As filed with the Securities and Exchange Commission on August 6, 1997
                                                      Registration No. 333-30051
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                               AMENDMENT NO. 1
                                      TO
    

                                    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                    91-1829481
(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         4,694,875          $10.00                $46,948,750         $14,227(2)

Participation interests                 240,000           --                       --                   (3)
=====================================================================================================================


(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) $13,266 was previously paid.
(3) 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

                                       S-5





contribution percentage of all other eligible employees, or (b) the lesser of
(i) 200% of the actual contributions 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 4,082,500 SHARES OF COMMON STOCK
                                          
                         $10.00 PURCHASE PRICE PER SHARE

   
         Oregon Trail Financial Corp. ("Holding Company"), an Oregon
corporation, is offering between 3,017,500 and 4,082,500 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 June
30, 1997 ("Supplemental Eligible Account Holders"), and (iv) depositors of the
Savings Bank as of July 31, 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, Wallowa, 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
                (541) 523-0362 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                           $0.28                         $9.72
- -------------------------------------------------------------------------------------------------------------------------------
Midpoint Price Per Share.................................  $10.00                           $0.26                         $9.74
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Price Per Share..................................  $10.00                           $0.24                         $9.76
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Price Per Share, as adjusted(4)..................  $10.00                           $0.23                         $9.77
- -------------------------------------------------------------------------------------------------------------------------------
Minimum Total(5).........................................  $30,175,000                   $843,000                   $29,332,000
- -------------------------------------------------------------------------------------------------------------------------------
Midpoint Total(6)........................................  $35,500,000                   $917,000                   $34,583,000
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Total(7).........................................  $40,825,000                   $991,000                   $39,834,000
- -------------------------------------------------------------------------------------------------------------------------------
Maximum Total, as adjusted(4)(8).........................  $46,948,750                 $1,075,000                   $45,873,750
- -------------------------------------------------------------------------------------------------------------------------------


(1)      Determined in accordance with an independent appraisal prepared by
         Keller & Company, Inc. ("Keller") as of July 29, 1997, which states
         that the estimated aggregate pro forma market value of the Holding
         Company and the Savings Bank as converted ranged from $30,175,000 to
         $40,825,000, with a midpoint of $35,500,000 ("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  3,017,500 shares at $10.00 per share.
                                           
(6)      Assumes the issuance of          3,550,000 shares at $10.00 per share.
   ------                                          
(7)      Assumes the issuance of          4,082,500 shares at $10.00 per share.
   ------                                          
(8)      Assumes the issuance of          4,694,875 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
(2.75% 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 depicting State of Oregon and the counties of
          Grant, Harney, Wallowa, Union, Baker and Malheur in which the
                       Savings Bank maintains an office ]

































   
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 3,017,500 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 primarily from mortgage brokers and larger financial
institutions (See "RISK FACTORS -- 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
    

                                                        (i)





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 $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
September 23, 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 July 29, 1997, the aggregate estimated pro forma market value of the
Holding Company and the Savings Bank, as converted, ranged from $30,175,000 to
$40,825,000, with a midpoint of $35,500,000, or from 3,017,500 shares to
4,082,500 shares, with a midpoint of 3,550,000 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 4,082,500 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 $30,175,000 to $40,825,000 as of July 29, 1997, or from 3,017,500 to
4,082,500 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
    

                                                       (iv)





   
Conversion may be increased to 4,694,875 shares due to 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. 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 $29.3 million to $39.8 million, or to $45.9 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
$12.9 million to $17.5 million of the net proceeds, or up to $20.1 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 ($3,266,000 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.

                                                        (v)





No assurance can be given that an active and liquid trading market for the
Common Stock will develop. Further, 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 $2.1 million of Common Stock, or
6.0% and 5.1% 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 26.3% and 24.7% 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. INFORMATION FOR THE NINE MONTHS ENDED
MARCH 31, 1996 IS UNAUDITED, BUT, IN THE OPINION OF MANAGEMENT, CONTAINS ALL
ADJUSTMENTS (NONE OF WHICH WERE OTHER THAN NORMAL RECURRING ENTRIES) NECESSARY
FOR A FAIR PRESENTATION OF THE RESULTS OF SUCH PERIOD. THE SAVINGS BANK CHANGED
ITS FISCAL YEAR END FROM JUNE 30 TO MARCH 31 SUBSEQUENT TO JUNE 30, 1996.
    



                                                     At March 31,                   At June 30,
                                                                           ----------------------------------------
                                                          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 March 31,                        At June 30,
                                                                           --------------------------------------
                                                          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..........................                 7                7          7           7          7
    




                                                         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 are unseasoned because they have been
originated recently and 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."

 As a result of the Savings Bank's increased risk profile, management increased
the provision for loan losses from $91,000 for the nine months ended March 31,
1996 to $216,000 for the nine months ended March 31, 1997. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND OPERATIONS - - Comparison of
Operating Results for the Nine Months Ended March 31, 1997 and 1996." A
significant increase in originations of commercial business, agricultural and
indirect automobile loans would be a material factor in management's ongoing
evaluation of the adequacy of the allowance for loan losses and may, in
management's judgment, warrant additional provisions for loan losses in future
periods, which could have a material adverse effect on net income. See "BUSINESS
OF THE SAVINGS BANK -- Lending Activities -- Allowance for Loan Losses."
    

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

                                                         1





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 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, management estimated that more than 90% 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. According to data compiled by
the Oregon Area Labor Department, the unemployment rate of the primary market
area rose from 8.1% in 1995 to 10.0% in 1996 and the state unemployment rate
rose from 4.8% in 1995 to 5.9% in 1996, while the national unemployment rate
declined from 5.6% in 1995 to 5.0% in 1996. 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."


                                                         2





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.

 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.

                                                         3





   
Competition for loans principally comes from commercial banks, thrift
institutions, credit unions, mortgage brokers, 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 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

                                                         4





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 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.

                                                         5





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 209,000 shares of
Common Stock, or 6.0% and 5.1% 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- 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 120,700 and 163,300 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 (301,750 and 408,250 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 26.3% and 24.7% 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

                                                         6





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 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 4,694,875 shares of Common
Stock at the Purchase Price would be issued for an aggregate price of up to
$46,948,750. 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

                                                         7





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 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 primarily from mortgage brokers and larger financial
institutions (see "RISK FACTORS -- 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
    

                                                         8





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. 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 $29.3 million to $39.8 million, or up to $45.9 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 $12.9 million to $17.5 million of net proceeds, or up to $20.1
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 $2,414,000 to $3,266,000 based on the sale of
3,017,500 shares to the ESOP (at the minimum of the Estimated Valuation Range)
and 4,082,500 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 4,694,875 shares, are sold in the Conversion, the Holding
Company's loan to the ESOP would be approximately $3,755,900 (based on the
    

                                                         9





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 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

                                                        10





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.



         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

                                                        

                                       11






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.


