UNITED BANCORP /OR/
PRE13E3/A, 1996-07-11
STATE COMMERCIAL BANKS
Previous: UNITED BANCORP /OR/, 10-K405/A, 1996-07-11
Next: VALLEY RESOURCES INC /RI/, 10-Q, 1996-07-11




<PAGE> 1

                       Securities and Exchange Commission
                             Washington, D.C. 20549

                        RULE 13E-3 TRANSACTION STATEMENT
       (Pursuant to Section 13(e) of the Securities Exchange Act of 1934)
   
                            [Amendment No. 1]
    
                                UNITED BANCORP
                             (Name of the Issuer)

                                UNITED BANCORP
                      (Name of Person(s) Filing Statement)

               Common Stock, $2.50 par value, of United Bancorp
                         (Title of Class of Securities)

                                  909 446 106
                      (CUSIP Number of Class of Securities)

                                 David R. Ludwig
                           Farleigh, Wada & Witt, P.C.
                      600 Bank of America Financial Center
                            121 S.W. Morrison Street
                             Portland, Oregon 97204
                                 (503) 228-6044
            (Name, address, and telephone number of person authorized
               to receive notices and communications on behalf of
                           person(s) filing statement)

                   This statement is filed in connection with
                          (check the appropriate box):
   
a.    __x__    The filing of solicitation materials or an information statement
               subject to Regulation 14A [17 CFR 240.14a-1 to 240.14b-1],
               Regulation 14C [17 CFR 240.14c-1 to 240.14c-101] or Rule 13e-
               3(c) [Section 240.13e-(c)] under the Securities Exchange Act of
               1934.

b.    _____    The filing of a registration statement under the Securities Act
               of 1933.

c.    _____    A tender offer.

d.    _____    None of the above.
    
Check the following box if the soliciting material or information statement
referred to in checking box (a) are preliminary copies:  _____.

                            Calculation of Filing Fee

Transaction valuation                                      Amount of Filing Fee

$59,157*                                                   $11.83

<PAGE> 2

_____  Check box if any part of the fee is offset as provided by Rule 0-
       11(a)(2) and identify the filing with which the offsetting fee was
       previously paid.  Identify the previous filing by registration statement
       number, or the form or schedule and the date of its filing.

       Amount Previously Paid:     $_________

       Form or Registration No.:   __________

       Filing Party:               __________

       Date Filed:                 __________

Notes:
- -----

*   2,191 shares of the Issuer's Common Stock, $2.50 par value, redeemed for
    cash consideration of $27 per share.

<PAGE> 3

                                  INTRODUCTION
   
     This Rule 13E-3 Transaction Statement is being filed by United Bancorp
(the "Corporation") with respect to the class of equity securities of the
Corporation that is subject to a Rule 13e-3 transaction.  The Corporation is
submitting to its stockholders a proposal to approve and adopt Articles of
Amendment to its Second Restated Articles of Incorporation providing (a) for a
reduction in the number of authorized shares of the Corporation's common stock,
$2.50 par value (the "Common Stock"), from 5,000,000 shares of Common Stock to
83,334 shares of common stock, $150 par value (the "New Common Stock"), (b) for
a 60 to one reverse stock split of the Corporation's Common Stock, and (c) for
a cash payment in the amount of $27 per share of the currently outstanding
Common Stock in lieu of the issuance of any resulting fractional shares of the
New Common Stock to stockholders who, after the reverse stock split, own less
than one share of the New Common Stock (items (a), (b), and (c) will be
considered one proposal and will be referred to herein as the "Reverse Stock
Split").  The Reverse Stock Split is upon the terms and subject to the
conditions set forth in the Corporation's Proxy Statement for the Corporation's
Special Meeting of Stockholders scheduled to be held on August 27, 1996
(including all annexes and schedules thereto, the "Proxy Statement").
    
     The following Cross Reference Sheet shows the location in the Proxy
Statement, a copy of which is filed as Exhibit (d)(1) hereto and by this
reference expressly incorporated herein, of the information required to be
included in response to the items of this Statement.  The responses to the
items of this Statement also incorporate by reference from the Proxy Statement
the information required to be included in response to such items and the
location of such information in the Proxy Statement and are qualified in their
entirety by the provisions of the Proxy Statement.

