequences in the event the Subscription
Rights are deemed to have a fair market value.

     The Savings Bank has also  received an opinion from  Deloitte & Touche LLP,
Portland,  Oregon,  that, assuming the Conversion does not result in any federal
income tax liability to the Savings Bank,  its account  holders,  or the Holding
Company,  implementation of the Plan of Conversion will not result in any Oregon
income tax liability to such entities or persons.

     The  opinions of Breyer & Aguggia and  Deloitte & Touche LLP and the letter
from Keller are filed as exhibits to the Registration Statement. See "ADDITIONAL
INFORMATION."

     PROSPECTIVE  INVESTORS  ARE URGED TO CONSULT  WITH  THEIR OWN TAX  ADVISORS
REGARDING THE TAX CONSEQUENCES OF THE CONVERSION PARTICULAR TO THEM.

     Liquidation Account. In the unlikely event of a complete liquidation of the
Savings  Bank in its present  mutual  form,  each  depositor in the Savings Bank
would receive a pro rata share of any assets of the Savings Bank remaining after
payment of claims of all creditors (including the claims of all depositors up to
the withdrawal value of their accounts). Each depositor's pro rata share of such
remaining  assets  would be in the same  proportion  as the value of his deposit
account to the total  value of all deposit  accounts in the Savings  Bank at the
time of liquidation.

     After the  Conversion,  holders of  withdrawable  deposit(s) in the Savings
Bank,  including  certificates of deposit ("Savings  Account(s)"),  shall not be
entitled  to share in any  residual  assets in the event of  liquidation  of the
Savings Bank. However,  pursuant to OTS regulations,  the Savings Bank shall, at
the time of the Conversion,  establish a liquidation  account in an amount equal
to its  total  equity  as of the  date  of the  latest  statement  of  financial
condition contained herein.

     The liquidation  account shall be maintained by the Savings Bank subsequent
to the Conversion for the benefit of Eligible  Account Holders and  Supplemental
Eligible  Account Holders who retain their Savings Accounts in the Savings Bank.
Each Eligible  Account Holder and  Supplemental  Eligible  Account Holder shall,
with respect to each Savings Account held, have a related inchoate interest in a
portion of the liquidation account balance ("subaccount").

     The initial  subaccount  balance for a Savings  Account held by an Eligible
Account Holder or a Supplemental  Eligible Account Holder shall be determined by
multiplying  the  opening  balance in the  liquidation  account by a fraction of
which the numerator is the amount of such holder's  "qualifying  deposit" in the
Savings  Account  and the  denominator  is the total  amount of the  "qualifying
deposits" of all such  holders.  Such initial  subaccount  balance  shall not be
increased, and it shall be subject to downward adjustment as provided below.

     If the deposit balance in any Savings Account of an Eligible Account Holder
or Supplemental  Eligible  Account Holder at the close of business on any annual
closing day of the Savings  Bank  subsequent  to December  31, 1995 or _____ __,
1997 is less than the lesser of (i) the deposit  balance in such Savings Account
at the close of business on any other annual closing date subsequent to December
31,  1995 or _____ __,  1997 or (ii) the amount of the  "qualifying  deposit" in
such  Savings  Account  on  December  31,  1995 or  ______  __,  1997,  then the
subaccount  balance for such Savings  Account shall be adjusted by reducing such
subaccount  balance in an amount  proportionate to the reduction in such deposit
balance.  In the event of a downward  adjustment,  such subaccount balance shall
not be  subsequently  increased,  notwithstanding  any  increase  in the deposit
balance of the related Savings  Account.  If any such Savings Account is closed,
the related subaccount balance shall be reduced to zero.

     In the event of a complete  liquidation  of the  Savings  Bank (and only in
such event) each  Eligible  Account  Holder and  Supplemental  Eligible  Account
Holder  shall  be  entitled  to  receive  a  liquidation  distribution  from the
liquidation  account  in the  amount  of the then  current  adjusted  subaccount
balance(s)  for  Savings   Account(s)  then  held  by  such  holder  before  any
liquidation distribution may be made to stockholders.  No merger, consolidation,
bulk

                                       84





purchase of assets with assumptions of Savings Accounts and other liabilities or
similar  transactions with another  federally  insured  institution in which the
Savings  Bank is not the  surviving  institution  shall  be  considered  to be a
complete  liquidation.  In any such transaction the liquidation account shall be
assumed by the surviving institution.

     In the unlikely event the Savings Bank is liquidated  after the Conversion,
depositors will be entitled to full payment of their deposit accounts before any
payment is made to the Holding  Company as the sole  stockholder  of the Savings
Bank.

The Subscription, Direct Community and Syndicated Community Offerings

     Subscription   Offering.   In  accordance  with  the  Plan  of  Conversion,
nontransferable  Subscription  Rights to  purchase  the  Common  Stock have been
issued to persons and  entities  entitled to  purchase  the Common  Stock in the
Subscription  Offering.  The amount of the Common Stock which these  parties may
purchase  will be subject to the  availability  of the Common Stock for purchase
under  the  categories  set  forth  in  the  Plan  of  Conversion.  Subscription
priorities have been  established for the allocation of stock to the extent that
the Common Stock is available. These priorities are as follows:

     Category 1: Eligible Account Holders. Each depositor with $50.00 or more on
deposit at the Savings Bank as of December 31, 1995 will receive nontransferable
Subscription  Rights to  subscribe  for up to the  greater of $200,000 of Common
Stock,  one-tenth  of one percent of the total  offering  of Common  Stock or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the  qualifying  deposit of the
Eligible  Account  Holder and the  denominator is the total amount of qualifying
deposits of all Eligible Account Holders. If the exercise of Subscription Rights
in this category results in an oversubscription,  shares of Common Stock will be
allocated  among  subscribing  Eligible  Account  Holders  so as to permit  each
Eligible Account Holder, to the extent possible,  to purchase a number of shares
sufficient to make such person's total allocation equal 100 shares or the number
of shares actually  subscribed for, whichever is less.  Thereafter,  unallocated
shares  will  be  allocated   among   subscribing   Eligible   Account   Holders
proportionately,  based on the amount of their respective qualifying deposits as
compared  to  total  qualifying   deposits  of  all  Eligible  Account  Holders.
Subscription Rights received by officers and directors in this category based on
their  increased  deposits in the Savings Bank in the one year period  preceding
December 31, 1995 are subordinated to the Subscription  Rights of other Eligible
Account Holders.

     Category  2:  ESOP.  The Plan of  Conversion  provides  that the ESOP shall
receive nontransferable  Subscription Rights to purchase up to 10% of the shares
of Common Stock issued in the Conversion. The ESOP intends to purchase 8% of the
shares of Common  Stock  issued in the  Conversion.  In the event the  number of
shares offered in the Conversion is increased above the maximum of the Estimated
Valuation  Range,  the ESOP  shall have a priority  right to  purchase  any such
shares exceeding the maximum of the Estimated Valuation Range up to an aggregate
of 8% of the Common Stock.

     Category 3:  Supplemental  Eligible  Account  Holders.  Each depositor with
$50.00 or more on  deposit  as of _____ __,  1997 will  receive  nontransferable
Subscription  Rights to  subscribe  for up to the  greater of $200,000 of Common
Stock,  one-tenth  of one percent of the total  offering  of Common  Stock or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction  of which the  numerator  is the amount of  qualifying  deposits of the
Supplemental  Eligible Account Holder and the denominator is the total amount of
qualifying  deposits  of  all  Supplemental  Eligible  Account  Holders.  If the
exercise of Subscription Rights in this category results in an oversubscription,
shares of Common Stock will be allocated among subscribing Supplemental Eligible
Account Holders so as to permit each  Supplemental  Eligible Account Holder,  to
the extent possible, to purchase a number of shares sufficient to make his total
allocation  equal 100 shares or the number of shares  actually  subscribed  for,
whichever  is less.  Thereafter,  unallocated  shares  will be  allocated  among
subscribing Supplemental Eligible Account Holders proportionately,  based on the
amount of their respective  qualifying  deposits as compared to total qualifying
deposits of all Supplemental Eligible Account Holders.

                                       85





     Category 4: Other  Members.  Each  depositor  of the Savings Bank as of the
Voting  Record Date  (_____,  1997) will  receive  nontransferable  Subscription
Rights to  purchase  up to $200,000  of Common  Stock in the  Conversion  to the
extent shares are available following subscriptions by Eligible Account Holders,
the Savings Bank's ESOP and Supplemental  Eligible Account Holders. In the event
of an oversubscription in this category,  the available shares will be allocated
proportionately based on the amount of the respective subscriptions.

     SUBSCRIPTION  RIGHTS ARE  NONTRANSFERABLE.  PERSONS  SELLING  OR  OTHERWISE
TRANSFERRING  THEIR  RIGHTS TO SUBSCRIBE  FOR COMMON  STOCK IN THE  SUBSCRIPTION
OFFERING OR  SUBSCRIBING  FOR COMMON  STOCK ON BEHALF OF ANOTHER  PERSON WILL BE
SUBJECT  TO  FORFEITURE  OF SUCH  RIGHTS  AND  POSSIBLE  FURTHER  SANCTIONS  AND
PENALTIES  IMPOSED BY THE OTS OR  ANOTHER  AGENCY OF THE U.S.  GOVERNMENT.  EACH
PERSON EXERCISING SUBSCRIPTION RIGHTS WILL BE REQUIRED TO CERTIFY THAT HE OR SHE
IS  PURCHASING  SUCH SHARES SOLELY FOR HIS OR HER OWN ACCOUNT AND THAT HE OR SHE
HAS NO AGREEMENT OR UNDERSTANDING WITH ANY OTHER PERSON FOR THE SALE OR TRANSFER
OF SUCH SHARES. ONCE TENDERED, SUBSCRIPTION ORDERS CANNOT BE REVOKED WITHOUT THE
CONSENT OF THE SAVINGS BANK AND THE HOLDING COMPANY.

     The Holding Company and the Savings Bank will make  reasonable  attempts to
provide a Prospectus and related  offering  materials to holders of Subscription
Rights. However, the Subscription Offering and all Subscription Rights under the
Plan of Conversion  will expire at ____ __.m.,  Pacific Time, on the  Expiration
Date,  whether  or not the  Savings  Bank has been  able to locate  each  person
entitled  to  such  Subscription   Rights.   ORDERS  FOR  COMMON  STOCK  IN  THE
SUBSCRIPTION  OFFERING RECEIVED IN HAND BY THE SAVINGS BANK AFTER THE EXPIRATION
DATE WILL NOT BE  ACCEPTED.  The  Subscription  Offering  may be extended by the
Holding  Company and the Savings  Bank up to ______ __ , 1997  without the OTS's
approval.  OTS regulations require that the Holding Company complete the sale of
Common Stock within 45 days after the close of the Subscription Offering. If the
Direct  Community  Offering  and  the  Syndicated  Community  Offerings  are not
completed by _____ __, 1997 (or ______ __, 1997, if the Subscription Offering is
fully extended),  all funds received will be promptly  returned with interest at
the Savings Bank's  passbook rate (___% per annum as of the date hereof) and all
withdrawal  authorizations  will be canceled  or, if  regulatory  approval of an
extension of the time period has been granted,  all  subscribers  and purchasers
will be given the right to increase,  decrease or rescind  their  orders.  If an
extension  of  time is  obtained,  all  subscribers  will  be  notified  of such
extension and of the duration of any extension  that has been granted,  and will
be given  the  right to  increase,  decrease  or  rescind  their  orders.  If an
affirmative  response  to any  resolicitation  is not  received  by the  Holding
Company from a  subscriber,  the  subscriber's  order will be rescinded  and all
funds   received  will  be  promptly   returned  with  interest  (or  withdrawal
authorizations will be canceled). No single extension can exceed 90 days.

     Direct Community Offering. Concurrently with the Subscription Offering, the
Holding Company is offering shares of the Common Stock to certain members of the
general public in a Direct Community Offering,  with preference given to natural
persons  and  trusts  of  natural  persons  residing  in  the  Local  Community.
Purchasers  in the Direct  Community  Offering  are  eligible  to purchase up to
$200,000 of Common Stock in the Conversion.  In the event an insufficient number
of shares are  available to fill orders in the Direct  Community  Offering,  the
available  shares will be allocated on a pro rata basis determined by the amount
of the respective  orders.  Orders for the Common Stock in the Direct  Community
Offering  will be filled to the extent such shares  remain  available  after the
satisfaction of all orders  received in the  Subscription  Offering.  The Direct
Community  Offering may terminate on or at any time subsequent to the Expiration
Date,  but no later than 45 days after the close of the  Subscription  Offering,
unless  extended by the Holding  Company and the Savings Bank,  with approval of
the OTS.  Any  extensions  beyond 45 days after the close of the fully  extended
Subscription  Offering  would  require  a  resolicitation  of  orders,   wherein
subscribers  for the  maximum  numbers of shares of Common  Stock  would be, and
certain other large Subscribers in the discretion of the Holding Company and the
Savings Bank may be, given the  opportunity to continue  their orders,  in which
case they will need to reconfirm  affirmatively their subscriptions prior to the
expiration of the  resolicitation  offering or their  subscription funds will be
promptly  refunded  with  interest at the Savings  Bank's  passbook  rate, or be
permitted to modify or cancel their orders.  THE RIGHT OF ANY PERSON TO PURCHASE
SHARES IN THE DIRECT COMMUNITY  OFFERING IS SUBJECT TO THE ABSOLUTE RIGHT OF THE
HOLDING COMPANY AND THE SAVINGS BANK TO ACCEPT OR REJECT SUCH PURCHASES IN WHOLE
OR IN PART. IF AN ORDER IS REJECTED IN PART,

                                       86





the purchaser does not have the right to cancel the remainder of the order.  The
Holding Company presently intends to terminate the Direct Community  Offering as
soon as it has  received  orders for all shares  available  for  purchase in the
Conversion.

     If all  of the  Common  Stock  offered  in  the  Subscription  Offering  is
subscribed  for, no Common  Stock will be  available  for purchase in the Direct
Community Offering.

     Syndicated  Community  Offering.  The Plan  provides  that shares of Common
Stock not purchased in the Subscription and Direct Community  Offering,  if any,
may be offered for sale to certain members of the general public in a Syndicated
Community  Offering  through a  syndicate  of  registered  broker-dealers  to be
managed by Webb acting as agent of the Holding Company.  THE HOLDING COMPANY AND
THE SAVINGS  BANK HAVE THE RIGHT TO REJECT  ORDERS,  IN WHOLE OR PART,  IN THEIR
SOLE DISCRETION IN THE SYNDICATED COMMUNITY OFFERING. IF AN ORDER IS REJECTED IN
PART,  THE  PURCHASER  DOES NOT HAVE THE RIGHT TO CANCEL  THE  REMAINDER  OF THE
ORDER.  Neither Webb nor any registered  broker-dealer shall have any obligation
to take or purchase any shares of the Common Stock in the  Syndicated  Community
Offering; however, Webb has agreed to use its best efforts in the sale of shares
in the Syndicated Community Offering.

     Stock sold in the Syndicated  Community Offering will be sold at the $10.00
Purchase  Price,  the same price as all other shares in the  Offerings.  See "--
Stock  Pricing and Number of Shares to be Issued." No person,  together with any
associate or group of persons acting in concert,  will be permitted to subscribe
in the  Syndicated  Community  Offering  for  shares  of  Common  Stock  with an
aggregate purchase price of more than $200,000. See "-- Plan of Distribution for
the  Subscription,  Direct Community and Syndicated  Community  Offerings" for a
description of the commission to be paid to any selected dealers and to Webb.

     Webb may enter into agreements with selected  dealers to assist in the sale
of shares in the Syndicated Community Offering.  During the Syndicated Community
Offering,  selected dealers may only solicit  indications of interest from their
customers to place orders with the Holding  Company as of a certain date ("Order
Date") for the purchase of shares of Conversion  Stock. When and if Webb and the
Holding Company believe that enough indications of interest and orders have been
received in the Subscription  Offering,  the Direct  Community  Offering and the
Syndicated  Community Offering to consummate the Conversion,  Webb will request,
as of the Order Date,  selected  dealers to submit orders to purchase shares for
which they have received indications of interest from their customers.  Selected
dealers will send confirmations to such customers on the next business day after
the Order Date.  Selected dealers may debit the accounts of their customers on a
date which will be three business days from the Order Date ("Settlement  Date").
Customers who authorize  selected dealers to debit their brokerage  accounts are
required  to have the funds for  payment in their  account on but not before the
Settlement  Date. On the Settlement  Date,  selected dealers will remit funds to
the account that the Holding Company  established for each selected dealer. Each
customer's  funds so  forwarded  to the  Holding  Company,  along with all other
accounts  held  in the  same  title,  will  be  insured  by the  FDIC  up to the
applicable  $100,000 legal limit. After payment has been received by the Holding
Company from selected  dealers,  funds will earn interest at the Savings  Bank's
passbook  rate (____% per annum as of the date hereof)  until the  completion of
the Offerings.  At the  consummation of the Conversion the funds received in the
Offerings  will be used to  purchase  the shares of Common  Stock  ordered.  The
shares of Common Stock issued in the  Conversion  cannot and will not be insured
by the FDIC or any other government  agency.  In the event the Conversion is not
consummated as described above, funds with interest will be returned promptly to
the selected  dealers,  who, in turn,  will  promptly  credit  their  customers'
brokerage accounts.

     The Syndicated Community Offering may close as early as ____ __.m., Pacific
Time, on ________ __, 1997, the Expiration  Date, or any date  thereafter at the
discretion  of the Holding  Company.  The  Syndicated  Community  Offering  will
terminate no more than 45 days following the Expiration Date, unless extended by
the Holding Company with any required regulatory approval,  but in no case later
than ______ __, 1997.  The Syndicated  Community  Offering may run concurrent to
the Subscription and Direct Community Offering or subsequent thereto.


                                       87





     In the event the Savings Bank is unable to find purchasers from the general
public for all unsubscribed shares, other purchase  arrangements will be made by
the Board of Directors of the Savings Bank, if feasible. Such other arrangements
will be  subject  to the  approval  of the OTS.  The OTS may  grant  one or more
extensions of the offering period, provided that (i) no single extension exceeds
90 days, (ii)  subscribers are given the right to increase,  decrease or rescind
their subscriptions during the extension period, and (iii) the extensions do not
go more than two years  beyond the date on which the members  approved the Plan.
If the Conversion is not consummated by ___________,  1997 (or, if the Offerings
are fully  extended,  by ___________,  1997),  either all funds received will be
returned with interest (and withdrawal  authorizations  canceled) or, if the OTS
has granted an extension of such period, all subscribers will be given the right
to increase,  decrease or rescind  their  subscriptions  at any time prior to 20
days  before  the  end of the  extension  period.  If an  extension  of  time is
obtained, all subscribers will be notified of such extension and of their rights
to modify their orders. If an affirmative  response to any resolicitation is not
received by the Holding Company from a subscriber,  the subscriber's  order will
be rescinded and all funds received will be promptly  returned with interest (or
withdrawal  authorizations will be canceled).  No single extension can exceed 90
days.