                                       12


                                                   



                                 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
   
                                                                 3,017,500        3,550,000         4,082,500         4,694,875
    
                                            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).....................            --                 30                 36                41               47

   Additional paid-in capital...........            --             29,302             34,547            39,793           45,827
    

   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)........................            --              2,414              2,840             3,266            3,756
     Common Stock to be acquired
      by MRP(7).........................            --              1,207              1,420             1,633            1,878
                                             ---------           --------           --------          --------         --------

Total stockholders' equity..............      $ 21,026           $ 46,737           $ 51,349          $ 55,961         $ 61,266
                                              ========           ========           ========          ========         ========
    


                          (FOOTNOTES ON FOLLOWING PAGE)

                                       13





- ---------------
(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.


                                       14




             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 Estimated  Midpoint of Estimated  Maximum of Estimated  Maximum of Estimated
                                              Valuation Range        Valuation Range        Valuation  Range       Valuation Range
   
                                                 3,017,500 Shares      3,550,000 Shares      4,082,500 Shares     4,694,875 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%   $ 32,071   14.9%     $ 34,058    15.7%    $ 36,044   16.4%   $ 38,329       17.3%
                            ========    ====    ========   ====      ========    ====     ========   ====    ========       ====

Tangible capital.........   $ 20,911    10.2%   $ 31,956   14.8%     $ 33,943    15.6%    $ 35,929   16.4%   $ 38,214       17.3%
Tangible capital requirement   3,061     1.5       3,229    1.5         3,259     1.5        3,286    1.5       3,323        1.5
                            --------    ----    --------   ----      --------    ----     --------   ----    --------       ----
Excess...................   $ 17,850     8.7%   $ 28,727   13.3%     $ 30,684    14.1%    $ 32,643   14.9%   $ 34,891       15.8%
                            ========    ====    ========   ====      ========    ====     ========   ====    ========       ====

Core capital.............   $ 20,911    10.2%   $ 31,956   14.8%     $ 33,943    15.6%    $ 35,929   16.4%   $ 38,214       17.3%
Core capital requirement(2)    6,123     3.0       6,458    3.0         6,517     3.0        6,577    3.0       6,645        3.0
                            --------    ----    --------   ----      --------    ----     --------   ----    --------       ----
Excess...................   $ 14,788     7.2%   $ 25,498   11.8%     $ 27,426    12.6%    $ 29,352   13.4%   $ 31,569       14.3%
                            ========     ===    ========   ====      ========    ====     ========   ====    ========       ====

Total capital(3).........   $ 21,636    21.2%   $ 32,681   31.5%     $ 34,668    33.2%    $ 36,654   35.0%   $ 38,939       37.0%
Risk-based
 capital requirement.....      8,174     8.0       8,311    8.0         8,343     8.0        8,375    8.0       8,411        8.0
                            --------    ----    --------   ----      --------    ----     --------   ----    --------       ----
Excess...................   $ 13,462    13.2%   $ 24,370   23.5%     $ 26,325    25.2%    $ 28,279   27.0%    $30,528       29.0%
                            ========    ====    ========   ====      ========    ====     ========   ====     =======       ====
    

- -------------------

(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
      $105.0 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.


                                       15





                                 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 July 29, 1997 is from a minimum of $30,175,000 to a
maximum of $40,825,000 with a midpoint of $35,500,000 or, at a price per share
of $10.00, a minimum number of shares of 3,017,500, a maximum number of shares
of 4,082,500 and a midpoint number of shares of 4,082,500. 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
$454,000, $381,000, $528,000 and $612,000 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.
Although OTS regulations require the use of the arithmetic average of the
average yield on all interest-earning assets and the average rate paid on all
deposits in computing investment returns on net proceeds, the yield on the
one-year U.S. Treasury Bill is used because management believes it more
appropriately reflects a market rate of return. 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.

                                       16




 


   
                                                                 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
                                             ---------        ---------         ---------        ---------------
                                             3,017,500        3,550,000         4,082,500        4,694,875(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..............................$ 30,175        $ 35,500           $ 40,825          $45,949
Less: estimated expenses....................    (643)           (917)              (991)          (1,075)
                                            --------        --------           --------         -------- 
Estimated net proceeds......................  29,332          34,583             39,834           45,874
Less: Common Stock acquired by ESOP ........  (2,414)         (2,840)            (3,266)          (3,756)
Less: Common Stock to be acquired by MRP ...  (1,207)         (1,420)            (1,633)          (1,878)
                                            --------        --------           --------         --------
     Net investable proceeds................$ 25,711        $ 30,323           $ 34,935         $ 40,240
                                            ========        ========           ========         ========


Consolidated net income:

 Historical.................................$  1,098        $  1,098           $  1,098          $ 1,098
 Pro forma income on net proceeds(2)........     702             826                954            1,099
 Pro forma ESOP adjustments(3)..............    (254)           (298)              (343)            (395)
 Pro forma MRP adjustments(4)...............    (111)           (131)              (151)            (173)
                                            --------        --------           --------         --------
   Pro forma net income.....................$  1,435        $  1,497           $  1,558         $  1,629
                                            ========        ========           ========         ========


Consolidated net income per share (5)(6):

 Historical.................................$   0.39        $   0.33           $   0.29         $   0.25
 Pro forma income on net proceeds...........    0.25            0.25               0.25             0.25
 Pro forma ESOP adjustments(3)..............   (0.09)          (0.09)             (0.09)           (0.09)
 Pro forma MRP adjustments(4)...............   (0.04)          (0.04)             (0.04)           (0.04)
                                             --------       --------           --------         --------
   Pro forma net income per share...........$   0.51        $   0.45           $   0.41         $   0.37
                                            ========        ========           ========         ========


Consolidated stockholders' equity (book value):

 Historical.................................$ 21,026        $ 21,026           $ 21,026         $ 21,026
 Estimated net proceeds.....................  29,332          34,583             39,834           45,874
 Less: Common Stock acquired by ESOP........  (2,414)         (2,840)            (3,266)          (3,756)
 Less: Common Stock to be acquired by MRP(4)  (1,207)         (1,420)            (1,633)          (1,878)
                                            --------        --------           --------         --------
   Pro forma stockholders' equity(7)........$ 46,737        $ 51,350           $ 55,961         $ 61,266
                                            ========        ========           ========         ========


Consolidated stockholders' equity per share(6)(8):

 Historical(6)..............................$   6.97        $   5.92           $   5.15         $   4.48
 Estimated net proceeds.....................    9.72            9.74               9.75             9.77
 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)............................. $  15.49        $  14.46           $  13.71         $  13.05
                                             ========       ========           ========         ========


Purchase Price as a percentage of pro forma
 stockholders' equity per share.............   64.56%          69.16%             72.94%           76.63%
                                             ========        ========           ========         ========


Purchase Price as a multiple of pro forma
 net income per share (annualized)..........  14.71x           16.67x             18.29x          20.27x
                                              =====            =====              =====           ===== 
    


                                       (FOOTNOTES ON SECOND FOLLOWING PAGE)