                                     - i -

<PAGE> 4

                    CROSS REFERENCE SHEET SHOWING LOCATION
                       IN PROXY STATEMENT OF INFORMATION
                      REQUIRED BY ITEMS IN SCHEDULE 13E-3

<TABLE>
<CAPTION>

     SCHEDULE 13E-3 ITEM                  LOCATION IN PROXY STATEMENT
     -------------------                  ---------------------------
<S>  <C>                                  <C>

1.   Issuer and Class of Security Subject
     to the Transaction

     Item 1(a)........................... Cover Page

     Item 1(b)........................... Cover Page, "Introduction - Record
                                          Date; Quorum; Required Vote," "The
                                          Reverse Stock Split - Voting; Voted
                                          Required," and "Market Prices of
                                          Shares of Common Stock; Dividends"

     Item 1(c)........................... "Market Prices of Shares of Common
                                          Stock; Dividends"

     Item 1(d)........................... "Market Prices of Shares of Common
                                          Stock; Dividends"

     Item 1(e)........................... Not applicable

     Item 1(f)........................... "Market Prices of Shares of Common
                                          Stock; Dividends" and "Security
                                          Ownership of Certain Beneficial
                                          Owners and Management"

2.   Identity and Background

     Items 2(a)-(d) and (g).............. "Directors and Executive Officers"
                                          and "Security Ownership of Certain
                                          Beneficial Owners and Management"

     Items (e) and (f)................... Not applicable

3.   Past Contacts, Transactions or
     Negotiations

     Item 3(a)(1)........................ Not applicable

     Items 3(a)(2) and (b)............... "Special Factors - Background and
                                          Reasons for the Reverse Stock Split"
                                          and "Special Factors -
                                          Recommendations of the Board of
                                          Directors of the Corporation;
                                          Fairness of the Reverse Stock Split"

4.   Terms of the Transaction

     Items 4(a)-(b)...................... "The Reverse Stock Split - Amendment
                                          of Second Restated Articles of
                                          Incorporation to Effect Reverse Stock
                                          Split" and "The Reverse Stock Split -
                                          Exchange of Shares and Payment in
                                          Lieu of Issuance of Fractional
                                          Shares"

                                    - ii -

<PAGE> 5

5.   Plans or Proposals of the Issuer or
     Affiliate

     Items 5(a)-(g)...................... "Special Factors - Plans for the
                                          Corporation after the Reverse Stock
                                          Split" and "Special Factors - Certain
                                          Effects of the Reverse Stock Split"

6.   Source and Amounts of Funds or Other
     Consideration

     Item 6(a)-(c)....................... "Special Factors - Source and Amounts
                                          of Funds for and Expenses of the
                                          Reverse Stock Split"

     Items 6(d).......................... Not applicable

7.   Purpose(s), Alternatives, Reasons
     and Effects

     Item 7(a)........................... "Special Factors - Purposes of the
                                          Reverse Stock Split"

     Item 7(b)........................... "Special Factors - Recommendations of
                                          the Board of Directors of the
                                          Corporation; Fairness of the Reverse
                                          Stock Split"

     Item 7(c)........................... "Special Factors - Background and
                                          Reasons for the Reverse Stock Split"

     Item 7(d)........................... "Special Factors - Certain Effects of
                                          the Reverse Stock Split" and "Special
                                          Factors - Certain Federal Income Tax
                                          Consequences"

8.   Fairness of the Transaction

     Item 8(a)........................... "Special Factors - Recommendations of
                                          the Board of Directors of the
                                          Corporation; Fairness of the Reverse
                                          Stock Split"

     Item 8(b)........................... "Special Factors - Recommendations of
                                          the Board of Directors of the
                                          Corporation; Fairness of the Reverse
                                          Stock Split" and "Security Ownership
                                          of Certain Beneficial Owners and 
                                          Management"

     Item 8(c)........................... "Introduction - Record Date; Quorum;
                                          Vote Required" and "The Reverse Stock
                                          Split - Voting; Vote Required"

     Item 8(d)........................... "Special Factors - Interest of
                                          Certain Persons in Reverse Stock
                                          Split; Conflicts of Interest"