     Persons in Non-Qualified  States.  The Holding Company and the Savings Bank
will make reasonable efforts to comply with the securities laws of all states in
the United States in which persons  entitled to subscribe for stock  pursuant to
the Plan of Conversion reside. However, the Holding Company and the Savings Bank
are not required to offer stock in the  Subscription  Offering to any person who
resides in a foreign  country or  resides in a state of the United  States  with
respect to which (i) a small number of persons  otherwise  eligible to subscribe
for shares of Common Stock  reside in such state or (ii) the Holding  Company or
the Savings Bank  determines  that  compliance  with the securities laws of such
state would be impracticable for reasons of cost or otherwise, including but not
limited to a request or  requirement  that the  Holding  Company and the Savings
Bank or their  officers,  directors  or trustees  register as a broker,  dealer,
salesman or selling agent, under the securities laws of such state, or a request
or  requirement  to register or  otherwise  qualify the  Subscription  Rights or
Common Stock for sale or submit any filing with  respect  thereto in such state.
Where the number of persons  eligible  to  subscribe  for shares in one state is
small,  the Holding  Company and the Savings Bank will base their decision as to
whether or not to offer the Common  Stock in such state on a number of  factors,
including the size of accounts held by account holders in the state, the cost of
reviewing the registration and  qualification  requirements of the state (and of
actually  registering  or  qualifying  the shares) or the need to  register  the
Holding  Company,  its officers,  directors or employees as brokers,  dealers or
salesmen.

     Plan of Distribution for the Subscription,  Direct Community and Syndicated
Community Offerings

     The Holding Company and the Savings Bank have retained Webb to consult with
and to advise  the  Savings  Bank and the  Holding  Company,  and to assist  the
Holding  Company on a best efforts basis,  in the  distribution of the shares of
Common Stock in the Subscription and Community Offering.  The services that Webb
will provide  include,  but are not limited to (i) training the employees of the
Savings Bank who will perform certain ministerial  functions in the Subscription
and Community  Offering  regarding the mechanics and regulatory  requirements of
the stock  offering  process,  (ii)  managing  the Stock  Information  Center by
assisting  interested  stock  subscribers  and by  keeping  records of all stock
orders,  (iii)  preparing  marketing  materials,   and  (iv)  assisting  in  the
solicitation  of proxies from the Savings  Bank's members for use at the Special
Meeting.  For its services,  Webb will receive a management fee of $25,000 and a
success  fee of 1.5% of the  aggregate  Purchase  Price of the  shares of Common
Stock sold in the Subscription and Direct Community  Offerings  excluding shares
purchased  by the ESOP and officers and  directors of the Savings  Bank.  In the
event that  selected  dealers are used to assist in the sale of shares of Common
Stock in the Community  Offering,  such dealers will be paid a fee of up to 5.5%
of the aggregate Purchase Price of the shares sold by such dealers.  The Holding
Company and the Savings Bank have agreed to reimburse Webb for its out-of-pocket
expenses,  and its legal fees up to a total of $35,000,  and to  indemnify  Webb
against certain claims or liabilities,  including certain  liabilities under the
Securities  Act, and will contribute to payments Webb may be required to make in
connection with any such claims or liabilities.


                                       88





     Sales of  shares of  Common  Stock  will be made  primarily  by  registered
representatives affiliated with Webb or by the broker-dealers managed by Webb. A
Stock  Information  Center will be established at the main office of the Savings
Bank. The Holding  Company will rely on Rule 3a4-1 of the Exchange Act and sales
of Common Stock will be conducted within the requirements of such Rule, so as to
permit  officers,  directors  and  employees to  participate  in the sale of the
Common Stock in those states where the law so permits.  No officer,  director or
employee of the Holding Company or the Savings Bank will be compensated directly
or indirectly by the payment of commissions or other  remuneration in connection
with his or her participation in the sale of Common Stock.

Procedure  for  Purchasing  Shares  in the  Subscription  and  Direct  Community
Offering

     To ensure that each purchaser receives a prospectus at least 48 hours prior
to the Expiration Date in accordance with Rule 15c2-8 under the Exchange Act, no
Prospectus  will be mailed  any later  than five days prior to such date or hand
delivered  any later than two days prior to such  date.  Execution  of the Stock
Order Form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Stock Order Forms will only be distributed  with a Prospectus.  The Savings Bank
will accept for processing only orders submitted on original Stock Order Forms.

     To purchase shares in the Subscription and Direct Community  Offering,  the
accompanying  original Stock Order Form (facsimile  copies and photocopies  will
not be accepted) and a fully  executed  separate  original  Certification  Form,
along  with the  required  full  payment  for  each  share  subscribed,  or with
appropriate  authorization  for withdrawal of full payment from the subscriber's
deposit  account  with the Savings  Bank (which may be given by  completing  the
appropriate  blanks in the Stock  Order  Form),  must be received by the Savings
Bank by Noon,  Pacific  Time,  on the  Expiration  Date.  Stock  Order Forms and
Certification  Forms  that  are  not  received  by  such  time  or are  executed
defectively  or are received  without full  payment (or  appropriate  withdrawal
instructions  for full  payment) are not  required to be  accepted.  The Holding
Company and the Savings Bank have the right to waive or permit the correction of
incomplete or improperly  executed Stock Order Forms,  but do not represent that
they will do so. Pursuant to the Plan of Conversion,  the  interpretation by the
Holding  Company and the Savings Bank of the terms and conditions of the Plan of
Conversion and of the Stock Order Form will be final. Once received, an executed
Stock Order Form or Certification Form may not be modified, amended or rescinded
without the  consent of the Savings  Bank,  unless the  Conversion  has not been
consummated  within 45 days after the end of the Subscription  Offering,  unless
such period has been extended.

     In order to ensure that Eligible  Account  Holders,  Supplemental  Eligible
Account  Holders and Other  Members are  properly  identified  as to their stock
purchase priorities,  depositors as of the Eligibility Record Date (December 31,
1995) and/or the Supplemental  Eligibility  Record Date (______ __, 1997) and/or
the Voting  Record Date  (________ __, 1997) must list all accounts on the Stock
Order  Form  giving  all  names in each  account,  the  account  number  and the
approximate account balance as of such date.

     Full payment for subscriptions may be made (i) in cash only if delivered in
person at an office of the Savings  Bank,  (ii) by check,  bank draft,  or money
order, or (iii) by authorization of withdrawal from deposit accounts  maintained
with the  Savings  Bank.  Appropriate  means by which  such  withdrawals  may be
authorized  are  provided  on the Stock Order Form.  No wire  transfers  will be
accepted and full payment is required. Interest will be paid on payments made by
cash,  check,  bank draft or money order at the  Savings  Bank's  passbook  rate
(____% per annum as of the date hereof) from the date payment is received  until
the  consummation  or  termination  of the  Conversion.  If  payment  is made by
authorization  of withdrawal from deposit  accounts,  the funds authorized to be
withdrawn  from a  deposit  account  will  continue  to accrue  interest  at the
contractual  rates until  consummation or termination of the Conversion  (unless
the  certificate  matures  after the date of receipt of the Stock Order Form but
prior to closing,  in which case funds will earn  interest at the passbook  rate
from the date of maturity until consummation of the Conversion), but a hold will
be placed on such funds,  thereby making them unavailable to the depositor until
consummation  or  termination  of the  Conversion.  At the  consummation  of the
Conversion  the funds  received in the  Offerings  will be used to purchase  the
shares of Common Stock ordered.  THE SHARES ISSUED IN THE CONVERSION  CANNOT AND
WILL NOT BE INSURED  BY THE FDIC OR ANY OTHER  GOVERNMENT  AGENCY.  In the event
that

                                       89





the Conversion is not  consummated  for any reason,  all funds submitted will be
promptly refunded with interest as described above.

     If a subscriber  authorizes  the Savings Bank to withdraw the amount of the
Purchase Price from his or her deposit  account,  the Savings Bank will do so as
of the effective date of Conversion.  The Savings Bank will waive any applicable
penalties  for early  withdrawal  from  certificate  accounts.  If the remaining
balance in a certificate account is reduced below the applicable minimum balance
requirement  at the time  that the  funds  actually  are  transferred  under the
authorization,  the certificate  will be canceled at the time of the withdrawal,
without  penalty,  and the  remaining  balance will earn interest at the Savings
Bank's passbook rate.

     If the ESOP  subscribes for shares during the  Subscription  Offering,  the
ESOP will not be  required to pay for the shares  subscribed  for at the time it
subscribes, but rather may pay for such shares of Common Stock subscribed for at
the Purchase Price upon  consummation of the Conversion,  provided that there is
in force from the time of its  subscription  until such time, a loan  commitment
from an unrelated  financial  institution or the Holding  Company to lend to the
ESOP,  at such time,  the  aggregate  Purchase  Price of the shares for which it
subscribed.

     IRAs maintained in the Savings Bank do not permit  investment in the Common
Stock. A depositor  interested in using his or her IRA funds to purchase  Common
Stock must do so through a  self-directed  IRA.  Since the Savings Bank does not
offer such accounts, it will allow such a depositor to make a trustee-to-trustee
transfer of the IRA funds to a trustee offering a self-directed IRA program with
the  agreement  that such funds will be used to purchase the Common Stock in the
Offerings.  There will be no early withdrawal or IRS interest penalties for such
transfers.  The new  trustee  would  hold the  Common  Stock in a  self-directed
account in the same manner as the  Savings  Bank now holds the  depositor's  IRA
funds.  An  annual  administrative  fee  may  be  payable  to the  new  trustee.
Depositors  interested in using funds in an Savings Bank IRA to purchase  Common
Stock should contact the Stock Information Center at the Savings Bank as soon as
possible so that the necessary forms may be forwarded for execution and returned
prior to the  Expiration  Date.  In addition,  the  provisions  of ERISA and IRS
regulations  require  that  officers,  directors  and 10%  shareholders  who use
self-directed  IRA funds to purchase shares of Common Stock in the  Subscription
and Direct Community  Offering make such purchases for the exclusive  benefit of
IRAs.

     Certificates  representing shares of Common Stock purchased, and any refund
due,  will be mailed to  purchasers  at such  address as may be  specified  in a
properly  completed  Stock Order Form or to the last  address of such  person(s)
appearing  on the records of the Savings Bank as soon as  practicable  following
completion of the sale of all shares of Common Stock. Any certificates  returned
as  undeliverable  will be disposed of in accordance  with applicable law. Until
certificates for the Common Stock are available and delivered to subscribers and
purchasers,  subscribers  and  purchasers  may not be able to sell the shares of
Common Stock for which they subscribed or purchased.

Stock Pricing and Number of Shares to be Issued

     Federal  regulations  require  that  the  aggregate  purchase  price of the
securities sold in connection with the Conversion be based upon an estimated pro
forma value of the Holding  Company and the  Savings  Bank as  converted  (I.E.,
taking into account the expected receipt of proceeds from the sale of securities
in the Conversion),  as determined by an independent appraisal. The Savings Bank
and the Holding  Company have retained Keller to prepare an appraisal of the pro
forma market value of the Holding Company and the Savings Bank as converted,  as
well  as  a  business  plan.  Keller  will  receive  a  fee  expected  to  total
approximately   $22,000  for  its  appraisal  services  and  assistance  in  the
preparation of a business plan, plus reasonable  out-of-pocket expenses incurred
in connection with the appraisal not to exceed $800. The Savings Bank has agreed
to indemnify Keller under certain circumstances against liabilities and expenses
(including legal fees) arising out of, related to, or based upon the Conversion.

     Keller has prepared an appraisal of the estimated pro forma market value of
the Holding  Company and the Savings Bank as  converted  taking into account the
formation of the Holding  Company as the holding  company for the Savings  Bank.
For its analysis, Keller undertook substantial investigations to learn about the
Savings Bank's

                                       90





business and operations.  Management supplied financial  information,  including
annual  financial  statements,  information  on the  composition  of assets  and
liabilities,  and other financial  schedules.  In addition to this  information,
Keller  reviewed  the  Savings  Bank's  Form  AC  Application  for  Approval  of
Conversion  and  the  Holding   Company's  Form  S-1   Registration   Statement.
Furthermore,  Keller visited the Savings Bank's  facilities and had  discussions
with the Savings  Bank's  management and its special  conversion  legal counsel,
Breyer & Aguggia.  No detailed individual analysis of the separate components of
the Holding Company's or the Savings Bank's assets and liabilities was performed
in connection with the evaluation.

     In  estimating  the pro forma market  value of the Holding  Company and the
Savings Bank as  converted,  as required by  applicable  regulatory  guidelines,
Keller's analysis utilized three selected valuation  procedures,  the Price/Book
("P/B") method,  the  Price/Earnings  ("P/E") method,  and Price/Assets  ("P/A")
method,  all of which are  described in its report.  Keller  placed the greatest
emphasis on the P/E and P/B methods in  estimating  pro forma market  value.  In
applying these procedures,  Keller reviewed,  among other factors,  the economic
make-up of the Savings Bank's primary market area, the Savings Bank's  financial
performance  and  condition  in relation to  publicly-traded  institutions  that
Keller deemed comparable to the Savings Bank, the specific terms of the offering
of the Holding  Company's  Common Stock,  the pro forma impact of the additional
capital raised in the Conversion,  conditions of securities  markets in general,
and the market for  thrift  institution  common  stock in  particular.  Keller's
analysis  provides an approximation of the pro forma market value of the Holding
Company and the Savings Bank as converted based on the valuation methods applied
and the assumptions outlined in its report.  Included in its report were certain
assumptions  as to the pro  forma  earnings  of the  Holding  Company  after the
Conversion  that  were  utilized  in  determining  the  appraised  value.  These
assumptions  included  expenses  of $884,000  at the  midpoint of the  Estimated
Valuation  Range,  an  assumed  after-tax  rate of return on the net  Conversion
proceeds of 3.64%,  purchases  by the ESOP of 8% of the Common Stock sold in the
Conversion  and  purchases  in the open  market by the MRP of a number of shares
equal to 4% of the Common Stock sold in the  Conversion  at the Purchase  Price.
See "PRO FORMA DATA" for additional  information  concerning these  assumptions.
The use of different assumptions may yield different results.

     On the basis of the foregoing,  Keller has advised the Holding  Company and
the  Savings  Bank  that,  in its  opinion,  as of June 4, 1997,  the  aggregate
estimated pro forma market value of the Holding  Company and the Savings Bank as
converted  and,  therefore,  the Common Stock was within the valuation  range of
$28,135,000 to $38,065,000  with a midpoint of $33,100,000.  After reviewing the
methodology  and  the  assumptions  used by  Keller  in the  preparation  of the
appraisal,  the Board of Directors  established  the Estimated  Valuation  Range
which is equal to the  valuation  range of  $28,135,000  to  $38,065,000  with a
midpoint of  $33,100,000.  Assuming that the shares are sold at $10.00 per share
in the Conversion, the estimated number of shares would be between 2,813,500 and
3,806,500  with a  midpoint  of  3,310,000.  The  Purchase  Price of $10.00  was
determined by  discussion  among the Boards of Directors of the Savings Bank and
the Holding Company and Webb,  taking into account,  among other factors (i) the
requirement  under OTS regulations  that the Common Stock be offered in a manner
that will achieve the widest  distribution of the stock,  (ii) desired liquidity
in the Common  Stock  subsequent  to the  Conversion,  and (iii) the  expense of
issuing shares for purposes of Oregon franchise taxes.  Since the outcome of the
Offerings  relate in large measure to market  conditions at the time of sale, it
is not possible to  determine  the exact number of shares that will be issued by
the Holding Company at this time. The Estimated  Valuation Range may be amended,
with the approval of the OTS, if necessitated by developments following the date
of such  appraisal  in, among other  things,  market  conditions,  the financial
condition or operating  results of the Savings  Bank,  regulatory  guidelines or
national or local economic conditions.

     Keller's  appraisal  report  is filed  as an  exhibit  to the  Registration
Statement. See "ADDITIONAL INFORMATION."

     If, upon  completion  of the  Subscription  Offering,  at least the minimum
number of shares are subscribed for,  Keller,  after taking into account factors
similar to those involved in its prior appraisal, will determine its estimate of
the pro forma  market  value of the  Holding  Company  and the  Savings  Bank as
converted, as of the close of the Subscription Offering.

                                       91






     No sale of the shares will take place unless prior thereto Keller  confirms
to the OTS that, to the best of Keller's  knowledge  and judgment,  nothing of a
material  nature has  occurred  that would cause it to conclude  that the actual
total purchase price on an aggregate basis was incompatible with its estimate of
the total pro forma market value of the Holding  Company and the Savings Bank as
converted at the time of the sale. If, however,  the facts do not justify such a
statement,  the  Offerings  or  other  sale  may be  canceled,  a new  Estimated
Valuation Range and price per share set and new  Subscription,  Direct Community
and Syndicated  Community Offerings held. Under such circumstances,  subscribers
would have the right to modify or rescind their  subscriptions and to have their
subscription funds returned promptly with interest and holds on funds authorized
for withdrawal from deposit accounts would be released or reduced.

     Depending upon market and financial conditions, the number of shares issued
may be more or less than the range in number of shares discussed  herein. In the
event the total  amount of  shares  issued is less than  2,813,500  or more than
4,377,475  (15%  above  the  maximum  of the  Estimated  Valuation  Range),  for
aggregate  gross  proceeds of less than  $28,135,000  or more than  $43,774,750,
subscription  funds will be returned  promptly with interest to each  subscriber
unless he indicates otherwise. In the event a new valuation range is established
by Keller, such new range will be subject to approval by the OTS.

     If purchasers cannot be found for an insignificant  residue of unsubscribed
shares from the general public, other purchase  arrangements will be made by the
Boards of Directors of the Savings  Bank and the Holding  Company,  if possible.
Such other purchase  arrangements will be subject to the approval of the OTS and
may provide for purchases for investment purposes by directors,  officers, their
associates and other persons in excess of the  limitations  provided in the Plan
of Conversion and in excess of the proposed director purchases set forth herein,
although  no such  purchases  are  currently  intended.  If such other  purchase
arrangements cannot be made, the Plan of Conversion will terminate.

     In formulating its appraisal, Keller relied upon the truthfulness, accuracy
and  completeness of all documents the Savings Bank furnished to it. Keller also
considered  financial and other  information  from  regulatory  agencies,  other
financial institutions,  and other public sources, as appropriate.  While Keller
believes this information to be reliable, Keller does not guarantee the accuracy
or  completeness  of  such  information  and did not  independently  verify  the
financial statements and other data provided by the Savings Bank and the Holding
Company or independently  value the assets or liabilities of the Holding Company
and the Savings  Bank.  THE  APPRAISAL BY KELLER IS NOT INTENDED TO BE, AND MUST
NOT BE INTERPRETED AS, A  RECOMMENDATION  OF ANY KIND AS TO THE  ADVISABILITY OF
VOTING TO  APPROVE  THE PLAN OF  CONVERSION  OR OF  PURCHASING  SHARES OF COMMON
STOCK.  MOREOVER,  BECAUSE THE  APPRAISAL IS  NECESSARILY  BASED ON MANY FACTORS
WHICH CHANGE FROM TIME TO TIME,  THERE IS NO ASSURANCE THAT PERSONS WHO PURCHASE
SUCH SHARES IN THE  CONVERSION  WILL LATER BE ABLE TO SELL SHARES  THEREAFTER AT
PRICES AT OR ABOVE THE PURCHASE PRICE.