                                       17







                                                                       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
                                             ---------        ---------         ---------        ---------------
                                             3,017,500        3,550,000         4,082,500        4,694,875(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..............................$ 30,175        $ 35,500           $ 40,825         $ 46,949
Less: estimated expenses....................    (843)           (917)              (991)          (1,075)
                                            --------        --------           --------         -------- 
Estimated net proceeds......................  29,332          34,583             39,834           45,874
Less: Common Stock acquired by ESOP.........  (2,414)         (2,840)            (3,266)          (3,756)
Less: Common Stock to be acquired by MRP....  (1,207)         (1,420)            (1,633)          (1,878)
                                            --------        --------           --------         -------- 
     Net investable proceeds................$ 25,711        $ 30,323           $ 34,935         $ 40,240
                                            ========        ========           ========         ========
    

Consolidated net income:
   
 Historical.................................$  2,179        $  2,179           $  2,179         $  2,179
 Pro forma income on net proceeds(2)........     878           1,035              1,192            1,373
 Pro forma ESOP adjustments(3)..............    (338)           (398)              (458)            (526)
 Pro forma MRP adjustments(4)...............    (148)           (175)              (201)            (231)
                                            --------        --------           --------         -------- 
   Pro forma net income.....................$  2,571        $  2,641           $  2,712         $  2,795
                                            ========        ========           ========         ========
    

Consolidated net income per share (5)(6):
   
 Historical.................................$   0.78        $   0.66           $   0.56         $   0.50
 Pro forma income on net proceeds...........    0.31            0.31               0.31             0.31
 Pro forma ESOP adjustments(3)..............   (0.12)          (0.12)             (0.12)           (0.12)
 Pro forma MRP adjustments(4)...............   (0.05)          (0.05)             (0.05)           (0.05)
                                             -------        --------           --------         --------
   Pro forma net income per share........... $  0.92        $   0.80           $   0.71         $   0.64
                                             =======        ========           ========         ========
    

Consolidated stockholders' equity (book value):
   
 Historical.................................$ 20,004        $ 20,004           $ 20,004         $ 20,004
 Estimated net proceeds.....................  29,332          34,583             39,834           45,874
 Less: Common Stock acquired by ESOP........  (2,414)         (2,840)            (3,266)          (3,756)
 Less: Common Stock to be acquired by MRP(4)  (1,207)         (1,420)            (1,633)          (1,878)
                                            --------        --------           --------         -------- 
   Pro forma stockholders' equity(7)........$ 45,715        $ 50,327           $ 54,939         $ 60,244
                                            ========        ========           ========         ========
    

Consolidated stockholders' equity per share(6)(8):
   
 Historical(6)..............................$   6.63        $   5.63           $   4.90         $   4.26
 Estimated net proceeds.....................    9.72            9.74               9.76             9.77
 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)............................ $  15.15        $  14.17           $  13.46         $  12.83
                                              ========      ========           ========         ========
    

Purchase Price as a percentage of pro forma
   
 stockholders' equity per share.............   66.01%          70.57%             74.29%           77.94%
                                               =====           =====              =====            =====
    

Purchase Price as a multiple of pro forma
   
 net income per share.......................   10.87x           12.50x             14.08x          15.63x
                                               =====            =====              =====           =====
    


                                           (FOOTNOTES ON FOLLOWING PAGE)



                                       18





- -------------------
   
(1)   Gives effect to the sale of an additional 612,375 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 7-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 $ 0.54, $ 0.49, $ 0.45
      and $ 0.41 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 $ 0.94, $ 0.83, $ 0.75 and $ 0.68 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 $ 15.28, $ 14.29, $ 13.56 and $
      12.93 at the minimum, midpoint, maximum and 15% above the maximum of the
      Estimated Valuation Range at March 31, 1997, respectively, and $ 14.95, $
      14.02, $ 13.32 and $ 12.72 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 $ 181,050, $ 213,000, $ 244,950 and $ 281,693 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 $ 241,400, $ 284,000, $ 326,600 and $ 375,590 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
    

                                       19





   
      shares reserved for issuance under the proposed Stock Option Plan. If
      stockholders approve the Stock Option Plan following the Conversion, the
      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 $0.47, $0.41, $0.37 and $0.34, respectively, for the nine months ended
      March 31, 1997, and $0.83, $0.73, $0.65 and $0.58, respectively, for the
      year ended June 30, 1996, and pro forma stockholders' equity per share
      would be $14.08, $13.15, $12.46 and $11.86, respectively, for the nine
      months ended March 31, 1997, and $13.77, $12.89, $ 12.23 and $11.67,
      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 2,801,965,
      3,296,429, 3,790,893 and 4,359,527 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 2,810,585, 3,306,571, 3,802,557 and
      4,372,941 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 3,017,500,
      3,550,000, 4,082,500 and 4,694,875 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.


                                       20



      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                         12,500                 $125,000                0.41%                0.31%
President and Chief
    
  Executive Officer

   
Jerry F. Aldape                       10,000                  100,000                0.29                 0.24
Senior Vice President/Support
    
  Services and Corporate Secretary

       
   
Nadine J. Johnson                      2,500                   25,000                0.07                 0.06
Vice President and
    
  Treasurer/Controller

   
John Gentry                           15,000                  150,000                0.42                 0.37
Chairman of the Board

Albert H. Durgan                      10,000                  100,000                0.29                 0.24
Director

Edward H. Elms                        15,000                  150,000                0.42                 0.37
Director

John A. Lienkaemper                   27,000                  270,000                0.76                 0.66
Director

Charles Rouse                         20,000                  200,000                0.56                 0.49
Director

Stephen R. Whittemore                 20,000                  200,000                0.56                 0.49
Director

Other officers (14 persons)           77,000                  770,000                2.17                 1.89
                                    --------             ------------               -----                -----

     Total                           209,000               $2,090,000                5.95%                5.12%
                                     =======               ==========                ====                 ====


    

(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."


                                       21




              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.



                                                         Nine Months                        Years
                                                      Ended March 31,                  Ended June 30,
                                                            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.


                                       22




           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
primarily from mortgage brokers and larger financial institutions (see "RISK
FACTORS -- 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 Vice President and Chief
Lending Officer, 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
    

                                                        23





Indirect Automobile Lending," "-- Certain Lending Risks -- Risks of Agricultural
Lending," "-- Interest Rate Risk" 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. Effective 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

                                                        24





decreases were primarily offset by the transfer of trading securities to
available-for-sale classification and the 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.
Outstanding commitments to complete construction amounted to $725,000 at March
31, 1997, and construction was completed on June 9, 1997 for a total cost of
$1.1 million. 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.

                                                        25





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
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 agricultural, commercial business and consumer
loans, which are inherently riskier than one- to- four family mortgage 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."

                                                        26






         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, during 1996,
of $41,000 of outstanding credit card balances as a result of management's
evaluation of the risk of uncollectibility of certain outstanding credit card
balances. Management replenished the allowance for loan losses in order to
maintain the allowance for loan losses at a level it deemed adequate. 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

                                                        27





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.