     Item 8(e)........................... "Special Factors - Background and
                                          Reasons for the Reverse Stock Split"
                                          and "Special Factors -
                                          Recommendations of the Board of
                                          Directors of the Corporation;
                                          Fairness of the Reverse Stock Split"

     Item 8(f)........................... Not applicable

                                    - iii -

<PAGE> 6

9.   Reports, Opinions, Appraisals and
     Certain Negotiations

     Item 9(a)-(c)....................... "Special Factors - Lack of Reports,
                                          Opinions, and Appraisals," "Special
                                          Factors - Recommendations of the
                                          Board of Directors of the
                                          Corporation; Fairness of the Reverse
                                          Stock Split," and "Security Ownership
                                          of Certain Beneficial Owners and 
                                          Management"

10.  Interest in Securities of the Issuer

     Item 10(a)-(b)...................... "Security Ownership of Certain
                                          Beneficial Owners and Management"

11.  Contracts, Arrangements or
     Understandings with Respect to the
     Issuer's Securities................. "Special Factors - Interest of
                                          Certain Persons in the Reverse Stock
                                          Split; Conflicts of Interest"

12.  Present Intention and Recommendation
     of Certain Persons with Regard to
     the Transaction

     Item 12(a)-(b)...................... "Introduction - Record Date; Quorum;
                                          Required Vote," "Special Factors -
                                          Recommendations of the Board of
                                          Directors of the Corporation;
                                          Fairness of the Reverse Stock Split,"
                                          and "The Reverse Stock Split -
                                          Voting; Vote Required"

13.  Other Provisions of the Transaction

     Item 13(a).......................... "The Reverse Stock Split - Dissenting
                                          Stockholders' Rights"

     Items 13(b) and (c)................. Not applicable

14.  Financial Information

     Item 14(a).......................... "Financial Information"

     Item 14(b).......................... Not applicable

15.  Persons and Assets Employed,
     Retained or Utilized

     Items 15(a) and (b)................. "Introduction - Solicitation of
                                          Proxies"

16.  Additional Information.............. Proxy Statement in its entirety

17.  Material to be Filed as Exhibits.... Separately included herewith

</TABLE>

                                    - iv -

<PAGE> 7

Item 1.  Issuer and Class of Security Subject to the Transaction.

     (a)  The name of the issuer is United Bancorp, an Oregon corporation, and
the address of its principal executive offices is 555 S.E. Kane Street,
Roseburg, Oregon 97470.

     (b)  The exact title of the class of equity securities to which this
statement relates is Common Stock, $2.50 par value.  The information set forth
under the captions "Introduction - Record Date, Quorum; Required Vote," "The
Reverse Stock Split Voting; Vote Required," and "Market Prices of Shares of
Common Stock; Dividends" of the Proxy Statement is incorporated herein by
reference.

     (c)  The information set forth under the caption "Market Prices of Shares
of Common Stock; Dividends" of the Proxy Statement is incorporated herein by
reference.

     (d)  The information set forth under the caption "Market Prices of Shares
of Common Stock; Dividends" of the Proxy Statement is incorporated herein by
reference.

     (e)  Not applicable.

     (f)  The information set forth under the captions "Market Prices of Shares
of Common Stock; Dividends" and "Security Ownership of Certain Beneficial
Owners and Management" of the Proxy Statement is incorporated herein by
reference.

Item 2.  Identity and Background.

     (a)-(d) and (g)  This Statement is filed by United Bancorp, an Oregon
corporation, a bank holding corporation, with its principal executive offices
at 555 S.E. Kane Street, Roseburg, Oregon 97470.  The information set forth
under the captions "Directors and Executive Officers" and "Security Ownership
of Certain Beneficial Owners and Management" of the Proxy Statement is
incorporated herein by reference.

     (e) and (f)  To the best of the Corporation's knowledge, each person
described under the captions "Directors and Executive Officers" and "Security
Ownership of Certain Beneficial Owners and Management" of the Proxy Statement
is a citizen of the United States and during the last five years no such person
has been convicted in a criminal proceeding (excluding traffic violations or
similar misdemeanors) and no such person was a party to a civil proceeding of a
judicial or administrative body of competent jurisdiction as a result of which
he was or is subject to a judgment, decree, or final order enjoining future
violations of, or prohibiting activities subject to, federal or state
securities laws or finding any violation of such laws.