Limitations on Purchases of Shares

     The Plan of Conversion  provides for certain  limitations to be placed upon
the  purchase  of  Common  Stock  by  eligible  subscribers  and  others  in the
Conversion.  Each subscriber must subscribe for a minimum of 25 shares. With the
exception of the ESOP,  which is expected to  subscribe  for 8% of the shares of
Common Stock issued in the Conversion,  the Plan of Conversion  provides for the
following  purchase  limitations:  (i) No Eligible Account Holder,  Supplemental
Eligible Account Holder or Other Member, including, in each case, all persons on
a joint account,  may purchase shares of Common Stock with an aggregate purchase
price of more than  $200,000,  (ii) no person  (including all persons on a joint
account),  either  alone or together  with  associates  of or persons  acting in
concert with such person, may purchase in the Direct Community Offering, if any,
or in the Syndicated Community Offering,  if any, shares of Common Stock with an
aggregate  purchase  price of more than  $200,000,  and (iii) no person,  either
alone or together  with  associates  of or persons  acting in concert  with such
person,  may purchase in the aggregate  more than the overall  maximum  purchase
limitation  of 1% of the total  number of shares of Common  Stock  issued in the
Conversion  (exclusive  of any shares  issued  pursuant  to an  increase  in the
Estimated Valuation Range of up to 15%). For purposes of the Plan of Conversion,
the directors are not deemed to be acting in concert

                                       92





solely by reason of their  Board  membership.  Pro rata  reductions  within each
Subscription  Rights  category will be made in  allocating  shares to the extent
that the maximum purchase limitations are exceeded.

     The Savings  Bank's and the Holding  Company's  Boards of Directors may, in
their sole discretion,  increase the maximum purchase limitation set forth above
up to 9.99% of the shares of Common Stock sold in the Conversion,  provided that
orders for  shares  which  exceed 5% of the  shares of Common  Stock sold in the
Conversion  may not  exceed,  in the  aggregate,  10% of the shares  sold in the
Conversion.  The Savings Bank and the Holding  Company do not intend to increase
the  maximum  purchase  limitation  unless  market  conditions  are such that an
increase in the maximum  purchase  limitation  is  necessary to sell a number of
shares in excess of the minimum of the Estimated  Valuation Range. If the Boards
of  Directors  decide to increase  the purchase  limitation  above,  persons who
subscribed  for the maximum  number of shares of Common Stock will be, and other
large  subscribers in the discretion of the Holding Company and the Savings Bank
may be,  given the  opportunity  to increase  their  subscriptions  accordingly,
subject  to  the  rights  and   preferences  of  any  person  who  has  priority
Subscription Rights.

     The term "acting in concert" is defined in the Plan of  Conversion  to mean
(i)  knowing  participation  in a joint  activity  or  interdependent  conscious
parallel  action  towards a common  goal  whether or not  pursuant to an express
agreement;  or (ii) a combination or pooling of voting or other interests in the
securities  of  an  issuer  for a  common  purpose  pursuant  to  any  contract,
understanding,  relationship, agreement or other arrangement, whether written or
otherwise.  In general,  a person who acts in concert with  another  party shall
also be deemed to be acting in concert  with any  person  who is also  acting in
concert with that other party.

     The term  "associate"  of a person is defined in the Plan of  Conversion to
mean (i) any  corporation  or  organization  (other than the  Savings  Bank or a
majority-owned  subsidiary  of the  Savings  Bank) of which  such  person  is an
officer or partner or is, directly or indirectly, the beneficial owner of 10% or
more of any class of equity securities;  (ii) any trust or other estate in which
such  person has a  substantial  beneficial  interest or as to which such person
serves as trustee or in a similar fiduciary  capacity  (excluding  tax-qualified
employee  plans);  and (iii) any  relative  or  spouse  of such  person,  or any
relative of such spouse, who either has the same home as such person or who is a
director or officer of the Savings  Bank or any of its parents or  subsidiaries.
For example,  a  corporation  of which a person serves as an officer would be an
associate  of  such  person  and,  therefore,   all  shares  purchased  by  such
corporation  would be included with the number of shares which such person could
purchase individually under the above limitations.

     The  term  "officer"  is  defined  in the  Plan  of  Conversion  to mean an
executive  officer of the Savings  Bank,  including  its  Chairman of the Board,
President, Executive Vice Presidents, Senior Vice Presidents, Vice Presidents in
charge of principal business functions, Secretary and Treasurer.

     Common  Stock   purchased   pursuant  to  the  Conversion  will  be  freely
transferable,  except for shares  purchased  by  directors  and  officers of the
Savings Bank and the Holding Company and by NASD members.  See "--  Restrictions
on Transferability by Directors and Officers and NASD Members."

Restrictions on Repurchase of Stock

     Pursuant to OTS regulations,  OTS-regulated savings associations (and their
holding  companies)  may not for a  period  of three  years  from the date of an
institution's mutual-to-stock conversion repurchase any of its common stock from
any person,  except in the event of (i) an offer made to all of its stockholders
to repurchase the common stock on a pro rata basis, approved by the OTS; or (ii)
the  repurchase of qualifying  shares of a director;  or (iii) a purchase in the
open market by a tax-qualified or non-tax-qualified  employee stock benefit plan
in  an  amount  reasonable  and  appropriate  to  fund  the  plan.  Furthermore,
repurchases of any common stock are prohibited if the effect thereof would cause
the association's regulatory capital to be reduced below (a) the amount required
for the liquidation account or (b) the regulatory capital  requirements  imposed
by the OTS. Repurchases are generally prohibited during the first year following
conversion.  Upon ten days'  written  notice to the OTS, and if the OTS does not
object,  an  institution  may make open market  repurchases  of its  outstanding
common stock during years two and

                                       93





three following the conversion,  provided that certain regulatory conditions are
met and that the repurchase would not adversely  affect the financial  condition
of the association. Any repurchases of common stock by the Holding Company would
be  subject  to these  regulatory  restrictions  unless  the OTS  would  provide
otherwise.

Restrictions on Transferability by Directors and Officers and NASD Members

     Shares of Common Stock purchased in the Offerings by directors and officers
of the  Holding  Company  may not be sold  for a period  of one  year  following
consummation  of the  Conversion,  except  in the  event  of  the  death  of the
stockholder  or in any exchange of the Common Stock in connection  with a merger
or  acquisition  of the  Holding  Company.  Shares of Common  Stock  received by
directors  or officers  through the ESOP or the MRP or upon  exercise of options
issued  pursuant  to the  Stock  Option  Plan  or  purchased  subsequent  to the
Conversion are not subject to this  restriction.  Accordingly,  shares of Common
Stock  issued by the Holding  Company to  directors  and  officers  shall bear a
legend  giving  appropriate  notice of the  restriction  and, in  addition,  the
Holding Company will give appropriate instructions to the transfer agent for the
Holding Company's Common Stock with respect to the restriction on transfers. Any
shares  issued to  directors  and officers as a stock  dividend,  stock split or
otherwise  with respect to restricted  Common Stock shall be subject to the same
restrictions.

     Purchases of outstanding  shares of Common Stock of the Holding  Company by
directors,  executive  officers (or any person who was an  executive  officer or
director of the Savings Bank after adoption of the Plan of Conversion) and their
associates  during the three-year  period following  Conversion may be made only
through  a broker  or  dealer  registered  with the SEC,  except  with the prior
written  approval  of the OTS.  This  restriction  does not apply,  however,  to
negotiated  transactions  involving  more  than  1%  of  the  Holding  Company's
outstanding  Common  Stock or to the  purchase  of stock  pursuant  to the Stock
Option Plan.

     The Holding  Company has filed with the SEC a registration  statement under
the Securities Act of 1933, as amended  ("Securities  Act") for the registration
of the Common Stock to be issued  pursuant to the Conversion.  The  registration
under  the  Securities  Act of shares  of the  Common  Stock to be issued in the
Conversion  does not cover the  resale of such  shares.  Shares of Common  Stock
purchased by persons who are not affiliates of the Holding Company may be resold
without  registration.  Shares  purchased by an affiliate of the Holding Company
will be subject to the resale restrictions of Rule 144 under the Securities Act.
If the Holding Company meets the current public information requirements of Rule
144 under the Securities Act, each affiliate of the Holding Company who complies
with the  other  conditions  of Rule  144  (including  those  that  require  the
affiliate's  sale to be aggregated with those of certain other persons) would be
able to sell in the public market, without registration,  a number of shares not
to exceed, in any three-month  period,  the greater of (i) 1% of the outstanding
shares of the Holding  Company or (ii) the average  weekly  volume of trading in
such shares during the preceding four calendar  weeks.  Provision may be made in
the future by the  Holding  Company to permit  affiliates  to have their  shares
registered for sale under the Securities Act under certain circumstances.

     Under guidelines of the NASD,  members of the NASD and their associates are
subject to certain  restrictions  on the  transfer of  securities  purchased  in
accordance with Subscription  Rights and to certain reporting  requirements upon
purchase of such securities.

               RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY

     The following discussion is a summary of the material provisions of federal
law and regulations and the OBCA, as well as the Articles of  Incorporation  and
Bylaws of the Holding  Company,  relating to stock ownership and transfers,  the
Board of Directors and business combinations, all of which may be deemed to have
"anti-takeover"  effects.  The  description  of these  provisions is necessarily
general and reference  should be made to the actual law and  regulations  and to
the Articles of Incorporation and Bylaws of the Holding Company. See "ADDITIONAL
INFORMATION" as to how to obtain a copy of these documents.


                                       94





Conversion Regulations

     OTS  regulations  prohibit any person from making an offer,  announcing  an
intent to make an offer or  participating  in any other  arrangement to purchase
stock or acquiring stock or subscription rights in a converting  institution (or
its holding  company) from another person prior to completion of its conversion.
Further,  without the prior written approval of the OTS, no person may make such
an offer or  announcement  of an offer to purchase  shares or  actually  acquire
shares in the converting  institution  (or its holding  company) for a period of
three  years from the date of the  completion  of the  conversion  if,  upon the
completion of such offer, announcement or acquisition,  that person would become
the  beneficial  owner  of  more  than  10%  of  the  outstanding  stock  of the
institution (or its holding  company).  The OTS has defined  "person" to include
any individual, group acting in concert, corporation,  partnership, association,
joint stock company,  trust,  unincorporated  organization or similar company, a
syndicate  or any other group  formed for the purpose of  acquiring,  holding or
disposing  of  securities  of  an  insured  institution.  However,  offers  made
exclusively  to the Savings Bank (or its holding  company) or an  underwriter or
member of a selling group acting on the converting institution's (or its holding
company's) behalf for resale to the general public are excepted.  The regulation
also provides  civil  penalties for willful  violation or assistance in any such
violation of the  regulation by any person  connected with the management of the
converting institution (or its holding company) or who controls more than 10% of
the outstanding shares or voting rights of a converting or converted institution
(or its holding company).

     The Articles of  Incorporation of the Holding Company  essentially  extends
the restrictive  period for 10% acquisitions of Holding Company stock from three
to five years following completion of the Conversion.  See "-- Change of Control
- -- Restrictions on Acquisitions of Securities."


Change of Control

     Under the Change in Bank Control  Act, no person may acquire  control of an
insured  federal  savings and loan  association  or its parent  holding  company
unless the OTS has been given 60 days' prior written notice and has not issued a
notice  disapproving  the proposed  acquisition.  In addition,  OTS  regulations
provide that no company may acquire control of a savings association without the
prior  approval of the OTS. Any company  that  acquires  such control  becomes a
"savings and loan holding  company"  subject to  registration,  examination  and
regulation by the OTS.

     Control,  as defined  under  federal law,  means  ownership,  control of or
holding  irrevocable  proxies  representing more than 25% of any class of voting
stock,  control  in any manner of the  election  of a  majority  of the  savings
association's directors, or a determination by the OTS that the acquiror has the
power to direct,  or directly or indirectly to exercise a controlling  influence
over,  the management or policies of the  institution.  Acquisition of more than
10% of any class of a savings  association's  voting stock, if the acquiror also
is subject  to any one of eight  "control  factors,"  constitutes  a  rebuttable
determination of control under the regulations. Such control factors include the
acquiror being one of the two largest stockholders. The determination of control
may be rebutted by submission to the OTS,  prior to the  acquisition of stock or
the occurrence of any other circumstances giving rise to such determination,  of
a statement setting forth facts and circumstances  which would support a finding
that no control relationship will exist and containing certain undertakings. The
regulations provide that persons or companies which acquire beneficial ownership
exceeding  10% or more of any class of a savings  association's  stock must file
with the OTS a certification  form that the holder is not in control of such
institution, is not subject to a rebuttable  determination of control and will
take no action which would result in a  determination  or rebuttable
determination  of control without  prior notice to or approval of the OTS, as
applicable.  There are also rebuttable presumptions in the regulations
concerning whether a group "acting in concert"  exists,  including  presumed
action in  concert  among  members of an "immediate family."

     The OTS may  prohibit an  acquisition  of control if it finds,  among other
things,  that (i) the  acquisition  would result in a monopoly or  substantially
lessen  competition,  (ii) the financial condition of the acquiring person might
jeopardize the financial stability of the institution,  or (iii) the competence,
experience or integrity of the acquiring

                                        95



person  indicates that it would not be in the interest of the  depositors  or
the public to permit the  acquisition  of control by such person.

Anti-takeover  Provisions in the Holding Company's Articles of Incorporation and
Bylaws and in Oregon Law

     A number of provisions of the Holding  Company's  Articles of Incorporation
and Bylaws deal with  matters of  corporate  governance  and  certain  rights of
stockholders.   The  following  discussion  is  a  general  summary  of  certain
provisions of the Holding  Company's  Articles of  Incorporation  and Bylaws and
regulatory  provisions  relating to stock ownership and transfers,  the Board of
Directors and business  combinations,  which might be deemed to have a potential
"anti-takeover"  effect.  These provisions may have the effect of discouraging a
future  takeover  attempt  which is not approved by the Board of  Directors  but
which  individual  Holding  Company  stockholders  may deem to be in their  best
interests or in which  stockholders may receive a substantial  premium for their
shares over then current  market  prices.  As a result,  stockholders  who might
desire to  participate  in such a transaction  may not have an opportunity to do
so.  Such  provisions  will also render the  removal of the  incumbent  Board of
Directors or management  of the Holding  Company more  difficult.  The following
description  of certain of the provisions of the Articles of  Incorporation  and
Bylaws of the Holding  Company is  necessarily  general and reference  should be
made in each  case to such  Articles  of  Incorporation  and  Bylaws,  which are
incorporated  herein by reference.  See "ADDITIONAL  INFORMATION" as to where to
obtain a copy of these documents.

     Authorized  Shares of Capital Stock.  The Articles of  Incorporation of the
Holding  Company  authorizes  the issuance of up to 250,000  shares of preferred
stock  ("Preferred  Stock").  Preferred Stock with voting rights could be issued
and would then  represent an additional  class of stock  required to approve any
proposed  acquisition.  This  Preferred  Stock,  together  with  authorized  but
unissued  shares  of  the  Holding  Company's  Common  Stock  (the  Articles  of
Incorporation  also authorizes the issuance of up to 8,000,000  shares of Common
Stock),  could  represent  additional  capital  required to be  purchased  by an
acquiror.  Issuance of such additional  shares may dilute the voting interest of
the  Holding  Company's  stockholders.  Issuance  of voting  Preferred  Stock to
persons opposed to a proposed acquisition might prevent or deter an acquisition.

     Classified Board of Directors and Removal of Directors.  Article XII of the
Articles  of  Incorporation  of the  Holding  Company  states  that the Board of
Directors is to be divided into three  classes which shall be as nearly equal in
number as possible. The directors of the Holding Company in each class will hold
office following their initial  appointment to office for terms of one year, two
years and three  years,  respectively,  and,  upon  reelection,  will  serve for
staggered three year terms.  Each class  currently  consists of one third of the
number of  directors.  Each  director  will serve until his or her  successor is
elected and  qualified.  Article  XIII of the Articles of  Incorporation  of the
Holding  Company  provides that a director of the Holding Company may be removed
by the affirmative vote of the holders of at least 80% of the outstanding shares
entitled to vote at an election of directors. The requirement that directors may
be removed only upon an 80% vote makes it difficult for the  stockholders of the
Holding  Company  to  remove  directors  of the  Holding  Company,  even  if the
stockholders believe such removal would be beneficial to the Holding Company.

     A  classified   Board  of  Directors  could  make  it  more  difficult  for
stockholders,  including those holding a majority of the outstanding  shares, to
force an  immediate  change in the  composition  of a  majority  of the Board of
Directors.  Since the terms of only one-third of the incumbent  directors expire
each year, at least two annual elections are required for the stockholders to
change a majority,  whereas a majority of a non-classified  Board  may  be
changed  in one  year.  In  the  absence  of the provisions of the Articles of
Incorporation  classifying the Board,  all of the directors  would be elected
each year.  The provision  for a staggered  Board of Directors  affects  every
election of  directors  and is not  triggered  by the occurrence of a particular
event,  such as a hostile merger.  Thus, a staggered Board of  Directors  makes
it more  difficult  for  stockholders  to change  the majority  of  directors
even  when  the  only  reason  for  the  change  is the performance of such
directors.

     Stockholder Vote Required to Approve Business  Combinations With Interested
Shareholder.  Article XV of the  Holding  Company's  Articles  of  Incorporation
provides that the Holding Company shall not engage in any


                                        96




"business combination" with any "Interested Shareholder" for a period of three
years following the date that the shareholder  became an "Interested
Shareholder,"  unless: (i) prior to that date the Board of  Directors  of the
Holding  Company  approved  either the "business  combination"  or the
transaction  which resulted in the  shareholder becoming an "interested
Shareholder," (ii) upon consummation of the transaction which  resulted in the
shareholder  becoming an "Interested  Shareholder,"  the "Interested
Shareholder"  owned at least 85% of the voting stock of the Holding Company
outstanding  at the time the  transaction  commenced  (excluding  those shares
owned by persons  who are  directors  and also  officers  of the Holding Company
and shares held by employee  stock  benefit  plans in which the employee
participants  do not have the right to  determine  confidentially  whether  such
shares  will be  tendered  in a  tender  or  exchange  offer),  or  (iii)  on or
subsequent to the date that the shareholder became an "Interested  Shareholder,"
the "business  combination" is approved by the Board of Directors of the Holding
Company and authorized at an annual or special meeting of shareholders,  and not
by  written  consent,  by the  affirmative  vote  of at  least  66  2/3%  of the
outstanding voting stock not owned by the "Interested Shareholder."