         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.


                                                        28




   


                                                         Nine Months Ended March 31,
                                        ----------------------------------------------------------
                                                          1997                   1996
                                        ---------------------------  -----------------------------
                                                 Interest                         Interest
                                         Average and        Yield/     Average    and         Yield/
                                         Balance Dividends  Cost       Balance    Dividends   Cost
    
                                                                            

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:                   $128,986      $11,154       8.65%      $118,674     $9,680       8.16%     
 Loans receivable, net (1)..........         42,660        3,123       7.32         47,731      3,362       7.04      
 Mortgage-backed and related securities      20,673        1,445       6.99         22,945      1,530       6.67      
 Investment securities..............          2,500          185       7.39          2,329        142       6.10      
 FHLB of Seattle stock..............                                                                                  
 Federal funds sold and overnight             4,850          105       2.17          4,162         92       2.22      
  interest-earning deposits.........      ---------     --------                 ---------   --------                 
                                            199,669       16,012       8.02        195,841     14,806       7.56      
   Total interest-earning assets....    1 ---------     --------                 ---------   --------                 
                                                                                                                   
                                              6,635                                  5,743                            
Non-interest-earning assets.........      ---------                              ---------                            
                                            206,304                                201,584                            
  Total-assets......................      ---------                              ---------                            
                                                                                                                   
                                                                                                                      
Interest-bearing liabilities:                25,446          735       2.89         30,985        895       2.89      
 Passbook accounts..................         14,469          530       3.67         14,140        483       3.42      
 Money market accounts..............         28,170          532       1.89         31,134        704       2.26      
 NOW accounts.......................        104,156        5,782       5.55         96,740      4,707       4.87      
 Certificates of deposit............      ---------     --------                 ---------    -------                 
                                            172,241        7,579       4.40        172,999      6,789       3.92      
   Total deposits...................      ---------     --------                 ---------    -------                 
                                                                                                                
                                                                                                                      
 Securities sold under agreements             1,260           45       3.56          1,537         50       3.28      
  to repurchase.....................                                                                                  
                                              6,965          433       6.21          4,686        243       5.18      
 FHLB of Seattle advances...........      ---------     --------                 ---------    -------                 
                                            180,466        8,057       4.46        179,222      7,082       3.95      
   Total interest-bearing liabilities     ---------     --------                 ---------    -------                 
                                              6,777                                  5,736                            
Non-interest-bearing liabilities....      ---------                              ---------                            
                                            187,243                                184,958                            
   Total liabilities................      ---------                              ---------                            
                                             19,061                                 16,626                            
Retained earnings...................      ---------                              ---------                            
                                           $206,304                               $201,584                            
   Total liabilities and retained earning  ========                               ========                            
                                                                                                                      
                                                         $ 7,955                               $7,724                 
Net interest income.................                     =======                               ======                 
                                                                                                                      
                                                                       3.56%                                3.61%     
Interest rate spread................                                                                                  
                                                                       3.98%                                3.94%     
Net interest margin.................                                                                                  
                                                                                                                      
Ratio of average interest-earning                                                                                     
 assets to average interest-                 110.64%                                109.27%                           
 bearing liabilities................                                                                                  
                                                                                                                    


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

                                                                    29





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%



                                                        30





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 of Seattle 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 of Seattle 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.

                                                                 31





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


                                                        32





         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."

                                                        33






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.


                                                        34





         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.

   
         COMPREHENSIVE INCOME. SFAS No. 130, "Reporting Comprehensive Income,"
issued in July 1997, establishes standards for reporting and presentation of
comprehensive income and its components (revenues, expenses, gains, and losses)
in a full set of general-purpose financial statements. It requires that all
items that are required to be recognized under accounting standards as
components of comprehensive income be reported in a financial statement that is
presented with the same prominence as other financial statements. SFAS No. 130
requires that companies (i) classify items of other comprehensive income by
their nature in a financial statement and (ii) display the accumulated balance
of other comprehensive income separately from retained earnings and additional
paid-in capital in the equity section of the statement of financial condition.
SFAS No. 130 is effective for fiscal years beginning after December 15, 1997.
Reclassification of financial statements for earlier periods provided for
comprehensive purposes is required.
    

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.

                                                        35





   
                               RECENT DEVELOPMENTS

         THE FOLLOWING TABLES SET FORTH CERTAIN INFORMATION CONCERNING THE
CONSOLIDATED FINANCIAL POSITION AND RESULTS OF OPERATIONS OF THE SAVINGS BANK AT
THE DATES AND FOR THE PERIODS INDICATED. INFORMATION AT JUNE 30, 1997 AND FOR
THE THREE MONTHS ENDED JUNE 30, 1997 AND 1996 ARE UNAUDITED, BUT, IN THE OPINION
OF MANAGEMENT, CONTAIN ALL ADJUSTMENTS (NONE OF WHICH WERE OTHER THAN NORMAL
RECURRING ENTRIES) NECESSARY FOR A FAIR PRESENTATION OF THE RESULTS OF SUCH
PERIODS. THE SELECTED OPERATIONS DATA FOR THE THREE MONTHS ENDED JUNE 30, 1997
ARE NOT NECESSARILY INDICATIVE OF THE RESULTS OF OPERATION FOR THE ENTIRE FISCAL
YEAR. THIS INFORMATION SHOULD BE READ IN CONJUNCTION WITH 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                  At
                                               June 30,          March 31,
                                                 1997                1997
                                            --------------       --------
                                                       (In thousands)

SELECTED FINANCIAL CONDITION DATA:

Total assets...............................    $219,573            $204,213
Loans receivable, net .....................     141,852             138,881
Loans held-for-sale........................         356                 428
Investment securities held-to-maturity.....       2,815               2,763
Investment securities available-for-sale...      22,974              15,906
Mortgage-backed and related securities
 available-for-sale........................      25,212              19,745
Mortgage-backed and related securities
 held-to-maturity..........................      13,884              15,302
Cash, federal funds sold and
 overnight interest-bearing deposits.......       5,548               4,975
Deposit accounts...........................     182,581             179,158
Borrowings.................................       6,218               2,231
Total equity...............................      22,135              21,026

                                                           Three Months
                                                          Ended June 30,
                                                       1997            1996
                                                           (In thousands)

SELECTED OPERATING DATA:

Interest income...................................... $4,113          $4,053
Interest expense.....................................  1,934           1,923
                                                       -----           -----

Net interest income..................................  2,179           2,130
Provision for loan losses............................     31              10
                                                       -----           -----

Net interest income after provision for loan losses..  2,148           2,120

Other income.........................................    275             116
Other expenses.......................................  1,359           1,379
                                                       -----           -----

Income before income taxes...........................  1,064             857

Provision for income taxes...........................    409             330
                                                       -----            ----

Net income...........................................  $ 655           $ 527
                                                       =====           =====
    