Item 3.  Past Contracts, Transactions or Negotiations.

     (a)(1)  Not applicable.

     (a)(2) and (b)  The information set forth under the captions "Special
Factors - Background and Reasons for the Reverse Stock Split" and "Special
Factors - Recommendations of the Board of Directors; Fairness of the Reverse
Stock Split" of the Proxy Statement is incorporated herein by reference.

Item 4.  Terms of the Transaction.

     (a)-(b)  The information set forth under the captions "The Reverse Stock
Split - Amendment of Second Restated Articles of Incorporation to Effect
Reverse Stock Split" and "The Reverse Stock Split - Exchange of Shares and
Payment in Lieu of Fractional Shares" of the Proxy Statement is incorporated
herein by reference.

                                     1

<PAGE> 8

Item 5.  Plans or Proposals of the Issuer or Affiliate.

     (a)-(g)  The information set forth under the caption "Special Factors
- - Plans for the Corporation after the Reverse Stock Split" and "Special Factors
- - Certain Effects of the Reverse Stock Split" of the Proxy Statement is
incorporated herein by reference.

Item 6.  Source and Amounts of Funds or Other Consideration.

     (a)-(c)  The information set forth under the caption "Special Factors
- - Source and Amounts of Funds for and Expenses of the Reverse Stock Split" of
the Proxy Statement is incorporated herein by reference.

     (d)  Not applicable.

Item 7.  Purpose(s), Alternatives, Reasons and Effects.

     (a)  The information set forth under the caption "Special Factors -
Purposes of the Reverse Stock Split" of the Proxy Statement is incorporated
herein by reference.

     (b)  The information set forth under the captions "Special Factors -
Recommendations of the Board of Directors of the Corporation; Fairness of the
Reverse Stock Split" of the Proxy Statement is incorporated herein by
reference.

     (c)  The information set forth under the caption "Special Factors -
Background and Reasons for the Reverse Stock Split" of the Proxy Statement is
incorporated herein by reference.

     (d)  The information set forth under the caption "Special Factors -
Certain Effects of the Reverse Stock Split" and "Special Factors - Certain
Federal Income Tax Consequences" of the Proxy Statement is incorporated herein
by reference.

Item 8.  Fairness of the Transaction.

     (a)  The information set forth under the caption "Special Factors -
Recommendations of the Board of Directors of the Corporation; Fairness of the
Reverse Stock Split" of the Proxy Statement is incorporated herein by
reference.

     (b)  The information set forth under the captions "Special Factors -
Recommendations of the Board of Directors of the Corporation; Fairness of the
Reverse Stock Split" and "Security Ownership of Certain Beneficial Owners and
Management" of the Proxy Statement is incorporated herein by reference.

     (c)  The information set forth under the captions "Introduction - Record
Date; Quorum; Vote Required" and "The Reverse Stock Split - Voting; Vote
Required" of the Proxy Statement is incorporated herein by reference.

     (d)  The information set forth under the caption "Special Factors -
Interest of Certain Persons in Reverse Stock Split; Conflicts of Interest" of
the Proxy Statement is incorporated herein by reference.

     (e)  The information set forth under the captions "Special Factors -
Background and Reasons for Reverse Stock Split" and "Special Factors -
Recommendations of the Board of Directors of the Corporation; Fairness of the
Reverse Stock Split" of the Proxy Statement is incorporated herein by
reference.

     (f)  Not applicable.

Item 9.  Reports, Opinions, Appraisals and Certain Negotiations.

     (a)-(c)  The information set forth under the captions "Special Factors -
Lack of Reports, Opinions, and Appraisals," "Special Effects - Recommendations
of the Board of Directors of the Corporation; Fairness of the Reverse

                                     2

<PAGE> 9

Stock Split," and "Security Ownership of Certain Beneficial Owners and
Management" of the Proxy Statement is incorporated herein by reference.

Item 10.  Interest in Securities of the Issuer.