     For  purposes  of Article XV of the  Articles  of  Incorporation,  the term
"Interested  Shareholder"  is defined to include  any  individual,  corporation,
partnership,  unincorporated  association or other entity is the owner of 15% or
more of the  outstanding  voting stock of the Holding Company or is an affiliate
or associate of a corporation  that owns 15% or more of the  outstanding  voting
stock of the Holding Company and such person was the owner of 15% or more of the
outstanding voting stock of such corporation.  The term "business  combination,"
when used in reference to the Holding Company and any  "Interested  Shareholder"
of the Holding Company,  means (i) any merger or plan of exchange of the Holding
Company or subsidiary  thereof with the  "Interested  Shareholder"  or any other
corporation  if the  merger or plan of  exchange  is  caused by the  "Interested
Shareholder"  and as a result of the merger or plan of exchange,  the provisions
of  Article  XV of the  Articles  of  Incorporation  are not  applicable  to the
surviving  corporation,  (ii)  any  sale,  lease,  exchange,  mortgage,  pledge,
transfer or other  disposition,  in one transaction or a series of transactions,
to or with an  "Interested  Shareholder,"  whether as part of a  dissolution  or
otherwise,  of the  assets of the  Holding  Company  or any  direct or  indirect
majority-owned  subsidiary  thereof  where the assets have an  aggregate  market
value  equal to 10% or more of  either  the  aggregate  market  value of all the
assets of the Holding  Company on a consolidated  basis or the aggregate  market
value  of  all of the  outstanding  stock  of the  Holding  Company,  (iii)  any
transaction  which results in the issuance or transfer by the Holding Company or
by any direct or indirect majority-owned subsidiary thereof of any shares of the
Holding Company (except for certain exchanges or distributions  made pro rata to
all of the same class of stock),  (iv) any  transaction  involving  the  Holding
Company or any direct or indirect  majority-owned  subsidiary  thereof which has
the effect, directly or indirectly, of increasing the proportionate share of any
class or series of shares,  or securities  convertible  thereto,  of the Holding
Company or any such subsidiary  which is owned by the "Interested  Shareholder,"
or (v) the receipt by the "Interested Shareholder" of the benefit, either direct
or indirect,  of any loans,  advances,  guarantees,  pledges or other  financial
benefits  provided  by or through  the  Holding  Company  any direct or indirect
majority-owned subsidiary thereof.

     Restrictions on Acquisitions of Securities.  The Articles of  Incorporation
provides  that  for a  period  of five  years  from  the  effective  date of the
Conversion,  no person may acquire directly or indirectly acquire the beneficial
ownership  of more  than 10% of any  class of  equity  security  of the  Holding
Company, unless such offer or acquisition shall have been approved in advance by
a two-thirds vote of the Holding Company's  Continuing  Directors (as defined in
the Articles of  Incorporation).  This  provision does not apply to any employee
stock benefit plan of the Holding  Company.  In addition,  during such five-year
period, no shares  beneficially  owned in violation of the foregoing  percentage
limitation, as determined by the Holding Company's Board of Directors,  shall be
entitled to vote in  connection  with  any  matter  submitted  to  stockholders
for a vote. Additionally, the Articles of Incorporation provides for further
restrictions on voting  rights of shares owned in excess of 10% of any class of
equity  security of the Holding  Company  beyond five years after the Conversion
of the Savings Bank. Specifically,  the Articles of Incorporation provides that
if, at any time after five years from the Savings  Bank's  conversion to stock
form,  any person acquires  the  beneficial  ownership  of more  than 10% of any
class of  equity security of the Holding  Company,  then,  with respect to each
vote in excess of 10%,  the record  holders of voting  stock of the Holding
Company  beneficially owned by such person  shall be entitled to cast only
one-hundredth  of one vote with  respect  to  each  vote  in  excess  of  10% of
the  voting  power  of the outstanding  shares of voting  stock of the  Holding
Company  which such record holders  would  otherwise  be  entitled  to cast
without  giving  effect to the provision,  and the  aggregate  voting


                                  97




power of such  record  holders  shall be allocated  proportionately  among such
record holders.  An  exception  from the restriction  is provided if the
acquisition of more than 10% of the securities received  the prior  approval  by
a two-thirds  vote of the  Holding  Company's "Continuing  Directors." Under the
Holding Company's  Articles of Incorporation, the  restriction  on  voting
shares  beneficially  owned  in  violation  of the foregoing  limitations  is
imposed  automatically.  In  order  to  prevent  the imposition of such
restrictions,  the Board of Directors must take  affirmative action approving in
advance a particular offer to acquire or acquisition. Unless the Board took such
affirmative  action, the provision would operate to restrict the voting by
beneficial owners of more than 10% of the Holding Company's Common Stock in a
proxy contest.

     Board Consideration of Certain Nonmonetary Factors in the Event of an Offer
by Another Party.  The Articles of  Incorporation of the Holding Company directs
the Board of  Directors,  in  evaluating a Business  Combination  or a tender or
exchange  offer,  to  consider,  in addition to the adequacy of the amount to be
paid in connection with any such transaction,  certain specified factors and any
other  factors the Board deems  relevant,  including (i) the social and economic
effects  of the  transaction  on  the  Holding  Company  and  its  subsidiaries,
employees, depositors, loan and other customers, creditors and other elements of
the communities in which the Holding Company and its subsidiaries operate or are
located; (ii) the business and financial condition and earnings prospects of the
acquiring party or parties;  and (iii) the competence,  experience and integrity
of the  acquiring  party or parties and its or their  management.  By having the
standards in the Articles of Incorporation of the Holding Company,  the Board of
Directors  may  be in a  stronger  position  to  oppose  any  proposed  business
combination,   tender  or  exchange  offer  if  the  Board  concludes  that  the
transaction  would not be in the best interest of the Holding  Company,  even if
the price  offered is  significantly  greater  than the then market price of any
equity security of the Holding Company.

     Provisions  Relating to Meetings of Stockholders.  The OBCA provides that a
special  meeting  of  stockholders  may be  called by a  corporation's  board of
directors or by the holders of at least 10% of all votes  entitled to be cast on
any issue to be considered at the proposed special meeting.

     Article X of the Holding Company's Articles of Incorporation  provides that
there will be no  cumulative  voting by  stockholders  for the  election  of the
Holding Company's directors. The absence of cumulative voting rights effectively
means  that the  holders  of a  majority  of the  shares  voted at a meeting  of
stockholders may, if they so choose, elect all directors of the Holding Company,
thus precluding a small group of stockholders  from  controlling the election of
one or more representatives to the Holding Company's Board of Directors.

     Restriction  on Maximum Number of Directors and Filling of Vacancies on the
Board  of  Directors.  The  OBCA  requires  that the  board  of  directors  of a
corporation  shall  consist  of one or more  members  and  that  the  number  of
directors shall be set by a corporation's  bylaws or articles of  incorporation.
Article XII of the Holding Company's Articles of Incorporation provides that the
number of directors of the Holding Company  (exclusive of directors,  if any, to
be elected by the holders of any  currently  authorized  but unissued  shares of
Preferred Stock of the Holding Company) shall not be less than five or more than
25,  as shall be  provided  from  time to time in  accordance  with the  Holding
Company's  Bylaws.  Its  current  Bylaws fix the number of  directors  at seven.
Additionally,  the power to  determine  the  number of  directors  within  these
numerical  limitations  and the power to fill  vacancies,  whether  occurring by
reason of an increase in the number of directors or by resignation, is vested in
the Board of Directors. The effect of such provisions may be to prevent a person
or entity from immediately acquiring  control of the Holding  Company  through
an increase in the number of the Holding Company's  directors and election of
the control person's or group's nominees to fill the newly created vacancies,
thus allowing existing management to continue in office.

     Advance Notice Requirements for Nomination of Directors and Presentation of
New  Business  at  Meetings  of  Stockholders.  Article  XI of the  Articles  of
Incorporation  of the Holding  Company  generally  provides that any stockholder
desiring to make a  nomination  for the  election of directors or a proposal for
new business at a meeting of  stockholders  must submit  written notice not less
than 30 nor more than 60 days in advance  of the  meeting.  Management  believes
that it is in the best interests of the Holding Company and its  stockholders to
provide

                                       98




sufficient  time to  enable  management  to  disclose  to  stockholders
information  about a dissident slate of nominations for directors.  This advance
notice  requirement  may also give management time to solicit its own proxies in
an attempt to defeat  any  dissident  slate of  nominations,  should  management
determine  that doing so is in the best  interests  of  stockholders  generally.
Similarly, adequate advance notice of shareholder proposals will give management
time to study  such  proposals  and to  determine  whether to  recommend  to the
stockholders  that  such  proposals  be  adopted.  In  certain  instances,  such
provisions  could make it more  difficult  to oppose  management's  nominees  or
proposals,  even if stockholders believe such nominees or proposals are in their
best interests.

     Supermajority Voting Requirement for Amendment of Certain Provisions of the
Articles  of  Incorporation  and  Bylaws.  Article XX of the  Holding  Company's
Articles of Incorporation  provides that specified  provisions  contained in the
Articles  of  Incorporation  may not be  repealed  or  amended  except  upon the
affirmative  vote of the holders of not less than 80% of the outstanding  shares
of the Holding  Company's  stock  entitled to vote  generally in the election of
directors.  This requirement  exceeds the majority vote of the outstanding stock
that would otherwise be required by the OBCA for the repeal or amendment of such
provisions of the Articles of Incorporation.  The specific provisions covered by
Article XX are (i)  Article X  governing  the  calling of  special  meetings  of
stockholders  and the  absence  of  cumulative  voting  right,  (ii)  Article XI
requiring  written notice to the Holding Company of nominations for the election
of directors and new business proposals,  (iii) Article XII governing the number
of members of the  Holding  Company's  Board of  Directors,  (iv)  Article  XIII
providing the mechanism  for removing  directors,  (v) Article XIV governing the
acquisition  of 10% or more of any  class  of  equity  security  of the  Holding
Company,  (vi) Article XV governing the  requirement for the approval of certain
business  combinations  involving "Related Persons," (vii) Article XVI governing
evaluation  of business  combinations;  (viii)  Article XVII  pertaining  to the
elimination  of the  liability of the  directors to the Holding  Company and its
stockholders  for monetary  damages,  with certain  exceptions,  for breaches of
fiduciary  duty,  (ix)  Article  XVII  providing  for  the   indemnification  of
directors,  officers,  employees,  and agents of the  Holding  Company;  and (x)
Article XIX and Article XX governing the required  shareholder vote for amending
the Articles of  Incorporation  and Bylaws of the Holding  Company.  This latter
provision is intended to prevent the holders of less than 80% of the outstanding
stock of the Holding Company from circumventing any of the foregoing  provisions
by  amending  the  Articles  of  Incorporation  to delete or modify  one of such
provisions.  Thus, the holders of more than 20% of the Holding  Company's voting
stock may prevent  amendments to the Holding Company's Articles of Incorporation
or Bylaws  even if they were  favored by the holders of a majority of the voting
stock.

     Purpose and Takeover Defensive Effects of the Holding Company's Articles of
Incorporation  and Bylaws.  The Board of Directors of the Savings Bank  believes
that the  provisions  described  above are  prudent  and will reduce the Holding
Company's  vulnerability  to takeover  attempts and certain  other  transactions
which have not been  negotiated  with and  approved  by its Board of  Directors.
These provisions will also assist the Savings Bank in the orderly  deployment of
the Conversion  proceeds into productive  assets during the initial period after
the Conversion. The Board of Directors believes these provisions are in the best
interest of the Savings Bank and Holding  Company and its  stockholders.  In the
judgment of the Board of Directors,  the Holding  Company's Board will be in the
best  position  to  determine  the true  value  of the  Holding  Company  and to
negotiate  more  effectively  for  what  may be in  the  best  interests  of its
stockholders.  Accordingly,  the Board of Directors  believes  that it is in the
best interest of the Holding Company and its stockholders to encourage potential
acquirors  to  negotiate  directly  with the Board of  Directors  of the Holding
Company  and  that  these  provisions  will  encourage  such   negotiations  and
discourage  hostile  takeover  attempts.  It is also  the  view of the  Board of
Directors that these provisions should not discourage  persons  from  proposing
a merger or other  transaction  at a price reflective  of the true value of the
Holding  Company  and which is in the best interest of all stockholders.

     Attempts to acquire  control of financial  institutions  and their  holding
companies have recently become increasingly common. Takeover attempts which have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover on terms which may be less  favorable  than
might otherwise be available.  A transaction which is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken at an opportune  time in order to obtain maximum value of the Holding
Company

                                 99




and its stockholders,  with due  consideration  given to matters such as the
management and business of the acquiring  corporation and maximum  strategic
development of the Holding Company's assets.

     An  unsolicited  takeover  proposal can seriously  disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or other takeover attempt may be made at a price substantially above the current
market  prices,  such  offers  are  sometimes  made  for  less  than  all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under  different  management and whose  objective may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive the
Holding  Company's  remaining  stockholders  of benefits  of certain  protective
provisions of the Exchange  Act, if the number of beneficial  owners became less
than the 300 thereby allowing for Exchange Act deregistration.

     Despite  the belief of the Savings  Bank and the Holding  Company as to the
benefits to stockholders of these provisions of the Holding  Company's  Articles
of  Incorporation  and  Bylaws,  these  provisions  may also have the  effect of
discouraging  a future  takeover  attempt  which  would not be  approved  by the
Holding  Company's  Board,  but  pursuant  to which  stockholders  may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of the Holding  Company's  Board of Directors and of management  more difficult.
The Board of  Directors of the Savings  Bank and the Holding  Company,  however,
have concluded that the potential benefits outweigh the possible disadvantages.

     Pursuant  to  applicable  law,  at any  annual or  special  meeting  of its
stockholders  after the  Conversion,  the Holding  Company may adopt  additional
provisions  to  the  Holding  Company's  Articles  of  Incorporation  or  Bylaws
regarding the acquisition of its equity securities that would be permitted for a
Oregon  business  corporation.  The Holding  Company and the Savings Bank do not
presently  intend  to  propose  the  adoption  of  further  restrictions  on the
acquisition of the Holding Company's equity securities.

     The  cumulative  effect of the  restriction  on  acquisition of the Holding
Company  contained  in the  Articles  of  Incorporation  and Bylaws and  Holding
Company,  federal  law and Oregon law may be to  discourage  potential  takeover
attempts and perpetuate incumbent  management,  even though certain stockholders
of the  Holding  Company may deem a  potential  acquisition  to be in their best
interests, or deem existing management not to be acting in their best interests.

               DESCRIPTION OF CAPITAL STOCK OF THE HOLDING COMPANY

General

     The Holding Company is authorized to issue 8,000,000 shares of Common Stock
having a par value of $.01 per  share and  250,000  shares  of  Preferred  Stock
having a par value of $.01 per share. The Holding Company  currently  expects to
issue up to 3,806,500 shares of Common Stock and no shares of Preferred Stock in
the Conversion.  Each share of the Holding  Company's Common Stock will have the
same relative  rights as, and will be identical in all respects with, each other
share of Common Stock. Upon payment of the Purchase Price for the common stock,
in accordance with the Plan of Conversion,  all such stock will be duly
authorized, fully paid and nonassessable.

     THE COMMON  STOCK OF THE HOLDING  COMPANY  WILL  REPRESENT  NONWITHDRAWABLE
CAPITAL, WILL NOT BE AN ACCOUNT OF AN INSURABLE TYPE, AND WILL NOT BE INSURED BY
THE FDIC.
                                       100



Common Stock

     Dividends.  The Holding Company can pay dividends out of statutory  surplus
or from certain net profits if, as and when  declared by its Board of Directors.
The payment of dividends by the Holding Company is subject to limitations  which
are  imposed  by law  and  applicable  regulation.  See  "DIVIDEND  POLICY"  and
"REGULATION."  The  holders  of  Common  Stock of the  Holding  Company  will be
entitled to receive and share  equally in such  dividends  as may be declared by
the Board of Directors  of the Holding  Company out of funds  legally  available
therefor. If the Holding Company issues Preferred Stock, the holders thereof may
have a priority over the holders of the Common Stock with respect to dividends.

     Stock Repurchases.  The Plan and OTS regulations place certain  limitations
on the repurchase of the Holding Company's capital stock. See "THE CONVERSION --
Restrictions on Repurchase of Stock" and "USE OF PROCEEDS."

     Voting Rights. Upon Conversion,  the holders of common stock of the Holding
Company will possess  exclusive voting rights in the Holding Company.  They will
elect the Holding  Company's Board of Directors and act on such other matters as
are  required  to be  presented  to them under  Oregon  law or as are  otherwise
presented  to them by the Board of  Directors.  Except as  discussed in "CERTAIN
RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY," each holder of Common Stock
will be  entitled  to one vote per share and will not have any right to cumulate
votes in the election of  directors.  If the Holding  Company  issues  Preferred
Stock,  holders of the Holding  Company  Preferred Stock may also possess voting
rights. Certain matters require a vote of 80% of the outstanding shares entitled
to vote  thereon.  See  "CERTAIN  RESTRICTIONS  ON  ACQUISITION  OF THE  HOLDING
COMPANY."

     As a federally chartered mutual savings bank,  corporate powers and control
of the Savings Bank are vested in its Board of Directors, who elect the officers
of the  Savings  Bank and who  fill any  vacancies  on the  Board of  Directors.
Subsequent to Conversion, voting rights will be vested exclusively in the owners
of the shares of capital stock of the Savings  Bank,  all of which will be owned
by the Holding  Company,  and voted at the  direction  of the Holding  Company's
Board of Directors.  Consequently, the holders of the Common Stock will not have
direct control of the Savings Bank.

     Liquidation. In the event of any liquidation,  dissolution or winding up of
the Savings Bank, the Holding  Company,  as holder of the Savings Bank's capital
stock would be entitled to receive,  after  payment or provision  for payment of
all debts and  liabilities of the Savings Bank  (including all deposit  accounts
and  accrued  interest  thereon)  and after  distribution  of the balance in the
special  liquidation  account  to  Eligible  Account  Holders  and  Supplemental
Eligible  Account Holders (see "THE CONVERSION -- Effects of Conversion to Stock
Form on Depositors and Borrowers of the Savings Bank --  Liquidation  Account"),
all assets of the  Savings  Bank  available  for  distribution.  In the event of
liquidation,  dissolution or winding up of the Holding  Company,  the holders of
its Common Stock would be entitled to receive,  after  payment or provision  for
payment  of all its  debts and  liabilities,  all of the  assets of the  Holding
Company  available  for  distribution.  If Holding  Company  Preferred  Stock is
issued,  the holders  thereof may have a priority over the holders of the Common
Stock in the event of liquidation or dissolution.

     Preemptive Rights.  Holders of the Common Stock of the Holding Company will
not be entitled to  preemptive  rights with  respect to any shares  which may be
issued. The Common Stock is not subject to redemption.

Preferred Stock

     None of the shares of the authorized  Holding Company  Preferred Stock will
be issued in the  Conversion  and there are no plans to issue  Preferred  Stock.
Such stock may be issued with such designations,  powers, preferences and rights
as the  Board  of  Directors  may  from  time to time  determine.  The  Board of
Directors can, without stockholder approval,  issue Preferred Stock with voting,
dividend,  liquidation  and  conversion  rights  which

                                    101




could  dilute the voting strength  of the  holders  of the  Common  Stock and
may  assist  management  in impeding an unfriendly takeover or attempted change
in control.

Restrictions on Acquisition

     Acquisitions  of the Holding  Company are  restricted  by provisions in its
Articles of Incorporation and Bylaws and by the rules and regulations of various
regulatory agencies.  See "REGULATION" and "CERTAIN  RESTRICTIONS ON ACQUISITION
OF THE HOLDING COMPANY."

                            REGISTRATION REQUIREMENTS

     The Holding Company will register the Common Stock with the SEC pursuant to
Section 12(g) of the Exchange Act upon the completion of the Conversion and will
not deregister  its Common Stock for a period of at least three years  following
the completion of the Conversion.  Upon such registration,  the proxy and tender
offer rules,  insider trading  reporting and  restrictions,  annual and periodic
reporting and other requirements of the Exchange Act will be applicable.