                                                            36





   
                                                        At or For the
                                                        Three Months
                                                       Ended June 30,
                                                    1997            1996

SELECTED FINANCIAL RATIOS(1):

PERFORMANCE RATIOS:

Return on average assets(2)......................     1.22%          1.03%
Return on average equity(3)......................    12.06          10.67
Interest rate spread(4)..........................     3.85           3.86
Net interest margin(5)...........................     4.16           4.30
Average interest-earning assets to average
 interest-bearing liabilities....................   109.94         111.70
Noninterest expense as a percent
 of average total assets.........................     0.63           0.67
Efficiency ratio(6)..............................    56.09          61.67

ASSET QUALITY RATIOS:

Nonaccrual and 90 days or more past due
 loans as a percent of total loans, net..........     0.17           0.12
Nonperforming assets as a
 percent of total assets.........................     0.12           0.10
Allowance for losses as a percent
 of gross loans receivable.......................     0.52           0.41
Allowance for losses as a percent
 of nonperforming loans..........................   303.38         331.90
Net charge offs to average outstanding loans.....     0.01           0.01

CAPITAL RATIOS:

Total equity to total assets(7)..................    10.08           9.83
Equity to assets at end of period................    10.14           9.26

(1)      Annualized, where appropriate.
(2)      Net earnings divided by average total assets.
(3)      Net earnings divided by average total equity.
(4)      Difference between weighted average yield on interest-earning assets
         and weighted average cost of interest-bearing liabilities.
(5)      Net interest income as a percentage of average interest-earning assets.
(6)      Other expenses divided by the sum of net interest income and other
         income.
(7)      Average total equity divided by average total assets.
    

                                                        37





   
REGULATORY CAPITAL

 The table below sets forth the Savings Bank's capital position relative to its
OTS capital requirements at the date indicated. The definitions of the terms
used in the table are those provided in the capital regulations issued by the
OTS. See "REGULATION -- Federal Regulation of the Savings Bank -- Capital
Requirements."

                                                   At June 30, 1997
                                                           Percent of Adjusted
                                           Amount              Total Assets(1)
                                         (In thousands)

Tangible capital.........................    $21,576                    9.85%
Tangible capital requirement.............      3,285                    1.50
                                             -------                    ----
Excess...................................    $18,291                    8.35%
                                             =======                    ==== 

Core capital.............................    $21,576                    9.85%
Core capital requirement(2)..............      6,570                    3.00
                                             -------                    ----
Excess...................................    $15,006                    6.85%
                                             =======                    ==== 

Risk-based capital(3)....................    $22,324                   16.71%
Risk-based capital requirement...........      9.090                    8.00
                                             -------                   -----
Excess...................................    $13,234                    8.71%
                                             =======                   ===== 
- -----------------------
(1)      Based on total adjusted assets of $219.0 million for purposes of the
         tangible and core capital requirements, and risk-weighted assets of
         $133.6 million 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 that 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.

NON-PERFORMING ASSETS AND DELINQUENCIES

 At June 30, 1997, the Savings Bank had $247,000 of loans accounted for on a
non-accrual basis ($226,000 in one- to- four family mortgage loans and $21,000
in consumer loans) compared to $190,000 at March 31, 1997. At June 30, 1997 and
March 31, 1997, the Savings Bank had no accruing loans which were contractually
past due 90 days or more, no restructured loans and no foreclosed real estate.
At June 30, 1997, other repossessed assets totaled $13,000, compared to $10,000
at March 31, 1997.

 The allowance for loan losses was $748,000 at June 30, 1997. Charge-offs for
the three months ended June 30, 1997 were $10,000, compared to $16,000 for the
three months ended June 30, 1996. There were no recoveries for the three months
ended June 30, 1997, compared to $500 for the three months ended June 30, 1996.
    


                                                        38





   
 The following table sets forth the breakdown of the allowance for loan losses
by category at June 30, 1997.

                                                                 Percent of
                                                               Loans in Each
                                                               Category to
                                              Amount           Total Loans
                                          (In thousands)

Mortgage loans:
 One- to- four family...................       $347                75.53%
Non-mortgage loans......................        181                 0.58
Commercial business loans...............        120                 0.47
Agricultural loans......................         72                 2.96
Credit cards............................         23                 2.47
Loans secured by deposit accounts.......          5                17.99
                                               ----               ------
  Total allowance for loan losses.......       $748               100.00%
                                               ====               ====== 

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1997 AND MARCH 31, 1997

         Total assets were $219.6 million at June 30, 1997 and $204.2 million at
March 31, 1997. This increase resulted primarily from growth in the loan
portfolio and investment securities available-for-sale, which was funded
primarily by maturities of securities held-to-maturity, increased deposits,
increased FHLB borrowings and retained earnings.

         Loans receivable, net, were $141.8 million at June 30, 1997 compared to
$138.9 million at March 31, 1997, a 2.1% 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 March 31, 1997
and June 30, 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 $3.5 million at June 30,
1997, compared to $2.5 million at March 31, 1997.

         Loans held-for-sale were $356,000 at June 30, 1997 and $428,000 at
March 31, 1997. 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 $5.5 million at June 30, 1997 and $5.0
million at March 31, 1997. The increase between March 31, 1997 and June 30, 1997
primarily reflects the increase in deposits and the proceeds from maturing
securities.

         Available-for-sale securities were $48.2 million at June 30, 1997,
compared to $35.7 million at March 31, 1997. This increase primarily resulted
from the purchase of $10.0 million of medium-term U.S. government agency
securities and $5.0 million of long-term adjustable rate mortgage backed
securities. These purchases were offset partially by $3.0 million of callable
U.S. government agency securities that were redeemed prior to maturity.

         Held-to-maturity securities were $16.7 million at June 30, 1997,
compared to $18.1 million at March 31, 1997. This decrease resulted from
principal reductions on mortgage-backed and related securities.

         Total deposits were $182.6 million at June 30, 1997, compared to $179.2
million at March 31, 1997. This increase was primarily the result of increases
in checking account deposits of $2.5 million and increases in certificates
    

                                                        39





   
of deposit of $1.0. Management attributes the increase in checking account
balances to seasonal increases in teachers salaries paid in May for the entire
summer.

         FHLB of Seattle advances increased to $5.0 million at June 30, 1997
from $800,000 at March 31, 1997 to fund "wholesale leveraging" activities.
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."

         Total equity increased to $22.1 million at June 30, 1997 from $21.0
million at March 31, 1997.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED JUNE 30, 1997 AND
1996

         NET INCOME. Net income was $655,000 for the three months ended June 30,
1997, compared to $527,000 for the three months ended June 30, 1996. This 24.3%
increase resulted primarily from an increase in other income.

         NET INTEREST INCOME. Net interest income increased 2.3% to $2.2 million
for the three months ended June 30, 1997 from $2.1 million for the three months
ended June 30, 1996. Interest income was $4.1 million for both the three months
ended June 30, 1997 and 1996. Interest expense was $1.9 million for both the
three months ended June 30, 1997 and 1996. Interest rate spread increased to
3.85% for the three months ended June 30, 1997 from 3.86% for the three months
ended June 30, 1996 primarily as a result of a decrease in the cost of funds
attributable to a higher ratio of checking accounts to total deposits.