                             LEGAL AND TAX OPINIONS

     The  legality  of the Common  Stock has been  passed  upon for the  Holding
Company by Breyer & Aguggia,  Washington,  D.C. The federal tax  consequences of
the  Offerings  have been  opined  upon by Breyer & Aguggia  and the  Oregon tax
consequences  of the  Offerings  have been opined upon by Deloitte & Touche LLP,
Portland,  Oregon.  Breyer & Aguggia and Deloitte & Touche LLP have consented to
the references  herein to their  opinions.  Certain legal matters will be passed
upon for Webb by Elias, Matz, Tiernan & Herrick LLP, Washington, D.C.

                                     EXPERTS

     The consolidated  financial  statements of the Savings Bank as of March 31,
1997 and the nine months ended March 31, 1997 included in this  Prospectus  have
been audited by Deloitte & Touche LLP, independent  auditors, as stated in their
report appearing  herein,  and have been so included in reliance upon the report
of such firm given upon their  authority as experts in accounting  and auditing.
The  consolidated  balance sheet of the Savings Bank as of June 30, 1996 and the
consolidated  statements  of income,  equity and cash flows for the years  ended
June 30, 1996 and 1995 included in this  Prospectus have been audited by Coopers
& Lybrand L.L.P., as stated in their report appearing  herein,  and have been so
included in reliance upon the report of such firm given upon their  authority as
experts in accounting and auditing.

      Keller has consented to the publication herein of the summary of its
report to the Savings Bank  setting  forth its opinion as to the  estimated  pro
forma market value of the Holding Company and the Savings Bank, as converted and
its letter with  respect to  subscription  rights and to the use of its name and
statements with respect to it appearing herein.

                             ADDITIONAL INFORMATION

     The Holding Company has filed with the SEC a Registration Statement on Form
S-1 (File No.  333-_______)  under the Securities Act with respect to the Common
Stock  offered in the  Conversion.  This  Prospectus  does not  contain  all the
information set forth in the Registration Statement,  certain parts of which are
omitted in accordance with the rules and regulations of the SEC. Such
information may be inspected at the public reference facilities maintained by
the SEC at 450 Fifth Street, N.W., Room  1024,  Washington,  D.C.  20549 and at
its  regional  offices  at 500 West Madison Street,  Suite 1400, Chicago,
Illinois 60661; and 7 World Trade Center, Suite 1300, New York, New York 10048.
Copies may be obtained at prescribed rates from  the  Public  Reference  Section
of the  SEC at 450  Fifth  Street,  N.W., Washington, D.C. 20549. The
Registration Statement also is available through the SEC's World Wide Web site
on the Internet (http://www.sec.gov).


                                102




     The  Savings  Bank has filed with the OTS an  Application  for  Approval of
Conversion,  which  includes  proxy  materials  for the Savings  Bank's  Special
Meeting and certain other information. This Prospectus omits certain information
contained in such Application.  The Application,  including the proxy materials,
exhibits  and  certain  other  information  that  are a  part  thereof,  may  be
inspected,  without  charge,  at the  offices of the OTS,  1700 G Street,  N.W.,
Washington,  D.C. 20552 and at the office of the Regional Director of the OTS at
the West Regional Office of the OTS, Pacific Telesis Tower, 1 Montgomery Street,
Suite 400, San Francisco, California 94101.

     Copies of the Holding Company's Articles of Incorporation and Bylaws may be
obtained by written request to the Savings Bank.


                                       103





                   Index To Consolidated Financial Statements
              Pioneer Bank, a Federal Savings Bank and Subsidiaries



                                                                        Page
                                                                        ----

Independent Auditors' Report - Deloitte & Touche LLP .................   F-1

Report of Independent Accountants - Coopers & Lybrand L.L.P ..........   F-2

Consolidated Balance Sheets as of March 31, 1997
 and June 30, 1996 ...................................................   F-3

Consolidated Statements of Income for the
 Nine Months Ended March 31, 1997
 and the Years Ended June 30, 1996 and 1995 ..........................    21

Consolidated Statements of Equity for the
 Nine Months Ended March 31, 1997 and for the
 Years Ended June 30, 1996 and 1995 ..................................   F-4

Consolidated Statements of Cash Flows for
 the Nine Months Ended March 31, 1997
 and the Years Ended June 30, 1996 and 1995 ..........................   F-5

Notes to Consolidated Financial Statements ...........................   F-7


                                      * * *


     All  schedules  are  omitted  as the  required  information  either  is not
applicable or is included in the  Consolidated  Financial  Statements or related
Notes.

     Separate  financial  statements  for the  Holding  Company  have  not  been
included  herein  because  the  Holding  Company,  which  has  engaged  in  only
organizational  activities  to  date,  has no  significant  assets,  liabilities
(contingent or otherwise), revenues or expenses.


                                       104



INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Pioneer Bank, a Federal Savings Bank
Baker City, Oregon

We have audited the accompanying consolidated balance sheet of Pioneer Bank, a
Federal Savings Bank, (the "Bank") and subsidiaries as of March 31, 1997, and
the related consolidated statement of income, equity and cash flows for the
nine-month period then ended. These consolidated financial statements are the
responsibility of the Bank's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Pioneer Bank, a Federal Savings
Bank, and subsidiaries as of March 31, 1997, and the results of their operations
and their cash flows for the nine-month period then ended, in conformity with
generally accepted accounting principles.





DELOITTE & TOUCHE LLP

Portland, Oregon
May 22, 1997


                                      F-1





                [Coopers & Lybrand Letterhead]

REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors
Pioneer Bank, a Federal Savings Bank
Baker City, Oregon

We have audited the accompanying consolidated balance sheet of Pioneer Bank, a
Federal Savings Bank, and subsidiaries as of June 30, 1996, and the related
consolidated statements of income, equity and cash flows for the years ended
June 30, 1996 and 1995. These financial statements are the responsibility of
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, such financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Pioneer Bank, a
Federal Savings Bank, and subsidiaries as of June 30, 1996, and their
consolidated results of operations and cash flows for the years ended June 30,
1996 and 1995, in conformity with generally accepted accounting principles.





/s/ Coopers & Lybrand LLP
COOPERS & LYBRAND LLP

Boise, Idaho
August 2, 1996
                                F-2





PIONEER BANK, A FEDERAL SAVINGS BANK, AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
MARCH 31, 1997 AND JUNE 30, 1996
- --------------------------------------------------------------------------------



ASSETS                                                                 1997             1996
                                                                              
Cash and due from banks                                            $   1,182,255    $     825,106
Interest-bearing deposits                                              3,793,206        2,591,228
                                                                   -------------    -------------

           Total cash and cash equivalents                             4,975,461        3,416,334

Securities:
  Available for sale, at fair value (amortized cost: $35,850,256
    and $39,477,319)                                                  35,651,533       39,401,276
  Held to maturity, at amortized cost (fair value: $15,391,851
    and $16,782,384)                                                  15,302,393       17,010,617
  Trading, at fair value                                                    --          2,569,348
Loans receivable, net of allowance for loan losses of $725,089
  and $540,986                                                       138,880,914      132,347,110
Loans held for sale                                                      428,200             --
Accrued interest receivable                                            1,324,637        1,336,025
Premises and equipment, net                                            4,640,848        4,373,200
Stock in Federal Home Loan Bank of Seattle, at cost                    2,763,300        2,609,200
Other assets                                                             245,380          393,932
                                                                   -------------    -------------
TOTAL ASSETS                                                       $ 204,212,666    $ 203,457,042
                                                                   =============    =============

LIABILITIES AND EQUITY

LIABILITIES:
  Deposits:
    Interest-bearing                                               $  68,049,713    $  66,379,911
    Noninterest-bearing                                                6,282,277        4,894,075
    Time certificates                                                104,825,937      105,345,220
                                                                   -------------    -------------
           Total deposits                                            179,157,927      176,619,206

  Securities sold under agreements to repurchase                       1,430,853        1,432,078
  Accrued expenses and other liabilities                               1,119,465        1,311,225
  Advances from Federal Home Loan Bank of Seattle                        800,000        2,650,000
  Advances from borrowers for taxes and insurance                        678,208        1,440,289
                                                                   -------------    -------------
           Total liabilities                                         183,186,453      183,452,798
                                                                   -------------    -------------

COMMITMENTS AND CONTINGENCIES (Notes 13 and 15)

EQUITY:
  Retained earnings                                                   21,148,510       20,050,916
  Unrealized loss on securities available for sale, net of tax          (122,297)         (46,672)
                                                                   -------------    -------------
               Total equity                                           21,026,213       20,004,244
                                                                   -------------    -------------
TOTAL LIABILITIES AND EQUITY                                       $ 204,212,666    $ 203,457,042
                                                                   =============    =============




See notes to consolidated financial statements.



F-3



PIONEER BANK, A FEDERAL SAVINGS BANK, AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY
NINE-MONTH PERIOD ENDED MARCH 31, 1997 AND
YEARS ENDED JUNE 30, 1996 AND 1995
- --------------------------------------------------------------------------------



                                                                      Unrealized
                                                                     Gain (Loss)
                                                                    on Securities
                                                      Retained        Available
                                                      Earnings        for Sale         Total
                                                                          
BALANCE, JULY 1, 1994                               $ 15,612,945   $   (135,829)   $ 15,477,116

Net income                                             2,258,842           --         2,258,842

Unrealized gain on securities available for sale,
  net of tax                                                --           75,727          75,727
                                                    ------------   ------------    ------------
BALANCE, JUNE 30, 1995                                17,871,787        (60,102)     17,811,685

Net income                                             2,179,129           --         2,179,129

Unrealized gain on securities available for sale,
  net of tax                                                --           13,430          13,430
                                                    ------------   ------------    ------------
BALANCE, JUNE 30, 1996                                20,050,916        (46,672)     20,004,244

Net income                                             1,097,594           --         1,097,594

Unrealized loss on securities available for sale,
  net of tax                                                --          (75,625)        (75,625)
                                                    ------------   ------------    ------------

BALANCE, MARCH 31, 1997                             $ 21,148,510   $   (122,297)   $ 21,026,213
                                                    ============   ============    ============



See notes to consolidated financial statements.

                                      F-4



PIONEER BANK, A FEDERAL SAVINGS BANK, AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE-MONTH PERIOD ENDED MARCH 31, 1997 AND
YEARS ENDED JUNE 30, 1996 AND 1995
- --------------------------------------------------------------------------------



                                                                 1997           1996             1995
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                $  1,097,594    $  2,179,129    $  2,258,842
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation                                               271,012         299,611         243,569
      Amortization of deferred loan fees, net                   (195,002)       (301,429)       (184,965)
      Provision for loan losses                                  216,063         115,397          66,548
      Deferred income taxes                                      (90,605)         33,562         223,100
      Amortization and accretion of premiums and
        discounts                                                (21,680)        (35,281)        (18,395)
      Federal Home Loan Bank of Seattle dividends               (154,100)       (184,400)       (142,166)
      Net unrealized (gain) loss on trading securities             2,151          71,274        (279,545)
      Loss on sale of fixed assets                                21,514            --              --
      Other                                                         --             1,859          10,681
      Change in assets and liabilities:
        Trading securities                                       180,675       1,165,434         161,053
        Loans held for sale                                     (428,200)           --              --
        Accrued interest receivable                               11,388         (42,117)        (36,712)
        Other assets                                             148,552          22,981        (339,957)
        Accrued expenses and other liabilities                   (54,435)        (40,760)         92,988
                                                            ------------    ------------    ------------

           Net cash provided by operating activities           1,004,927       3,285,260       2,055,041
                                                            ------------    ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Loan originations                                          (27,245,000)    (31,984,744)    (34,464,721)
  Loan principal repayments                                   21,284,824      24,538,000      22,416,000
  Loans purchased                                               (572,000)       (256,000)       (145,000)
  Proceeds from maturity of securities available for sale      5,000,000       3,000,000            --
  Principal repayments of securities available for sale        2,053,409       1,662,503            --
  Purchase of securities available for sale                   (1,000,000)     (4,000,000)           --
  Maturity of securities held to maturity                           --         3,000,000       1,200,000
  Principal repayments of securities held to maturity          1,667,726       4,323,112       4,258,665
  Purchase of securities held to maturity                           --              --           (50,000)
  Purchase of premises and equipment                            (560,174)       (866,893)     (1,018,174)
  Proceeds from sale of premises and equipment                      --             8,000            --
                                                            ------------    ------------    ------------
           Net cash provided by (used in)
             investing activities                                628,785        (576,022)     (7,803,230)
                                                            ------------    ------------    ------------


                                                                     (Continued)


                                      F-5





PIONEER BANK, A FEDERAL SAVINGS BANK, AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE-MONTH PERIOD ENDED MARCH 31, 1997 AND
YEARS ENDED JUNE 30, 1996 AND 1995
- --------------------------------------------------------------------------------



                                                               1997           1996            1995
                                                                                
CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in deposits, net of withdrawals    $  2,538,721    $  4,050,601    $ (4,537,941)
  Increase (decrease) in securities sold under
    agreements to repurchase                                   (1,225)        270,593        (735,010)
  Decrease in advances from borrowers for taxes
    and insurance                                            (762,081)       (107,806)         (2,345)
  Proceeds from Federal Home Loan Bank of
    Seattle advances
  Repayment of Federal Home Loan Bank of
    Seattle advances                                       (1,850,000)     (8,350,000)     11,000,000
                                                         ------------    ------------    ------------

           Net cash provided by (used in)
             financing activities                             (74,585)     (4,136,612)      5,724,704
                                                         ------------    ------------    ------------

NET INCREASE (DECREASE) IN CASH
  AND CASH EQUIVALENTS                                      1,559,127      (1,427,374)        (23,485)

CASH AND CASH EQUIVALENTS,
   BEGINNING OF YEAR                                        3,416,334       4,843,708       4,867,193
                                                         ------------    ------------    ------------

CASH AND CASH EQUIVALENTS,
   END OF YEAR (PERIOD)                                  $  4,975,461    $  3,416,334    $  4,843,708
                                                         ============    ============    ============

SUPPLEMENTAL DISCLOSURES OF CASH
   FLOW INFORMATION:
  Cash paid during the year (period) for:
    Interest on deposits and other borrowings            $  5,615,984    $  8,087,606    $  6,986,005
    Income taxes                                              885,677         945,000       1,734,850
  Noncash investing activities:
    Transfer of loans to foreclosed real estate                  --            46,539          16,789
    Unrealized gain (loss) on securities available for
      sale, net of tax                                        (75,625)         13,430          75,727
    Transfer of trading securities to available for
      sale securities, at fair value                        2,386,522            --              --
    Loans originated for sale                               1,577,000         759,754         991,273
    Proceeds from sales of loans                            1,148,800         759,754         991,273



See notes to consolidated financial statements.                      (Concluded)


                                      F-6




PIONEER BANK, A FEDERAL SAVINGS BANK, AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NINE-MONTH PERIOD ENDED MARCH 31, 1997 AND
YEARS ENDED JUNE 30, 1996 AND 1995
- --------------------------------------------------------------------------------


1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Nature of Business - Pioneer Bank, a Federal Savings Bank
     (the "Bank"), is a federally chartered mutual savings bank engaged in the
     business of accepting savings and demand deposits and providing mortgage,
     consumer, commercial, commercial real estate loans, and to a lesser extent,
     agricultural loans to its members and others.

     Principles of Consolidation - The consolidated financial statements include
     the accounts of the Bank and its wholly-owned subsidiaries, Pioneer
     Development Corporation and Pioneer Bank Investment Corporation. All
     significant intercompany balances and transactions between the Bank and its
     subsidiaries have been eliminated.

     Use of Estimates - The preparation of financial statements in conformity
     with generally accepted accounting principles requires management to make
     assumptions that result in estimates that affect the reported amounts of
     certain assets and liabilities and disclosure of contingent assets and
     liabilities at the date of the financial statements and the reported
     amounts of related revenues and expenses during the reporting period.
     Actual results could differ significantly from those estimates. Material
     estimates that are particularly susceptible to change in the near term
     relate to the determination of the allowance for loan losses.

     Cash and Cash Equivalents - For purposes of classification in the
     consolidated balance sheets and cash flows, the Bank considers all deposits
     and investment securities with an original term to maturity of three months
     or less to be cash equivalents. Cash equivalents consist of currency on
     hand and due from banks and interest-bearing deposits with financial
     institutions.

     Securities - The Bank accounts for securities in accordance with the
     provisions of Statement of Financial Accounting Standards ("SFAS") No. 115,
     ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES.
     Securities are classified as held to maturity where the Bank has the
     ability and positive intent to hold them to maturity. Securities held to
     maturity are carried at cost, adjusted for amortization of premiums and
     accretion of discounts to maturity. Securities bought and held principally
     for the purpose of sale in the near term are classified as trading
     securities and are carried at fair value. Securities not classified as
     trading, or as held to maturity, are classified as available for sale.
     Unrealized holding gains and losses on securities available for sale are
     excluded from earnings and are reported net of tax as a separate component
     of equity until realized. Unrealized losses on securities resulting from an
     other than temporary decline in fair value are recognized in earnings when
     incurred. Realized and unrealized gains and losses are determined using the
     specific identification method.

     Loans Receivable - Loans are stated at unpaid principal less net deferred
     loan origination fees. Interest income on loans is recognized based on the
     principal and the stated interest rates and includes the amortization of
     net deferred loan origination fees based on the level yield method over the
     life of the loans. Net deferred loan origination fees on loans held for
     sale are recognized in earnings when sold. Recognition of interest income
     is discontinued and accrued interest is reversed when a loan is placed on

                                      F-7


     nonaccrual status. A loan is generally placed on nonaccrual status when the
     loan becomes contractually past due more than 90 days. Delinquent interest
     on loans past due 90 days or more is charged off or an allowance
     established by a charge to income equal to all interest previously accrued.
     Interest payments received on nonaccrual loans are applied to principal if
     collection of principal is doubtful. Loans are removed from nonaccrual
     status only when the loan is deemed current and collectibility of principal
     and interest is no longer doubtful.

     Loans Held for Sale - To mitigate interest rate sensitivity, from time to
     time certain fixed rate loans are identified as held for sale in the
     secondary market. Accordingly, such loans are classified as held for sale
     in the consolidated balance sheets and are carried at the lower of
     aggregate cost or net realizable value.

     Allowance for Loan Losses - Allowances for losses on specific problem loans
     and real estate owned are charged to earnings when it is determined that
     the value of these loans and properties, in the judgment of management, is
     impaired. In addition to specific reserves, the Bank also maintains general
     provisions for loan losses based on evaluating known and inherent risks in
     the loan portfolio, including management's continuing analysis of the
     factors and trends underlying the quality of the loan portfolio. These
     factors include changes in the size and composition of the loan portfolio,
     actual loan loss experience, current and anticipated economic conditions,
     detailed analysis of individual loans for which full collectibility may not
     be assured, and determination of the existence and realizable value of the
     collateral and guarantees securing the loans. The ultimate recovery of
     loans is susceptible to future market factors beyond the Bank's control,
     which may result in losses or recoveries differing significantly from those
     provided in the consolidated financial statements.

     The Bank accounts for impaired loans in accordance with SFAS No. 114,
     ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN, as amended by SFAS No.
     118, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN-INCOME RECOGNITION
     AND DISCLOSURES. These statements address the disclosure requirements and
     allocations of the allowance for loan losses for certain impaired loans. A
     loan within the scope of these statements is considered impaired when,
     based on current information and events, it is probable that a creditor
     will be unable to collect all amounts due according to the contractual
     terms of the loan agreement, including scheduled interest payments.

     When a loan has been identified as being impaired, the amount of the
     impairment is measured by using discounted cash flows, except when it is
     determined that the sole source of repayment for the loan is the operation
     or liquidation of the underlying collateral. In such case, impairment is
     measured at current fair value of the collateral, reduced by estimated
     selling costs. When the measurement of the impaired loan is less than the
     recorded investment in the loan (including accrued interest, net deferred
     loan fees or costs, and premium or discount), loan impairment is recognized
     by establishing or adjusting an allocation of the allowance for loan
     losses. SFAS No. 114, as amended, does not change the timing of charge-offs
     of loans to reflect the amount ultimately expected to be collected. At
     March 31, 1997 and at June 30, 1996, respectively, the Bank had no loans
     deemed to be impaired as defined by SFAS No. 114.

     Loan Servicing Fees - Fees earned for servicing loans for the Federal Home
     Loan Mortgage Corporation ("FHLMC") are reported as income when the related
     mortgage loan payments are collected. Loan servicing costs are charged to
     expense as incurred.

                                      F-8


     Federal Home Loan Bank Stock - The Bank's investment in Federal Home Loan
     Bank ("FHLB") of Seattle stock is carried at cost, which reasonably
     approximates its fair value. As a member of the FHLB system, the Bank is
     required to maintain a minimum level of investment in FHLB stock based on
     specified percentages of its outstanding mortgages, total assets or FHLB
     advances. At March 31, 1997, the Bank's minimum investment requirement was
     approximately $1,432,400. The Bank may request redemption at par value of
     any stock in excess of the amount the Bank is required to hold. Stock
     redemptions are granted at the discretion of the FHLB of Seattle.

     Foreclosed Real Estate - Real estate acquired through foreclosure is stated
     at the lower of cost (principal balance of the former mortgage loan plus
     costs of obtaining title and possession) or estimated fair value at the
     time of foreclosure less estimated selling costs. Costs of development and
     improvement of property are capitalized, and holding costs and market
     adjustments are charged to expense as incurred. Foreclosed real estate is
     included in other assets.

     Premises and Equipment - Premises and equipment are stated at cost.
     Depreciation is recognized on the straight-line method over the estimated
     useful lives of the assets ranging from 3 to 40 years. Major renewals and
     betterments are capitalized and repairs are expensed. Gains or losses from
     disposals of premises and equipment are reflected in other expenses.

     Income Taxes - The Bank uses the asset and liability method of accounting
     for income taxes under which deferred tax assets and liabilities are
     recognized for temporary differences between tax and financial reporting
     bases of assets and liabilities based on enacted tax rates. A valuation
     allowance is established to reduce deferred tax assets to the amount that
     management believes will more likely than not be realized. The change in
     the deferred tax assets and liabilities together with income taxes
     currently payable are reflected as provision for income taxes in the
     consolidated financial statements.

2.   SECURITIES

     The amortized cost, gross unrealized gains and losses and estimated fair
     value of securities classified as available for sale and held to maturity
     for the period ended March 31, 1997 and the year ended June 30, 1996 are
     summarized as follows:



                                                                       Gross           Gross
                                                      Amortized     Unrealized       Unrealized       Fair
March 31, 1997                                          Cost           Gains           Losses         Value
                                                                                       
Available for sale:
  U.S. government and government
    agency obligations:
      Maturing after one year through five years    $ 10,040,824   $      1,710    $   (161,308)   $  9,881,226
      Maturing after five years through ten years      6,194,550          4,065        (173,240)      6,025,375
                                                    ------------   ------------    ------------    ------------

                                                      16,235,374          5,775        (334,548)     15,906,601
                                                    ------------   ------------    ------------
  Mortgage-backed and related securities:
    GNMA maturing after one year through
      five years                                         202,958           --           (14,751)        188,207
    FHLMC maturing after one year through
      five years                                          69,399          3,928            --            73,327
    GNMA maturing after five years through
      ten years                                          273,387           --           (19,911)        253,476
    GNMA maturing after ten years                     12,670,647        454,965         (43,532)     13,082,080
    FHLMC maturing after ten years                        89,634          4,196            --            93,830
    FNMA maturing after ten years                      6,308,857         17,290        (272,135)      6,054,012
                                                    ------------   ------------    ------------    ------------

                                                      19,614,882        480,379        (350,329)     19,744,932
                                                    ------------   ------------    ------------    ------------

           Total available for sale                 $ 35,850,256   $    486,154    $   (684,877)   $ 35,651,533
                                                    ============   ============    ============    ============



                                      F-9




                                                                               Gross         Gross
                                                               Amortized     Unrealized    Unrealized      Fair
March 31, 1997                                                   Cost          Gains         Losses        Value
                                                                                            
Held to maturity:
  Mortgage-backed and related securities held to maturity:
      GNMA maturing after ten years                          $13,216,550   $   153,686   $   (24,777)   $13,345,459
      FNMA maturing after ten years                            1,717,431          --         (29,603)     1,687,828
      FHLMC maturing after ten years                             368,412          --          (9,848)       358,564
                                                             -----------   -----------   -----------    -----------

           Total held to maturity                            $15,302,393   $   153,686   $   (64,228)   $15,391,851
                                                             ===========   ===========   ===========    ===========



                                                                               Gross         Gross
                                                               Amortized     Unrealized    Unrealized      Fair
June  30, 1996                                                   Cost          Gains         Losses        Value
                                                                                            
Available for sale:
  U.S. government and government agency
    obligations:
      Maturing within one year                               $ 5,000,453   $     5,047   $      --      $ 5,005,500
      Maturing after one year through five years               8,034,566        13,819      (163,385)     7,885,000
      Maturing after five years through ten years              7,199,553         7,917      (147,730)     7,059,740
                                                             -----------   -----------   -----------    -----------

                                                              20,234,572        26,783      (311,115)    19,950,240
                                                             -----------   -----------   -----------    -----------

  Mortgage-backed and related securities:
    GNMA maturing after one year through
      five years                                                  47,721          --          (3,238)        44,483
    FHLMC maturing after five years through
      ten years                                                   88,847         3,748          --           92,595
    GNMA maturing after five years through
      ten years                                                  531,239          --         (36,109)       495,130
    GNMA maturing after ten years                             11,686,335       510,949       (39,809)    12,157,475
    FHLMC maturing after ten years                                99,796         4,051          --          103,847
    FNMA maturing after ten years                              6,788,809        24,121      (255,424)     6,557,506
                                                             -----------   -----------   -----------    -----------

                                                              19,242,747       542,869      (334,580)    19,451,036
                                                             -----------   -----------   -----------    -----------

           Total available for sale                          $39,477,319   $   569,652   $  (645,695)   $39,401,276
                                                             ===========   ===========   ===========    ===========

Held to maturity:
  Mortgage-backed and related securities:
    GNMA maturing after ten years                            $14,719,324   $      --     $  (216,889)   $14,502,435
    FNMA maturing after ten years                              1,897,221         1,810        (9,952)     1,889,079
    FHLMC maturing after ten years                               394,072          --          (3,202)       390,870
                                                             -----------   -----------   -----------    -----------

           Total held to maturity                            $17,010,617   $     1,810   $  (230,043)   $16,782,384
                                                             ===========   ===========   ===========    ===========



     Expected maturities of mortgage-backed and related securities will differ
     from contractual maturities because borrowers may have the right to prepay
     obligations with or without prepayment penalties.

     Mortgage-backed and related securities totaling $6,039,219 and $6,819,012
     were pledged against public funds at March 31, 1997 and June 30, 1996,
     respectively.



                                      F-10




3.   LOANS RECEIVABLE

     Loans receivable are summarized as follows:



                                                          March 31,      June 30,
                                                            1997           1996
                                                                 
Mortgage loans:
  One-to-four family                                    $101,791,973   $101,198,727
  Multi-family                                             1,844,098      1,927,310
  Commercial                                               4,768,603      4,724,338
  Construction                                               852,852      1,744,150
  Land                                                       222,733         14,249
                                                        ------------   ------------
           Total mortgage loans                          109,480,259    109,608,774
                                                        ------------   ------------

Consumer loans:
  Unsecured                                                1,610,402      4,580,116
  Home equity and second mortgage                         17,514,040     12,751,043
  Auto loans                                               2,064,403      1,404,888
  Credit card                                                844,145        790,875
  Loans secured by savings deposits                          730,714        593,450
  Other secured                                            2,627,025      2,586,527
                                                        ------------   ------------
           Total consumer loans                           25,390,729     22,706,899
                                                        ------------   ------------
Commercial business                                        4,066,100      3,142,111
Agricultural                                               2,466,095           --
                                                        ------------   ------------
           Total commercial business and agricultural      6,532,195      3,142,111

           Total loans                                   141,403,183    135,457,784

Less:
  Net deferred loan fees                                   1,028,465        984,623
  Undisbursed portion of loans in process                    768,715      1,585,065
  Allowance for loan losses                                  725,089        540,986
                                                        ------------   ------------
Total loans receivable, net                             $138,880,914   $132,347,110
                                                        ============   ============




     The weighted average interest rate on loans at March 31, 1997 and June 30,
     1996 was 8.77% and 8.74%, respectively.

     The unpaid principal balance of loans serviced for the FHLMC, which is not
     included in the consolidated financial statements, was $1,388,249 at March
     31, 1997 and $1,891,598 at June 30, 1996, respectively.


                                      F-11


      Allowance for loan loss activity is summarized as follows:


                                           Nine-Month
                                          Period Ended  Year Ended    Year Ended
                                            March 31,    June 30,      June 30,
                                              1997         1996         1995

Balance, beginning of year (period)        $ 540,986    $ 455,059    $ 403,487
Provision for loan losses                    216,063      115,397       66,548
Net charge-offs                              (31,960)     (29,470)     (14,976)
                                           ---------    ---------    ---------

                                           $ 725,089    $ 540,986    $ 455,059
                                           =========    =========    =========



     Nonaccrual loans were $190,124 and $163,000 at March 31, 1997 and June 30,
     1996, respectively. Interest income that would have been recorded under the
     original terms of nonaccrual loans totaled $15,511, $3,520 and $2,189 for
     the nine-month period ended March 31, 1997 and for the years ended June 30,
     1996 and 1995, respectively.

4.   ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable is summarized as follows:


                                                        March 31,       June 30,
                                                          1997           1996

Loans receivable                                      $  805,727      $  739,185
Mortgage-backed and related securities                   218,232         244,168
U.S. government and government agencies                  300,678         352,672
                                                      ----------      ----------

                                                      $1,324,637      $1,336,025
                                                      ==========      ==========


5.   PREMISES AND EQUIPMENT

     Premises and equipment are summarized as follows:


                                                       March 31,        June 30,
                                                         1997            1996

Land                                                 $  783,835       $  783,835
Buildings and improvements                            3,712,853        3,657,902
Furniture, fixtures and equipment                     1,630,625        1,946,086
Construction in process                                 339,995           11,481
                                                     ----------       ----------
                                                      6,467,308        6,399,304
Less accumulated depreciation                         2,026,762        2,226,406
                                                     ----------       ----------
                                                      4,440,546        4,172,898
Land held for development                               200,302          200,302
                                                     ----------       ----------
                                                     $4,640,848       $4,373,200
                                                     ==========       ==========


                                      F-12



6.   DEPOSITS

     Savings deposits are summarized as follows:



                                        At March 31, 1997                       At June 30, 1996
                            -------------------------------------     -------------------------------------
                             Weighted                                 Weighted
                             Average                                   Average
                            Interest                                  Interest
                              Rate        Balance        Percent         Rate        Balance         Percent
                                                                                   
Non-interest bearing          -- %     $  6,282,277         3.51%         -- %    $  4,894,075         2.77%
NOW checking                  1.56       27,260,167        15.22         1.51       26,525,915        15.02
Passbook savings accounts     2.89       24,004,738        13.40         2.89       24,969,160        14.14
Money market deposit          3.53       16,784,808         9.37         3.53       14,884,836         8.43
Fixed-rate certificates       5.44      104,825,937        58.50         5.61      105,345,220        59.64
                            ------     ------------       ------       ------     ------------       ------
                              4.13%    $179,157,927       100.00%        4.26%    $176,619,206       100.00%
                            ======     ============       ======       ======     ============       ======




     At March 31, 1997, fixed-rate certificates maturities are as follows:


Within one year                                                     $ 77,440,477
One year to two years                                                  8,768,344
Two years to three years                                              10,488,973
Three years to four years                                              3,471,516
Four years to five years                                               3,180,550
Thereafter                                                             1,476,077
                                                                    ------------
                                                                    $104,825,937
                                                                    ============



     The aggregate amount of fixed-rate certificates with a minimum denomination
     of $100,000, was approximately $9,633,083 at March 31, 1997 and $9,272,076
     at June 30, 1996. Deposit accounts in excess of $100,000 are not insured by
     the Federal Deposit Insurance Corporation ("FDIC").

     Interest expense on deposits is summarized as follows:


                                    Nine-Month
                                   Period Ended      Year Ended      Year Ended
                                     March 31,        June 30,        June 30,
                                       1997             1996            1995

NOW checking                        $  317,950      $  532,392      $  704,491
Passbook savings accounts              525,987         735,392         895,462
Money market deposit                   403,551         530,403         483,244
Fixed-rate certificates              4,237,508       5,780,854       4,706,552
                                    ----------      ----------      ----------
                                    $5,484,996      $7,579,041      $6,789,749
                                    ==========      ==========      ==========



                                      F-13


7.   SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     Information concerning securities sold under agreements to repurchase is
     summarized as follows:



                                                         Nine-Month
                                                        Period Ended    Year Ended    Year Ended
                                                          March 31,      June 30,      June 30,
                                                            1997           1996         1995
                                                                            
Average balance                                          $1,396,032    $1,259,696    $1,537,273
Maximum month end balance                                $1,458,603    $1,432,417    $1,956,279
Average interest rate at year (period) end                     3.50%         3.53%         3.34%

Mortgage-backed and related securities pledged
  as collateral for securities sold
  under agreements to repurchase at year (period) end:
    Amortized cost                                       $2,047,781    $2,263,096    $2,613,356
    Fair value                                           $2,072,354    $2,295,440    $2,682,814



     The average balance is computed on a monthly average method. All agreements
     mature the following business day. The Bank maintains control of the
     securities pledged as collateral.

8.   FHLB OF SEATTLE BORROWINGS

     As a member of the FHLB of Seattle, the Bank maintains an available credit
     line in the amount equal to 20% of total assets, less current outstanding
     advances, subject to collateralization requirements. At March 31, 1997 and
     June 30, 1996, FHLB of Seattle variable rate advances amounted to $800,000
     and $2,650,000, respectively. All amounts outstanding are due within one
     year.

     Borrowings are collateralized in aggregate, as provided for in the
     Advances, Security, and Deposit Agreement with the FHLB of Seattle, by
     certain mortgages or deeds of trust, securities of the U.S. Government and
     agencies thereof and cash on deposit with the FHLB of Seattle. At March 31,
     1997, the minimum book value of eligible collateral pledged approximated
     120% of borrowings.

     Financial data pertaining to the weighted average cost, the level of FHLB
     of Seattle borrowings and the related interest expense are summarized as
     follows:



                                                        Nine-Month
                                                       Period Ended       Year Ended       Year Ended
                                                         March 31,         June 30,         June 30,
                                                           1997              1996             1995
                                                                               
Weighted average interest rate at year (period) end            5.70%            5.85%             6.38%
Weighted monthly average interest rate during
  the year (period)                                            4.88%            6.21%             5.18%
Monthly average FHLB of Seattle borrowings            $     861,513    $   6,965,657    $    4,686,076
Maximum FHLB borrowings at any month end              $   2,850,000    $   9,100,000    $   11,000,000



                                      F-14



9.   INCOME TAXES

     A reconciliation of the tax provision based on statutory corporate tax
     rates on pre-tax income and the provision shown in the accompanying
     consolidated statements of income is summarized as follows:



                                               Nine-Month Period Ended       Year Ended                 Year Ended
                                                   March 31, 1997          June 30, 1996              June 30, 1995
                                               ---------------------    ----------------------   ----------------------
                                                 Amount      Percent      Amount       Percent     Amount       Percent
                                                                                               
Federal income taxes at statutory rate         $  628,000      34.0%    $1,204,292      34.0%    $1,281,992      34.0%
State income taxes at statutory rate, net of
  related federal tax effect                       85,000       4.6        143,351       4.0        164,245       4.4
Other, net                                         36,669       2.0         15,264       0.5         65,487       1.7
                                               ----------      ----     ----------      ----     ----------      ----

                                               $  749,669      40.6%    $1,362,907      38.5%    $1,511,724      40.1%
                                               ==========      ====     ==========      ====     ==========      ====



     Provision for income taxes is summarized as follows:


                                     Nine-Month
                                    Period Ended     Year Ended      Year Ended
                                      March 31,       June 30,        June 30,
                                        1997            1996           1995

Current provision:
  Federal                           $   694,114     $ 1,100,602    $ 1,066,924
  State                                 146,160         228,743        221,700
                                    -----------     -----------    -----------

                                        840,274       1,329,345      1,288,624
Deferred provision (benefit)            (90,605)         33,562        223,100
                                    -----------     -----------    -----------

                                    $   749,669     $ 1,362,907    $ 1,511,724
                                    ===========     ===========    ===========


     The components of net deferred income tax assets and liabilities are
     summarized as follows:



                                                     March 31,       June 30,
                                                       1997            1996
Deferred tax assets:
  Deferred loan fees                               $   211,293      $   293,714
  Unrealized securities losses                         120,556           79,070
  Vacation accrual                                      75,208           65,973
  Other                                                142,179          141,924
                                                   -----------      -----------

           Total deferred tax assets                   549,236          580,681
                                                   -----------      -----------

Deferred tax liabilities:
  FHLB stock dividends                                (692,720)        (660,825)
  Accumulated depreciation                             (65,342)         (84,824)
  Allowance for loan losses                           (260,379)        (394,842)
                                                   -----------      -----------

           Total deferred tax liabilities           (1,018,441)      (1,140,491)
                                                   -----------      -----------

           Net deferred tax liability              $  (469,205)     $  (559,810)
                                                   ===========      ===========


                                      F-15


     For the fiscal year ended June 30, 1996 and years prior, the Bank
     determined bad debt expense to be deducted from taxable income based on 8%
     of taxable income before such deduction or based on the experience method
     as provided by the Internal Revenue Code ("IRC"). In August 1996, the
     provision in the IRC allowing the 8% of taxable income deduction was
     repealed. Accordingly, the Bank is required to use the experience method to
     record bad debt expense for the current period and prospectively, and must
     also recapture the excess reserve accumulated from use of the 8% method
     ratably over a six-taxable-year period for all years subsequent to 1987.
     The income tax provision from 1987 to 1996 included an amount for the tax
     effect of such reserves. During the nine-month period ended March 31, 1997,
     the Bank recaptured approximately $260,000 of bad debt deductions taken in
     prior periods. At March 31, 1997, remaining bad debt deductions to be
     recaptured approximated $1,300,000.