         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 $31,000 for the three months ended
June 30, 1997 compared to $10,000 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 June 30, 1997.

         OTHER INCOME. Other income was $275,000 for the three months ended June
30, 1997, compared to $116,000 for the three months ended June 30, 1996. This
increase resulted primarily from a $30,000 increase in service charges
attributable to a more aggressive service charge collection policy during 1997
and a $52,000 gain on the sale of the La Grande office building in 1997. In
addition, there was a $19,000 loss on the sale of repossessed assets during 1996
and no comparable change in 1997.

         OTHER EXPENSES. Other expenses were $1.4 million for both the three
months ended June 30, 1997 and 1996. The Savings Bank anticipates that other
expenses will increase in subsequent periods following the
    

                                                        40





   
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."

         INCOME TAXES. The provision for income taxes was $409,000 for the three
months ended June 30, 1997, compared to $330,000 for the three months ended June
30, 1996 as a result of higher income before income taxes.
    

                         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."


                                                        41





                          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 was relocated on June 9, 1997 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. According to data compiled by the Oregon Area Labor Department,
the unemployment rate of the primary market area rose from 8.1% in 1995 to 10.0%
in 1996 and the state unemployment rate rose from 4.8% in 1995 to 5.9% in 1996,
while the national unemployment rate declined from 5.6% in 1995 to 5.0% in 1996.
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

                                                        42





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 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.


                                                        43





         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 June 30,
                                At March 31, 1997             1996             1995                1994                 1993
                               ------------------     ----------------   ------------------  --------------------  ----------------
                               Amount       Percent   Amount   Percent   Amount     Percent  Amount       Percent  Amount   Percent
                               ------       -------   ------    -------   ------    -------  ------       -------   ------  -------
                                                                                         (Dollars in thousands)
                                                                                       
Mortgage Loans:
 One-to-four-family............ $101,792     71.99%   $101,199     74.71%  $93,436    72.95%   $84,385     73.08% $73,578    73.26%
 Multi-family..................    1,844      1.30       1,927      1.42     1,935     1.51      2,060      1.78    1,441     1.43
 Commercial....................    4,768      3.37       4,724      3.49     5,166     4.03      3,840      3.33    3,528     3.51
 Construction..................      853      0.60       1,745      1.29     1,798     1.40      3,114      2.70    2,006     2.00
 Land..........................      223      0.16          14      0.01        15     0.01         32      0.03       46     0.05
                                 --------- -------   ---------     -----  --------   ------   --------    ------ --------  -------
  Total mortgage loans.........  109,480     77.42     109,609     80.92   102,350    79.90     93,431     80.92   80,599    80.25
                                --------    ------     -------     -----   -------    -----   --------    ------ --------  -------

Consumer Loans:
 Home equity and second
   mortgage....................   17,514     12.39      12,751      9.41    12,120     9.46     10,837      9.39    9,860     9.82
 Credit card...................      844      0.60         791      0.58       712     0.56        426      0.37      263     0.26
 Automobile(1).................    2,064      1.46       1,405      1.04     1,507     1.18      1,382      1.19    1,216     1.21
 Loans secured by deposit
  accounts.....................      731      0.52         593      0.44       589     0.46        626      0.54      703     0.70
 Unsecured.....................    1,611      1.14       4,580      3.38     4,404     3.44      3,720      3.22    3,037     3.02
 Other.........................    2,627      1.85       2,587      1.91     3,585     2.80      3,297      2.86    3,543     3.53
                               ---------      ----    --------    ------    ------  -------   --------    ------ --------  -------
  Total consumer loans.........      25,391  17.96      22,707     16.76    22,917    17.90     20,288     17.57   18,622    18.54
                                 ---------- ------   ---------     -----   -------  -------   --------    ------ --------  -------

Commercial business loans  ....        4,066  2.88       3,142      2.32     2,822     2.20      1,749      1.51    1,214     1.21
                                  ---------- ------  ----------    ------   -------  -------   --------    ------ --------  -------

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

   Total loans.................  141,403    100.00%    135,458    100.00%  128,089   100.00%   115,468    100.00% 100,435   100.00%
                                            ======                ======             ======               ======            ======

Less:
 Undisbursed portion of loans
  in process...................      769                   1,585            2,145               2,039              1,614
 Net deferred loan fees........    1,028                     985            1,049                 925                753
  Allowance for loan losses....      725                     541              455                 403                506
                               ---------              ----------        ---------          ----------          ---------
  Total loans receivable, net.. $138,881                $132,347         $124,440            $112,101            $97,562
                                ========                ========         ========            ========            =======


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

                                                                   44





 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.


                                                        45





 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%.


                                                        46






 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

                                                        47





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, recreational 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.


                                                        48





 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.


                                                        49





 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 1% and 3% 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,

                                                        50





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
loan 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
                                          ======       ======        ======       =======      ========     ========




                                                          51





         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

                                                          52





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.


                                                          53





         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

                                                        54





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 loan 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



                                                        55






         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 March 31,           At June 30,
                                          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.


                                                        56





         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.


                                                        57





          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."

                                                        58





 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
                                   March 31,                                                       At June 30,
                                                 -----------------------------------------------------------------------------
                                     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%
                              ====     ======    ====    ======    ====      ======     ====     ======      ====       ======



                                                        59





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.


                                                        60





         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 March 31,                                 At June 30,
                                                                       ---------------------------------------------------------
                                                         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
                                              =======            =======             ======           =======              =======



                                                                    61





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.


                                                        62





         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
                                                   =====

                                                        63





         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 March 31,                                      At June 30,
                                                                             -------------------------------------------------
                                                               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
                           March 31,                        At June 30,
                              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
                   =======        ======     =======          ======       ========      ========



                                                        64





         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.


                                                        65





         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.


                                                        66





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                      1979            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                       1988             3,655           9,889
1601 Adams Avenue
    
La Grande, Oregon 97850

   
Ontario Branch                         1960             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 constructed a new office at 3106 Island Avenue, Island
City (La Grande), Oregon, and relocated its existing office at 1601 Adams
Avenue, La Grande, Oregon, to that location on June 9, 1997. 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.


                                                        67




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, Chief Financial Officer and
                             Corporate Secretary
         Nadine Johnson      Treasurer

         Since the formation of the Holding Company, none of the executive
officers, directors or other personnel have 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.

                                                        68





                                                     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                                1979            1998
Albert H. Durgan                   66             Director                                1985            1999
Edward H. Elms                     49             Director                                1986            1999
Stephen R. Whittemore              47             Director                                1983            2000
Charles Rouse                      51             Director                                1991            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
                                                                                         
Nadine J. Johnson                  48             Vice President and Treasurer/Controller
    


(1)  As of March 31, 1997.

BIOGRAPHICAL INFORMATION

         Set forth below is 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 1985.
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 and 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 served as President of the Savings Bank from 1986 to 1992. He was a
member of the Baker City Rotary Club and the Salvation Army Advisory Council. He
is the past Chairman of the Oregon League of Financial Institutions and a former
member of the University of Oregon Alumni Board.

         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

                                       69




Advisory Counsel, the Baker City Elks Lodge, the National Auto Dealers
Association, the Oregon Auto Dealers Association and the Rocky Mountain Elk
Foundation.
    


         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 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.

       
         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.

                                       70



         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.

         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 $50 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 70 with 10 or more years of service. Under the Directors Plan, a
director emeritus receives a fee equal to the greater of $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. 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.


                                       71





                             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


(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 and Aldape
(individually, the "Executive") each for terms of 30 months, respectively. Under
the Employment Agreements, the initial salary levels for Messrs. Webber and
Aldape will be $101,460 and $70,176, 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 and Aldape would be entitled to payments of approximately $254,000
and$175,000, 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
    

                                       72





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 three
senior officers of the Savings Bank who will not receive employment 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 $278,000.
    

         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, dental and disability insurance benefits for all employees
who work at least 20 hours per week, subject to certain deductibles.
    
                                       73





         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 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 50% 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 7-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.
    


                                       74





         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.

         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 and Aldape, Hank Winegar, Systems
Engineer of the Savings Bank, 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


                                       75




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 (408,250 shares
based on the issuance of 4,082,500 shares at the maximum of the Estimated
Valuation Range). Shares 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


                                       76



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.

         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 (163,300 shares
based on the issuance of 4,082,500 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

                                       77




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 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

                                       78




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 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


                                       79




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.

         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,


                                       80




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; (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.

                                       81




         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 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

                                       82




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-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.

                                       83



         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.

         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

                                       84




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, a federally regulated financial institution, among others. The
CRA requires public disclosure of an institution's CRA rating. The Savings Bank
received a "satisfactory" 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 actions 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.

                                       85




         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 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


                                       86




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 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.


                                       87



                                 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, and on July 22, 1997 subsequently amended, 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 September 23, 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, 3,017,500 to 4,082,500 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


                                       88




   
in connection with the Conversion. The Conversion will be effected only upon
completion of the sale of at least $30,175,000 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 June 30, 1997); and (iv) Other Members (depositors of the Savings Bank as
of July 31, 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
3,017,500 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 (2.75% 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


                                       89




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

                                       90



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 June
30, 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 June 30, 1997 or (ii) the amount of the "qualifying
deposit" in such Savings Account on December 31, 1995 or June 30, 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

                                       91



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 June 30, 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.


                                       92




         CATEGORY 4: OTHER MEMBERS. Each depositor of the Savings Bank as of the
Voting Record Date (July 31, 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 (2.75% 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


                                       93



AND THE SAVINGS BANK TO ACCEPT OR REJECT SUCH PURCHASES IN WHOLE OR IN PART. IF
AN ORDER IS REJECTED IN PART, 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 (2.75% 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.

                                       94




         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.

                                       95




         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 (June 30, 1997) and/or the
Voting Record Date (July 31, 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
(2.75% 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


                                       96




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


                                       97




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 $914,000 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 July 29, 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
$30,175,000 to $40,825,000 with a midpoint of $35,500,000. 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 $30,175,000 to $40,825,000 with a
midpoint of $35,500,000. Assuming that the shares are sold at $10.00 per share
in the Conversion, the estimated number of shares would be between 3,017,500 and
4,082,500 with a midpoint of 3,550,000. 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 



                                       98



of the pro forma market value of the Holding Company and the Savings Bank as
converted, as of the close of the Subscription Offering.

         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 3,017,500 or more
than 4,694,875 (15% above the maximum of the Estimated Valuation Range), for
aggregate gross proceeds of less than $30,175,000 or more than $46,948,750,
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 


                                       99



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 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 



                                      100



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 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 



                                      101



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.

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."


                                      102



         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 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.



                                      103



         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
"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 





                                      104



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. 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 



                                      105



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 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 



                                      106



carefully planned and undertaken at an opportune time in order to obtain maximum
value of the Holding Company 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
an 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 4,082,500 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.



                                      107




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 


                                      108



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.

   
                              CHANGE IN ACCOUNTANTS

         Prior to the fiscal year ended March 31, 1997, the Savings Bank's
consolidated financial statements were audited by Coopers & Lybrand LLP. Coopers
& Lybrand LLP was replaced and Deloitte & Touche LLP was engaged and continues
as the independent auditors of the Savings Bank. The decision to change auditors
was recommended by the Audit Committee on March 18, 1997, and was approved by
the Board of Directors. Accordingly, the Savings Bank's consolidated balance
sheet as of March 31, 1997 and related consolidated statements of income, equity
and cash flows for the nine months ended March 31, 1997, and included in this
Prospectus, were audited by Deloitte & Touche LLP and the consolidated balance
sheet as of June 30, 1996 and related consolidated statements of income, equity
and cash flows for the years ended June 30, 1996 and 1995, and included in this
Prospectus, were audited by Coopers & Lybrand LLP.
    



                                      109




   
         For the fiscal years ended June 30, 1996 and 1995 and up to the date of
the replacement of Coopers & Lybrand LLP, there were no disagreements with
Coopers & Lybrand LLP on any matter of accounting principles or practices,
financial statement disclosure or auditing scope or procedure which, if not
resolved to the satisfaction of Coopers & Lybrand LLP, would have caused it to
make a reference to the subject matter of the disagreement in connection with
its reports. The independent auditors' report on the consolidated financial
statements for the fiscal years ended June 30, 1996 and 1995, and included in
this Prospectus, did not contain an adverse opinion or a disclaimer of opinion,
and was not qualified or modified as to uncertainty, audit scope, or accounting
principles.

         The Savings Bank has not consulted with Deloitte & Touche LLP during
its two most recent fiscal years nor during any subsequent interim period prior
to its engagement.
    


                             ADDITIONAL INFORMATION

   
         The Holding Company has filed with the SEC a Registration Statement on
Form S-1 (File No. 333-30051) 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).
    

         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.


                                      110




                   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 ..............................................................      22
    

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.


                                       111



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.




/s/ Deloitte & Touche LLP

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 (substantially restricted)                        21,148,510       20,050,916
  Unrealized loss on securities available for sale, net of tax
    of $76,095 in 1997 and $29,040 in 1996                              (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                                       21,850,000       6,150,000      30,400,000
  Repayment of Federal Home Loan Bank of
    Seattle advances                                      (23,700,000)    (14,500,000)    (19,400,000)
                                                         ------------    ------------    ------------
    

           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
     contractual life of the loans adjusted on a prospective basis for 
     prepayments and delinquencies. Net deferred loan origination fees on 
     loans held for sale are recognized in earnings when sold. Recognition of 
     interest



                                      F-7



     income is discontinued and accrued interest is reversed when a loan is
     placed on 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. The 
     Bank excludes smaller balance homogeneous loans, including single 
     family residential and consumer loans, from the scope of this statement.