     As a result of the bad debt deductions taken in years prior to 1988,
     retained earnings include accumulated earnings of approximately $2,500,000,
     on which federal income taxes have not been provided. If, in the future,
     this portion of retained earnings is used for any purpose other than to
     absorb losses on loans or on property acquired through foreclosure, federal
     income taxes may be imposed at the then prevailing corporate tax rates. The
     Bank does not contemplate that such amounts will be used for any purpose
     which would create a federal income tax liability; therefore, no provision
     has been made.

10.  REGULATORY MATTERS AND CAPITAL REQUIREMENTS

     Regulatory Capital - The Bank is subject to various regulatory capital
     requirements administered by the federal banking agencies. Failure to meet
     minimum capital requirements can initiate certain mandatory and possibly
     additional discretionary actions by regulators that, if undertaken, could
     have a direct material effect on the Bank's financial statements. Under
     capital adequacy guidelines and the regulatory framework for prompt
     corrective action, the Bank must meet specific capital guidelines that
     involve quantitative measures of 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 of total and Tier I
     capital to risk weighted assets, of Tier I capital to total assets, and
     tangible capital to tangible assets (set forth in the table below).
     Management believes that as of March 31, 1997, the Bank meets all capital
     adequacy requirements to which it is subject as of March 31, 1997.

     As of March 31, 1997, the most recent notification from the Office of
     Thrift Supervision ("OTS") 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 below.
     There are no conditions or events, since the notification, that management
     believes have changed the institution's category.

                                      F-16


     The Bank's actual and required capital amounts and ratios are presented in
     the table below:



                                                                                           Categorized as
                                                                                     "Well Capitalized" Under
                                                          For Capital Adequacy           Prompt Correction
                                       Actual                   Purposes                 Action Provision
                              ----------------------     ---------------------      --------------------------
As of March 31, 1997              Amount       Ratio         Amount      Ratio          Amount          Ratio
                                                                                      
Total Capital
  (To risk weighted assets)    $ 21,635,599    21.2%     $ 8,173,920      8.0 %     $ 10,217,400        10.0%

Core or Tier I Capital
  (To risk weighted assets)    $ 20,910,510    20.5%          N/A          N/A      $  6,130,440         6.0%

Core Capital
  (To total assets)            $ 20,910,510    10.2%     $ 6,122,909      3.0 %     $ 10,198,733         5.0%

Tangible Capital
  (To tangible assets)         $ 20,910,510    10.3%     $ 3,061,454      1.5 %          N/A             N/A






                                                                                     To Be Categorized as
                                                                                   "Well Capitalized" Under
                                                          For Capital Adequacy         Prompt Correction
                                         Actual                Purposes                Action Provision
                              -------------------------  ----------------------    ------------------------
As of June 30, 1996                Amount      Ratio        Amount        Ratio       Amount        Ratio
                                                                                  
Total Capital
  (To risk weighted assets)    $ 20,382,222    21.45%    $ 7,602,800      8.00%     $ 9,503,500     10.00%

Core or Tier I Capital
  (To risk weighted assets)    $ 19,841,236    20.87%         N/A         N/A       $ 5,702,100      6.00%

Core Capital
  (To total assets)            $ 19,841,236     9.76%    $ 6,098,741      3.00%    $ 10,164,700      5.00%

Tangible Capital
  (To tangible assets)         $ 19,841,236     9.76%    $ 3,049,370      1.50%         N/A          N/A







     The following table is a reconciliation of the Bank's capital, calculated
     according to generally accepted accounting principles (GAAP), to regulatory
     tangible and risk-based capital at March 31, 1997:


Equity                                                             $ 21,026,213
Unrealized securities losses                                            122,297
Equity of non-includable subsidiaries                                  (238,000)
                                                                   ------------

Tangible capital                                                     20,910,510
General valuation allowance                                             725,089
                                                                   ------------

Total capital                                                      $ 21,635,599
                                                                   ============


     Regulatory Matters - On August 23, 1993, the OTS issued a regulation which
     would add an interest rate risk component to the risk-based capital
     standards (the "final IRR rule"). Institutions with a greater than normal
     interest rate risk exposure will be required to take a deduction from the
     total capital available to meet their risk-based capital requirement. That
     deduction is equal to one-half of the difference between the institution's
     actual measured exposure and the normal level of exposure as defined by the
     regulation. Although no such deduction was required as a result of the
     Bank's most recent regulatory examination, a deduction may be required as a
     result of future examinations. The final IRR rule has been postponed and it
     is not practicable to determine when it will become effective.

                                      F-17


     At periodic intervals, the OTS and the FDIC routinely examine the Bank as
     part of their legally prescribed oversight of the thrift industry. Based on
     these examinations, the regulators can direct that the Bank's financial
     statements be adjusted in accordance with their findings. A future
     examination by the OTS or the FDIC could include a review of certain
     transactions or other amounts reported in the Bank's 1997 financial
     statements. In view of the uncertain regulatory environment in which the
     Bank operates, the extent, if any, to which a forthcoming regulatory
     examination may ultimately result in adjustments to the 1997 financial
     statements cannot presently be determined.

     On September 30, 1996, the United States Congress passed and the President
     signed into law the omnibus appropriations package, including the Bank
     Insurance Fund/Savings Association Insurance Fund (BIF/SAIF) and Regulatory
     Burden Relief packages. Included in this legislation was a requirement for
     SAIF-insured institutions to recapitalize the SAIF insurance fund through a
     one-time special assessment to be paid within 60 days of the first of the
     month following enactment. As the Bank is insured by the SAIF, this
     assessment resulted in a pre-tax charge to other expenses for the
     nine-month period ended March 31, 1997 of $1,146,387 based on the March 31,
     1995 SAIF deposit assessment base of $174,488,122.

11.  EMPLOYEE BENEFIT PLAN

     The Bank and its subsidiaries sponsor a contributory defined contribution
     plan pursuant to Section 401(k) of the IRC covering substantially all
     employees. Under the plan, the Bank made contributions limited to 6.67% of
     participating employees' salaries. Contributions and Plan administration
     expenses aggregated to $94,622, $133,886, and $119,704 for the nine-month
     period ended March 31, 1997 and the years ended June 30, 1996 and 1995,
     respectively.

12.  TRANSACTIONS WITH AFFILIATES

     Loans - Certain directors and executive officers of the Bank and
     subsidiaries are customers of, and have had transactions with, the Bank in
     the ordinary course of business, and the Bank expects to have similar
     transactions in the future.

     An analysis of activity with respect to loans receivable from directors and
     executive officers of the Bank and its subsidiaries for the nine-month
     period ended March 31, 1997 and the years ended June 30, 1996 and 1995 is
     summarized as follows:

                                  Nine-Month
                                 Period Ended       Year Ended      Year Ended
                                   March 31,        June 30,         June 30,
                                     1997             1996             1995

Beginning balance                 $ 204,451        $ 414,472        $ 506,744
  Additions                         133,125          203,700           64,320
  Reductions                        (11,523)        (413,721)        (156,592)
                                  ---------        ---------        ---------
Ending balance                    $ 326,053        $ 204,451        $ 414,472
                                  =========        =========        =========


     At March 31, 1997, all loans to directors and executive officers of the
     Bank and its subsidiaries were current.

                                      F-18


13.   FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
      AND CONCENTRATIONS OF CREDIT RISK

     The Bank is a party to certain financial instruments with off-balance sheet
     risk to meet the financing needs of customers. Commitments to extend credit
     are $11,164,041 and $7,613,627 at March 31, 1997 and June 30, 1996,
     respectively.

     Commitments to extend credit are agreements to lend to a customer as long
     as there is no violation of any condition established in the contract.
     Commitments generally have fixed expiration dates or other termination
     clauses and may require payment of a fee by the customer. Since many of the
     commitments are expected to expire without being drawn upon, the total
     commitment amounts do not necessarily represent future cash requirements.
     The Bank evaluates creditworthiness on an individual customer basis.

     The Bank originates residential real estate loans and, to a lesser extent,
     commercial and consumer loans. Greater than 90% of all loans in the Bank's
     portfolio are secured by properties located in communities of eastern
     Oregon.

14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     A summary of book value and estimated fair value of financial instruments
     is summarized as follows:



                                            March 31, 1997              June 30, 1996
                                       ------------------------   ------------------------
                                        Balance                     Balance    
                                         Sheet       Estimated       Sheet       Estimated
(Dollars in Thousands)                   Amount      Fair Value      Amount     Fair Value
                                                                          
Financial assets:                                                              
  Cash and cash equivalents            $  4,975      $  4,975      $  3,416      $  3,416
  Securities                             50,954        51,043        58,981        58,753
  Loans held for sale                       428           428          --            --
  Loans receivable, net of allowance                                           
    for loan losses                     138,881       140,592       132,347       133,072
  FHLB stock                              2,763         2,763         2,609         2,609
                                                                               
Financial liabilities:                                                         
  Demand and savings deposits            74,332        74,332        71,274        71,274
  Time certificates of deposit          104,826       105,168       105,345       106,280
  Securities sold under agreements                                             
    to repurchase                         1,431         1,431         1,432         1,432
   FHLB advances                            800           800         2,650         2,650



     Financial assets and liabilities other than investment securities are not
     traded in active markets. Estimated fair values require subjective
     judgments and are approximate. The above estimates of fair value are not
     necessarily representative of amounts that could be realized in actual
     market transactions, nor of the underlying value of the Bank. Changes in
     the following methodologies and assumptions could significantly affect the
     estimates.

     Financial Assets - The estimated fair value approximates the book value of
     cash and cash equivalents. For securities, the fair value is based on
     quoted market prices. The fair value of loans is estimated by discounting
     future cash flows using current rates at which similar loans would be made.
     The fair value of loans held for sale and FHLB stock approximates the
     carrying amounts.

                                      F-19


     Financial Liabilities - The estimated fair value of demand and savings
     deposits, securities sold under agreements to repurchase, and FHLB advances
     approximates carrying amounts. The fair value of time certificates of
     deposit is estimated by discounting the future cash flows using current
     rates offered on similar instruments. The value of long-term relationships
     with depositors is not reflected. 

     Off-Balance Sheet Financial Instruments - Commitments to extend credit
     represent all off-balance-sheet financial instruments. The fair value of
     these commitments is not significant. See Note 13 to the consolidated
     financial statements.

15.  CONTINGENCIES

     The Bank is a defendant in legal proceedings arising in the normal course
     of business. In the opinion of management, the disposition of litigation
     will not have a material effect on the Bank's financial position, results
     of operations, or liquidity.

16.  CONVERSION TO CAPITAL STOCK FORM OF OWNERSHIP

     The Board of Directors of the Bank adopted a Plan of Conversion on May 22,
     1997, to convert from a federal chartered mutual savings bank to a federal
     capital stock savings bank with the concurrent formation of a holding
     company, subject to approval by the regulatory authorities and members of
     the Bank. The conversion is expected to be accomplished through amendment
     of the Bank's federal mutual charter and the sale of the holding company's
     common stock in an amount equal to the consolidated pro forma market value
     of the holding company and the Bank after given effect to the conversion. A
     subscription of the shares of common stock will be offered initially to the
     Bank's depositors, employee benefit plans and to certain other eligible
     subscribers. It is anticipated that any shares not purchased in the
     subscription offering will be offered in a community offering, and then any
     remaining shares offered to the general public in a syndicated community
     offering.

     At the time of the conversion, the Bank will establish a liquidation
     account in an amount equal to its capital as of the last date of the
     consolidated statement of financial condition appearing in the final
     prospectus. The liquidation account will be maintained for the benefit of
     eligible account holders who continue to maintain their accounts at the
     Bank after the conversion. The liquidation account will be reduced annually
     to the extent that eligible account holders have reduced their qualifying
     deposits as of each anniversary date. Subsequent increases will not restore
     an eligible account holder's interest in the liquidation account. In the
     event of a complete liquidation of the Bank, each eligible account holder
     will be entitled to receive a distribution from the liquidation account in
     an amount proportionate to the current adjusted qualifying balances for
     accounts then held.

     Subsequent to the conversion, the Bank may not declare or pay cash
     dividends on or repurchase any of its shares of common stock if the effect
     thereof would cause stockholders' equity to be reduced below applicable
     regulatory capital maintenance requirements or is such declaration and
     payment would otherwise violate regulatory requirements.

                                   * * * * * *



                                      F-20






No  dealer,  salesman  or any  other  person  has  been  authorized  to give any
information  or to make  any  representation  other  than as  contained  in this
Prospectus in connection  with the offering made hereby,  and, if given or made,
such other information or representation  must not be relied upon as having been
authorized by Oregon Trail  Financial  Corp. or Pioneer Bank, a Federal  Savings
Bank.  This Prospectus does not constitute an offer to sell or a solicitation of
an offer to buy any of the  securities  offered  hereby to any  person or in any
jurisdiction  in which such offer or  solicitation is not authorized or in which
the person  making such offer or  solicitation  is not qualified to do so, or to
any person to whom it is  unlawful  to make such offer or  solicitation  in such
jurisdiction.  Neither the delivery of this  Prospectus  nor any sale  hereunder
shall  under any  circumstances  create any  implication  that there has been no
change in the affairs of Oregon Trail Financial Corp. or Pioneer Bank, a Federal
Savings Bank since any of the dates as of which  information is furnished herein
or since the date hereof.

                               Table of Contents                  Page

Prospectus Summary............................................
Selected Consolidated Financial Information...................
Risk Factors..................................................
Oregon Trail Financial Corp...................................
Pioneer Bank, a Federal Savings Bank..........................
Use of Proceeds...............................................
Dividend Policy...............................................
Market for Common Stock.......................................
Capitalization................................................
Historical and Pro Forma Regulatory Capital Compliance........
Pro Forma Data................................................
Shares to be Purchased by Management Pursuant
  to Subscription Rights......................................
Pioneer Bank, a Federal Savings Bank and Subsidiary
 Consolidated Statements of Income............................
Management's Discussion and Analysis of Financial
 Condition and Results of Operations..........................
Business of the Holding Company...............................
Business of the Savings Bank..................................
Management of the Holding Company.............................
Management of the Savings Bank................................
Regulation....................................................
Taxation......................................................
The Conversion................................................
Restrictions on Acquisition of the Holding Company............
Description of Capital Stock of the Holding Company ..........
Registration Requirements.....................................
Legal and Tax Opinions........................................
Experts.......................................................
Additional Information........................................
Index to Consolidated Financial Statements....................

Until  the  later  of  _______,  1997,  or __  days  after  commencement  of the
Syndicated  Community  Offering of Common Stock,  if any, all dealers  effecting
transactions in the registered securities,  whether or not participating in this
distribution,  may be required to deliver a  prospectus.  This is in addition to
the  obligation of dealers to deliver a prospectus  when acting as  underwriters
and with respect to their unsold allotments or subscriptions.







                          OREGON TRAIL FINANCIAL CORP.

                                     [Logo]

                          (Proposed Holding Company for
                      Pioneer Bank, A Federal Savings Bank)





                        2,813,500 to 3,806,500 Shares of
                                  Common Stock



                                   ----------

                                   Prospectus

                                   ----------








                          CHARLES WEBB & COMPANY, INC.,
                   a Division of Keefe, Bruyette & Woods, Inc.










                                ________ __, 1997




                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution(1)

      Legal fees and expenses.....................................  $150,000
      Securities Marketing Firm legal fees........................    35,000
      EDGAR, printing, postage, copying and mailing...............   110,000
      Appraisal/business plan fees and expenses...................    22,800
      Accounting fees.............................................    85,000
      Securities marketing fees...................................   421,000(1)
      Data processing fees and expenses...........................     7,500
      SEC filing fee..............................................    13,266
      OTS filing fee..............................................     8,400
      Blue sky legal fees and expenses............................     5,000
      Other expenses..............................................    25,794
                                                                    --------
         Total....................................................  $883,760
                                                                    ========

- ----------
(1)  Webb will receive a fee of 1.5% of stock sold,  excluding  ESOP shares (8%)
     and insider  purchases  totaling  $2.2  million.  Amount  shown is based on
     midpoint of Estimated Valuation Range.

Item 14.  Indemnification of Officers and Directors

          Indemnification  of Officers and  Directors of Oregon Trail  Financial
          Corp.

          Article  XVIII  of the  Articles  of  Incorporation  of  Oregon  Trail
          Financial Corp.  requires  indemnification of directors,  officers and
          employees to the fullest extent permitted by Oregon law.

          Sections  60.387 to  60.414 of the  Oregon  Business  Corporation  Act
          define areas for indemnity coverage, as follows:

     60.387 DEFINITIONS FOR 60.387 TO 60.414. As used in ORS 60.387 to 60.414:

     (1) "Corporation"  includes any domestic or foreign predecessor entity of a
corporation  in a  merger  or  other  transaction  in  which  the  predecessor's
existence ceased upon consummation of the transaction.

     (2)  "Director"  means  an  individual  who  is  or  was  a  director  of a
corporation or an individual  who, while a director of a corporation,  is or was
serving at the corporations' request as a director,  officer,  partner, trustee,
employee or agent of another foreign or domestic corporation, partnership, joint
venture,  trust,  employee  benefit  plan or other  enterprise.  A  director  is
considered to be serving an employee benefit plan at the  corporation's  request
if the director's  duties to the corporation  also impose duties on or otherwise
involve  services  by  the  director  to  the  plan  or  to  participants  in or
beneficiaries  of the plan.  "Director"  includes,  unless the context  requires
otherwise, the estate or personal representative of a director.

     (3) "Expenses" include counsel fees.

     (4)  "Liability"  means  the  obligation  to  pay a  judgment,  settlement,
penalty,  fine,  including  an excise tax  assessed  with respect to an employee
benefit plan or reasonable expenses incurred with respect to a proceeding.

     (5) "Officer" means an individual who is or was an officer of a corporation
or an individual  who, while an officer of a  corporation,  is or was serving at
the corporation's request as a director,  officer, partner, trustee, employee or
agent of another foreign or domestic  corporation,  partnership,  joint venture,
trust, employee benefit plan or other enterprise. An officer is considered to be
serving an employee benefit plan at the  corporation's  request if the officer's
duties to the  corporation  also  impose  duties on or include  services  by the
officer to the employee  benefit plan or to participants in or  beneficiaries of
the plan. "Officer" includes,  unless the context requires otherwise, the estate
or personal representative of an officer.

     (6) "Party"  includes an individual who was, is or is threatened to be made
a named defendant or respondent in a proceeding.

                                      II-1



     (7) "Proceeding" means any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative and whether
formal or informal.

     60.391  AUTHORITY  TO  INDEMNIFY  DIRECTORS.  (1)  Except  as  provided  in
subsection (4) of this section, a corporation may indemnify an individual made a
party to a  proceeding  because  the  individual  is or was a  director  against
liability incurred in the proceeding if:

     (a) The conduct of the individual was in good faith;

     (b) The individual reasonably believed that the individual's conduct was in
the best  interests  of the  corporation,  or at least not  opposed  to its best
interests; and

     (c)  In  the  case  if  any  criminal  proceeding,  the  individual  had no
reasonable cause to believe the individual's conduct was unlawful.

     (2) A director's  conduct  with  respect to an employee  benefit plan for a
purpose  the  director  reasonably  believed  to  be in  the  interests  of  the
participants  in and  beneficiaries  of the plan is conduct that  satisfies  the
requirement of paragraph (b) of subsection (1) of this section.

     (3)  The  termination  of a  proceeding  by  judgment,  order,  settlement,
conviction  or upon a plea of  nolo  contendere  or its  equivalent  is not,  of
itself,  determinative  that the  director  did not meet the standard of conduct
described in this section.