     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. The Bank generally considers these loans on a nonaccrual status 
     to be impaired. 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 $2,574,564 at June 30, 1995.
    


                                      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
   
Charge-offs                                  (38,860)     (59,202)     (19,619)
Recoveries                                     6,900       29,732        4,643
                                           ---------    ---------    ---------

                                           $ 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.

   
     Included in the $11,164,041 and $7,613,627 total commitments to extend 
     credit are fixed rate loan commitments of $1,123,000 and $3,305,000 at 
     March 31, 1997 and June 30, 1996, respectively. The ranges of interest 
     rates for these loan commitments are 7.75% to 9.50% for both years.
    

     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.

                                      F-19



     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.

     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.

   
     Conversion costs incurred through March 31, 1997 amounted to $2,917.
     The conversion costs are being accounted for as a prepaid expense. When
     the conversion is complete, these costs will be netted against the
     proceeds and included in paid-in capital. If the conversion is
     terminated, such costs will be immediately expensed.
    

                                    F-20


     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-21




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..........................
Recent Developments...........................................
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.......................................................
Change in Accountants.........................................
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)





   
                        3,017,500 to 4,082,500 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...................................455,000(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..............................................  25,034
                                                                  --------
         Total....................................................$917,000
                                                                  ========
    
- ------------
(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. (a)

 1.2  --  Engagement Letter between Pioneer Bank, a Federal Savings Bank and
          Charles Webb & Co. (a)
    
 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. (a)

 3.2  --  Bylaws of Oregon Trail Financial Corp. (a)

 4    --  Form of Certificate for Common Stock (a)

 5    --  Opinion of Breyer & Aguggia regarding legality of securities
          registered (a)

 8.1  --  Federal Tax Opinion of Breyer & Aguggia    

 8.2  --  State Tax Opinion of Deloitte & Touche LLP    

 8.3  --  Opinion of Keller & Company, Inc. as to the value of subscription
          rights (a)

10.1  --  Proposed Form of Employment Agreement For Certain Executive Officers
          (a)

10.2  --  Proposed Form of Severance Agreement For Certain Senior Officers (a)

10.3  --  Proposed Form of Employee Stock Ownership Plan (a)

10.4  --  Pioneer Bank, a Federal Savings Bank 401(k) Plan    

10.5  --  Proposed Form of Pioneer Bank, a Federal Savings Bank Employee
          Severance Compensation Plan (a)

10.6  --  Pioneer Bank Director Emeritus Plan

16    --  Letter Regarding Change in Accountants

21    --  Subsidiaries of Oregon Trail Financial Corp. (a)
    

                                      II-4





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) (a)
    

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. (a)

24    --  Power of Attorney (contained in signature page to the Registration
          Statement) (a)

99.1  --  Order and Certification Form (contained in the marketing materials
          included as Exhibit 99.2) (a)

99.2  --  Solicitation and Marketing Materials (a)

99.3  --  Appraisal Agreement with Keller & Company, Inc. (a)

99.4  --  Appraisal Report of Keller & Company, Inc.
    

99.5  --  Proxy Statement for Special Meeting of Members of Pioneer Bank, a
          Federal Savings Bank
- ---------------------
   
(a) Previously filed.
    

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 ...............................  22
    
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 Amended Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in Baker
City, Oregon on the 6th day of August, 1997.

                                           OREGON TRAIL FINANCIAL CORP.


                                           By:   /s/Dan L. Webber
                                                 Dan L. Webber
                                           President and Chief Executive Officer

     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Amended 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     August 6, 1997
- --------------------------
Dan L. Webber              Officer
                           (Principal Executive Officer)
   
/s/ Jerry F. Aldape*       Senior Vice President, Chief      August 6, 1997
- -------------------------- Financial Officer and Secretary
Jerry F. Aldape            (Principal Financial Officer)

/s/ Nadine J. Johnson*     Vice President and Treasurer/     August 6, 1997
- -------------------------- Controller
Nadine J. Johnson          (Principal Accounting Officer)

/s/ John Gentry*           Chairman of the Board             August 6, 1997
- --------------------------
John Gentry

/s/ Albert H. Durgen*      Director                          August 6, 1997
- --------------------------
Albert H. Durgen

/s/ Edward H. Elms*        Director                          August 6, 1997
- --------------------------
Edward H. Elms

/s/ John A. Lienkaemper*   Director                          August 6, 1997
- --------------------------
John A. Lienkaemper

/s/ Charles Rouse*         Director                          August 6, 1997
- --------------------------
Charles Rouse

/s/ Stephen R. Whittemore* Director                          August 6, 1997
- --------------------------
Stephen R. Whittemore
    
* By power of attorney dated June 25, 1997.





   
     As filed with the Securities and Exchange Commission on August 6, 1997

                                                      Registration No. 333-30051
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


   
                                    EXHIBITS
                                       TO
                                 AMENDMENT NO. 1
                                       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                     91-1829481
(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.
              (a)

 1.2   --     Engagement Letter between Pioneer Bank, a Federal Savings Bank and
              Charles Webb & Co. (a)
    

 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. (a)

 3.2   --     Bylaws of Oregon Trail Financial Corp. (a)

 4     --     Form of Certificate for Common Stock (a)

 5     --     Opinion of Breyer & Aguggia regarding legality of securities
              registered (a)

 8.1   --     Federal Tax Opinion of Breyer & Aguggia    

 8.2   --     State Tax Opinion of Deloitte & Touche LLP    

 8.3   --     Opinion of Keller & Company, Inc. as to the value of subscription
              rights (a)

10.1   --     Proposed Form of Employment Agreement For Certain Executive
              Officers (a)

10.2   --     Proposed Form of Severance Agreement For Certain Senior Officers
              (a)

10.3   --     Proposed Form of Employee Stock Ownership Plan (a)

10.4   --     Pioneer Bank, a Federal Savings Bank 401(k) Plan

10.5   --     Proposed Form of Pioneer Bank, a Federal Savings Bank Employee
              Severance Compensation Plan (a)

10.6   --     Pioneer Bank Director Emeritus Plan

16     --     Letter Regarding Change in Accountants

21     --     Subsidiaries of Oregon Trail Financial Corp. (a)
    

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) (a)
    

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. (a)

24     --     Power of Attorney (contained in signature page to the Registration
              Statement) (a)

99.1   --     Order and Certification Form (contained in the marketing materials
              included as Exhibit 99.2) (a)



99.2   --     Solicitation and Marketing Materials (a)
    

   
99.3   --     Appraisal Agreement with Keller & Company, Inc. (a)

99.4   --     Appraisal Report of Keller & Company, Inc.   
    

99.5   --     Proxy Statement for Special Meeting of Members of Pioneer Bank, a
              Federal Savings Bank
- ---------------------
   
(a) Previously filed.