     (4) A corporation may not indemnify a director under this section:

     (a) In connection  with a proceeding by or in the right of the  corporation
in which the director was adjudged liable to the corporation; or

     (b) In connection  with any other  proceeding  charging  improper  personal
benefit to the director in which the  director was adjudged  liable on the basis
that personal benefit was improperly received by the director.

     (5)  Indemnification  permitted  under this  section in  connection  with a
proceeding  by or in the  right of the  corporation  is  limited  to  reasonable
expenses incurred in connection with a proceeding.

     60.394  MANDATORY  INDEMNIFICATION.  Unless  limited  by  its  articles  of
incorporation,   a  corporation  shall  indemnify  a  director  who  was  wholly
successful,  on the merits or  otherwise,  in the defense of any  proceeding  to
which the  director was a party  because of being a director of the  corporation
against  reasonable  expenses  incurred by the director in  connection  with the
proceeding.

     60.397 ADVANCE FOR EXPENSES. (1) A corporation may pay for or reimburse the
reasonable  expenses  incurred by a director who is a party to a  proceeding  in
advance of final disposition of the proceeding if:

     (a) The director  furnishes the  corporation a written  affirmation  of the
director's  good faith  belief that the director has met the standard of conduct
described in ORS 60.391; and

     (b) The director furnishes the corporation a written undertaking,  executed
personally or on the director's behalf, to repay the advance if it is ultimately
determined that the director did not meet the standard of conduct.

     (2) The  undertaking  required by paragraph (b) of  subsection  (1) of this
section must be an unlimited general  obligation of the director but need not be
secured and may be  accepted  without  reference  to  financial  ability to make
repayment.

     (3)  Any  authorization  of  payments  under  this  section  may be made by
provision in the articles of  incorporation,  or bylaws,  by a resolution of the
shareholders or the board of director or by contract.

     60.401 COURT-ORDERED INDEMNIFICATION.  Unless the corporation's articles of
incorporation provide otherwise, a director of the corporation who is a party to
a  proceeding  may  apply  for  indemnification  to  the  court  conducting  the
proceeding  or to  another  court of  competent  jurisdiction.  On receipt of an
application, the court after giving any notice the court considers necessary may
order indemnification if it determines:

     (1) The director is entitled to mandatory indemnification under ORS 60.394,
in which case the court shall also order the  corporation  to pay the director's
reasonable expenses incurred to obtain court-ordered indemnification; or

     (2) The director is fairly and reasonably  entitled to  indemnification  in
view of all the  relevant  circumstances,  whether or not the  director  met the
standard of conduct set forth in ORS 60.391 or as adjudged  liable as  described
in ORS  60.391(4),  whether the liability is based on a judgment,  settlement or
proposed settlement or otherwise.

                                      II-2



     60.404   DETERMINATION   AND  AUTHORIZATION  OF   INDEMNIFICATION.   (1)  A
corporation  may not indemnify a director under ORS 60.391 unless  authorized in
the specific case after a determination  has been made that  indemnification  of
the director is  permissible in the  circumstances  because the director has met
the standard of conduct set forth in ORS 60.391.

     (2) A determination that indemnification of a director is permissible shall
be made:

     (a) By the board of directors by majority  vote of a quorum  consisting  of
directors not at the time parties to the proceeding;

     (b) If a quorum cannot be obtained under paragraph (a) of this  subsection,
by a majority  vote of a committee  duly  designated  by the board of  directors
consisting  solely  of two or more  directors  not at the  time  parties  to the
proceeding. However, directors who are parties to the proceeding may participate
in designation of the committee;

     (c) By special  legal  counsel  selected by the board of  directors  or its
committee in the manner  prescribed in paragraph  (a) or (b) of this  subsection
or, if a quorum of the board of directors cannot be obtained under paragraph (a)
of this subsection and a committee  cannot be designated  under paragraph (b) of
this subsection, the special legal counsel shall be selected by majority vote of
the  full  board  of  directors,  including  directors  who are  parties  to the
proceeding; or

     (d) By the shareholders.

     (3) Authorization of indemnification and evaluation as to reasonableness of
expenses  shall  be  made  in  the  same  manner  as  the   determination   that
indemnification  is  permissible,  except that if the  determination  is made by
special legal counsel,  authorization of  indemnification  and evaluation as the
reasonableness  of expenses shall be made by those entitled under  paragraph (c)
of subsection (2) of this section to select counsel.

     60.407  INDEMNIFICATION  OF  OFFICERS,   EMPLOYEES  AND  AGENTS.  Unless  a
corporation's articles of incorporation provide otherwise:

     (1) An officer of the corporation is entitled to mandatory  indemnification
under ORS 60.394,  and is entitled  to apply for  court-ordered  indemnification
under ORS 60.401, in each case to the same extent as a director under ORS 60.394
and 60.401.

     (2) The corporation may indemnify and advance  expenses under ORS 60.387 to
60.411 to an officer, employee or agent of the corporation to the same extent as
to a director.

     60.411  INSURANCE.  A  corporation  may purchase and maintain  insurance on
behalf of an individual  against  liability  asserted against or incurred by the
individual  who  is or  was a  director,  officer,  employee  or  agent  of  the
corporation  or  who,  while a  director,  officer,  employee  or  agent  of the
corporation,  is or was serving at the request of the corporation as a director,
officer,  partner,  trustee,  employee  or agent of another  foreign or domestic
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise.  The corporation may purchase and maintain the insurance even if the
corporation has no power to indemnify the individual  against the same liability
under ORS 60.391 to 60.394.

     60.414  APPLICATION OF ORS 60.387 TO 60.411.  (1) The  indemnification  and
provisions for  advancement  of expenses  provided by ORS 60.387 to 60.411 shall
not be deemed  exclusive  of any  other  rights  to which  directors,  officers,
employees  or  agents  may be  entitled  under  the  corporation's  articles  of
incorporation or bylaws, any agreement,  general or specific action of its board
of directors,  vote of  shareholders  or otherwise,  and shall  continue as to a
person who has ceased to be a  director,  officer,  employee  or agent and shall
inure to the  benefit  of the  heirs,  executors  and  administrators  of such a
person.  Specifically and not by way of limitation, a corporation shall have the
power  to  make  or  agree  to  make  any  further  indemnification,   including
advancement of expenses, of:

     (a) Any director as authorized by the articles of incorporation, any bylaws
approved, adopted or ratified by the shareholders or any resolution or agreement
approved, adopted or ratified, before or after such indemnification or agreement
is  made,  by the  shareholders,  provided  that no such  indemnification  shall
indemnify  any  director  from or on  account  of acts or  omissions  for  which
liability could not be eliminated under ORS 60.047(2)(d); and

     (b) Any officer,  employee or agent who is not a director as  authorized by
its articles of incorporation or bylaws, general or specific action of its board
of directors or  agreement.  Unless the articles of  incorporation,  or any such
agreement or resolution provide  otherwise,  any determination as to any further
indemnify under this paragraph shall be made in accordance with ORS 60.404.

                                      II-3



     (2) If  articles  of  incorporation  limit  indemnification  or  advance of
expenses,  any  indemnification  and advance of  expenses  are valid only to the
extent consistent with the articles of incorporation.

     (3) ORS  60.387 to 60.411  does not limit a  corporation's  power to pay or
reimburse  expenses  incurred by a director in  connection  with the  director's
appearance as a witness in a proceeding at a time when the director has not been
made a named defendant or respondent to a proceeding.  (Last amended by Ch. 883,
L. '91, eff. 9-29-91.)

Item 15.  Recent Sales of Unregistered Securities.

          Not Applicable

Item 16.  Exhibits and Financial Statement Schedules:

          The  financial   statements   and  exhibits  filed  as  part  of  this
          Registration Statement are as follows:

(a)       List of Exhibits

 1.1  --  Form of proposed Agency  Agreement among Oregon Trail Financial Corp.,
          Pioneer Bank, a Federal Savings Bank and Charles Webb & Co.

 1.2  --  Engagement  Letter  between  Pioneer Bank, a Federal  Savings Bank and
          Charles Webb & Co.

 2    --  Plan of Conversion of Pioneer Bank, a Federal  Savings Bank  (attached
          as an exhibit to the Proxy Statement included herein as Exhibit 99.5)

 3.1  --  Articles of Incorporation of Oregon Trail Financial Corp.

 3.2  --  Bylaws of Oregon Trail Financial Corp.

 4    --  Form of Certificate for Common Stock

 5    --  Opinion  of  Breyer  &  Aguggia   regarding   legality  of  securities
          registered

 8.1  --  Form of Federal Tax Opinion of Breyer & Aguggia (a)

 8.2  --  Form of State Tax Opinion of Deloitte & Touche LLP (a)

 8.3  --  Opinion  of Keller &  Company,  Inc.  as to the value of  subscription
          rights

10.1  --  Proposed Form of Employment Agreement For Certain Executive Officers

10.2  --  Proposed Form of Severance Agreement For Certain Senior Officers

10.3  --  Proposed Form of Employee Stock Ownership Plan

10.4  --  Pioneer Bank, a Federal Savings Bank 401(k) Plan (a)

10.5  --  Proposed  Form of  Pioneer  Bank,  a  Federal  Savings  Bank  Employee
          Severance Compensation Plan

10.6  --  Pioneer Bank Director Emeritus Plan (a)

21    --  Subsidiaries of Oregon Trail Financial Corp.

23.1  --  Consent of Deloitte & Touche LLP

                                      II-4



23.2  --  Consent of Coopers & Lybrand LLP

23.3  --  Consent of Breyer & Aguggia  (contained in opinion included as Exhibit
          5)

23.4  --  Consent of Breyer & Aguggia as to its Federal  Tax Opinion  (contained
          in opinion included as Exhibit 8.1)

23.5  --  Consent of Keller & Company, Inc.

24    --  Power of Attorney  (contained  in signature  page to the  Registration
          Statement)

99.1  --  Order and  Certification  Form  (contained in the marketing  materials
          included as Exhibit 99.2)

99.2  --  Solicitation and Marketing Materials

99.3  --  Appraisal Agreement with Keller & Company, Inc.

99.4  --  Appraisal Report of Keller & Company, Inc.(a)

99.5  --  Proxy  Statement  for Special  Meeting of Members of Pioneer  Bank,  a
          Federal Savings Bank

- ----------
(a)  To be filed by amendment.

Financial Statements and Schedules

               Pioneer Bank, a Federal Savings Bank and Subsidiary

                                                                           Pages
Independent Auditors' Report - Deloitte & Touche LLP...................     F-1

Report of Independent Accountants - Coopers & Lybrand LLP..............     F-2

Consolidated Balance Sheets as of March 31, 1997
 and June 30, 1996 ....................................................     F-3

Consolidated Statements of Income for the
 Nine Months Ended March 31, 1997
 and the Years Ended June 30, 1996 and 1995 ...........................      21

Consolidated Statements of Equity for the
 Nine Months Ended March 31, 1997 and for the
 Years Ended June 30, 1996 and 1995 ...................................     F-4

Consolidated Statements of Cash Flows for
 the Nine Months Ended March 31, 1997
 and the Years Ended June 30, 1996 and 1995 ...........................     F-5

Notes to Consolidated Financial Statements.............................     F-7


     All schedules are omitted  because the required  information  is either not
applicable or is included in the financial statements or related notes.

                                      II-5



Item 17. Undertakings

     The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this registration statement:

          (i) To include  any  prospectus  required  by section  10(a)(3) of the
     Securities Act of 1933, as amended ("Securities Act");

          (ii) To reflect in the  prospectus  any facts or events  arising after
     the  effective  date of the  registration  statement  (or the  most  recent
     post-effective amendment thereof) which,  individually or in the aggregate,
     represent  a  fundamental  change  in  the  information  set  forth  in the
     registration  statement.  Notwithstanding  the  foregoing,  any increase or
     decrease  in volume of  securities  offered (if the total  dollar  value of
     securities  offered  would not exceed  that which was  registered)  and any
     deviation from the low or high and of the estimated  maximum offering range
     may be  reflected  in the form of  prospectus  filed  with  the  Commission
     pursuant  to Rule  424(b) if, in the  aggregate,  the changes in volume and
     price  represent  no more than 20 percent  change in the maximum  aggregate
     offering price set forth in the "Calculation of Registration  Fee" table in
     the effective registration statement;

          (iii) To include any material  information with respect to the plan of
     distribution not previously disclosed in the registration  statement or any
     material change to such information in the registration statement.

     (2) That, for the purpose of determining any liability under the Securities
Act, each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities  offered therein,  and the offering of such
securities at that time shall be the initial bona fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (4) The  undersigned  registrant  hereby  undertakes  that, for purposes of
determining  any  liability  under  the  Securities  Act,  each  filing  of  the
registrant's  annual  report  pursuant to Section  13(a) or Section 15(d) of the
Securities  Exchange  Act of 1934,  as  amended  ("Exchange  Act")  (and,  where
applicable, each filing of any employee benefit plan's annual report pursuant to
Section  15(d) of the  Exchange  Act) that is  incorporated  by reference in the
registration  statement  shall  be  deemed  to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the  Securities
Act,  and  is  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification against liabilities (other than the payment by the Registrant of
expenses  incurred or paid by a director,  officer or controlling  person of the
Registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being  registered,  the Registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the questions whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

                                      II-6



                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in Baker City, Oregon on
the 25th day of June, 1997.


                                      OREGON TRAIL FINANCIAL CORP.



                                      By:  /s/  Dan L. Webber
                                           --------------------------
                                           Dan L. Webber
                                           President and Chief Executive Officer


                                POWER OF ATTORNEY

     We, the undersigned directors and officers of Oregon Trail Financial Corp.,
do hereby severally constitute and appoint Daniel L. Webber, our true and lawful
attorney  and  agent,  to do any and all  things  and  acts in our  names in the
capacities  indicated  below and to execute  all  instruments  for us and in our
names in the  capacities  indicated  below  which said Daniel L. Webber may deem
necessary or advisable to enable Oregon Trail Financial Corp. to comply with the
Securities Act of 1933, as amended, and any rules,  regulations and requirements
of the Securities and Exchange  Commission,  in connection with the Registration
Statement on Form S-1 relating to the offering of Oregon Trail Financial Corp.'s
Common Stock,  including specifically but not limited to, power and authority to
sign for us or any of us in our  names in the  capacities  indicated  below  the
Registration  Statement  and any and all  amendments  (including  post-effective
amendments)  thereto; and we hereby ratify and confirm all that Daniel L. Webber
shall do or cause to be done by virtue hereof.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement has been signed below by the following  persons in
the capacities and on the dates indicated.



Signatures                                          Title                                    Date
- ----------                                          -----                                   ----


                                                                                   
/s/ Dan L. Webber                       President and Chief Executive                    June 25, 1997
- -------------------------               Officer
Dan L. Webber                           (Principal Executive Officer)


/s/ Jerry F. Aldape                     Senior Vice President, Chief                     June 25, 1997
- -------------------------               Financial Officer and Secretary
Jerry F. Aldape                         (Principal Financial Officer)


/s/ Nadine J. Johnson                   Vice President and Treasurer/                    June 25, 1997
- -------------------------               Controller
Nadine J. Johnson                       (Principal Accounting Officer)


/s/ John Gentry                         Chairman of the Board                            June 25, 1997
- -------------------------
John Gentry





                                                                                   

/s/ Albert H. Durgen                    Director                                         June 25, 1997
- -------------------------
Albert H. Durgen


/s/ Edward H. Elms                      Director                                         June 25, 1997
- -------------------------
Edward H. Elms



/s/ John A. Lienkaemper                 Director                                         June 25, 1997
- -------------------------
John A. Lienkaemper



/s/ Charles Rouse                       Director                                         June 25, 1997
- -------------------------
Charles Rouse



/s/ Stephen R. Whittemore               Director                                         June 25, 1997
- -------------------------
Stephen R. Whittemore






      As filed with the Securities and Exchange Commission on June 25, 1997

                                                      Registration No. 333-_____

- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    EXHIBITS
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933




                          OREGON TRAIL FINANCIAL CORP.
               (Exact name of registrant as specified in charter)



            Oregon                         6035                 [Applied For]
(State or other jurisdiction of     (Primary SICC No.)       (I.R.S. Employer
incorporation or organization)                               Identification No.)
          


                                2055 First Street
                            Baker City, Oregon 97814
                                 (541) 523-6327
          (Address and telephone number of principal executive offices)




                          John F. Breyer, Jr., Esquire
                          Victor L. Cangelosi, Esquire
                                BREYER & AGUGGIA
                       Suite 470 East 1300 I Street, N.W.
                             Washington, D.C. 20005
                     (Name and address of agent for service)








                                INDEX TO EXHIBITS

 1.1   --      Form of proposed  Agency  Agreement  among Oregon Trail Financial
               Corp.,  Pioneer  Bank, a Federal  Savings Bank and Charles Webb &
               Co.

 1.2   --      Engagement  Letter between  Pioneer Bank, a Federal  Savings Bank
               and Charles Webb & Co.

 2     --      Plan of  Conversion  of  Pioneer  Bank,  a Federal  Savings  Bank
               (attached as an exhibit to the Proxy Statement included herein as
               Exhibit 99.5)

 3.1   --      Articles of Incorporation of Oregon Trail Financial Corp.

 3.2   --      Bylaws of Oregon Trail Financial Corp.

 4     --      Form of Certificate for Common Stock

 5     --      Opinion  of Breyer & Aguggia  regarding  legality  of  securities
               registered

 8.1   --      Form of Federal Tax Opinion of Breyer & Aguggia (a)

 8.2   --      Form of State Tax Opinion of Deloitte & Touche LLP (a)

 8.3   --      Opinion of Keller & Company, Inc. as to the value of subscription
               rights

10.1   --      Proposed  Form of  Employment  Agreement  For  Certain  Executive
               Officers

10.2   --      Proposed Form of Severance Agreement For Certain Senior Officers

10.3   --      Proposed Form of Employee Stock Ownership Plan

10.4   --      Pioneer Bank, a Federal Savings Bank 401(k) Plan (a)

10.5   --      Proposed  Form of Pioneer  Bank, a Federal  Savings Bank Employee
               Severance Compensation Plan

10.6   --      Pioneer Bank Director Emeritus Plan (a)

21     --      Subsidiaries of Oregon Trail Financial Corp.

23.1   --      Consent of Deloitte & Touche LLP

23.2   --      Consent of Coopers & Lybrand LLP

23.3   --      Consent of Breyer & Aguggia  (contained  in opinion  included  as
               Exhibit 5)

23.4   --      Consent  of  Breyer  &  Aguggia  as to its  Federal  Tax  Opinion
               (contained in opinion included as Exhibit 8.1)

23.5   --      Consent of Keller & Company, Inc.

24     --      Power  of  Attorney   (contained   in   signature   page  to  the
               Registration Statement)

99.1   --      Order  and  Acknowledgement  Form  (contained  in  the  marketing
               materials included as Exhibit 99.2)

99.2   --      Solicitation and Marketing Materials






99.3   --      Appraisal Agreement with Keller & Company, Inc.

99.4   --      Appraisal Report of Keller & Company, Inc.(a)

99.5   --      Proxy Statement for Special Meeting of Members of Pioneer Bank, a
               Federal Savings Bank
- ---------------------
(a) To be filed by amendment.