     (a)-(b)  The information with respect to the ownership of and
transactions in Common Stock set forth under the caption "Security Ownership of
Certain Beneficial Owners and Management" of the Proxy Statement is
incorporated herein by reference.

Item 11.  Contracts, Arrangements, or Understandings with Respect to the
          Issuer's Securities.

     The information set forth under the captions "Special Factors - Interest
of Certain Persons in the Reverse Stock Split; Conflicts of Interest" is
incorporated herein by reference.

Item 12.  Present Intention and Recommendation of Certain Persons with Regard
          to the Transaction.

     (a)-(b)  The information set forth under the captions "Introduction -
Record Date; Quorum; Required Vote," "Special Factors - Recommendations of the
Board of Directors of the Corporation; Fairness of the Reverse Stock Split,"
and "The Reverse Stock Split - Voting; Vote Required" of the Proxy Statement is
incorporated herein by reference.

Item 13.  Other Provisions of the Transaction.

     (a)  The information set forth under the caption "The Reverse Stock Split
- - Dissenting Stockholders' Rights" of the Proxy Statement is incorporated
herein by reference.

     (b)-(c)  Not applicable.

Item 14.  Financial Information.

     (a)  The information set forth under the caption "Financial Information"
of the Proxy Statement is incorporated herein by reference.

     (b)  Not applicable.

Item 15.  Persons and Assets Employed, Retained or Utilized.

     (a)-(b)  The information set forth under the caption "Introduction -
Solicitation of Proxies" of the Proxy Statement is incorporated herein by
reference.

Item 16.  Additional Information.

     All of the information set forth in the Proxy Statement is incorporated
herein by reference.
   
Item 17.  Material to be Filed as Exhibits.

     (a), (b), (c), and (f)  Not applicable.

     (d)(1)  Proxy Statement of United Bancorp for the Special Meeting of
Stockholders to be held on August 27, 1996.

     (d)(2)  Proxy Card.

                                     3

<PAGE> 10

     (e)     Statement of appraisal rights is incorporated by reference from
Annex B to the Proxy Statement filed as Exhibit (d)(1) hereto.
    

                                   SIGNATURE
   
     After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

                                          UNITED BANCORP
                                          REGISTRANT



Date: July 11, 1996                   By: /s/ M. John Loosley
                                          -------------------------------------
                                          M. John Loosley, Vice Chairman of the
                                          Board of Directors and President
    
                                     4

<PAGE> 11

                                 EXHIBIT INDEX

<TABLE>
<CAPTION>

EXHIBIT               DESCRIPTION                                       PAGE
- -------               -----------                                       ----

<S>                   <C>                                               <C>

(a), (b), (c),        Not applicable.
  and (f)
   
(d)(1)                Proxy Statement of United Bancorp for the
                      Special Meeting of Stockholders to be
                      held on August 27, 1996.
    
(d)(2)                Proxy Card.

(e)                   Statement of appraisal rights is incorporated
                      by reference from Annex B to the Proxy
                      Statement filed as Exhibit (d)(1) hereto.

</TABLE>

                                    5



<PAGE> 1

                                                                 Exhibit (d)(1)

                                UNITED BANCORP
                             555 S.E. KANE STREET
                            ROSEBURG, OREGON 97470
   
                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                          TO BE HELD ON AUGUST 27, 1996
    
To the Stockholders of United Bancorp:
   
     Notice is hereby given that a Special Meeting of Stockholders of United
Bancorp (the "Corporation") will be held at the offices of the Corporation,
555 S.E. Kane Street, Roseburg, Oregon 97470, on Tuesday, August 27, 1996, at
7:00 p.m., local time (the "Special Meeting"), for the following purposes:
    
   
          1.  To consider and vote upon a proposal to approve and adopt
     Articles of Amendment to the Corporation's Second Restated Articles
     of Incorporation (a) providing for a reduction of the number of 
     authorized shares of common stock from 5,000,000 shares of common
     stock, $2.50 par value (the "Common Stock"), to 83,334 shares of
     common stock, $150 par value (such new shares of common stock to
     be referred to herein as the "New Common Stock"); (b) for a 60 to
     one reverse stock split of the Corporation's Common Stock; and (c)
     for a cash payment in the amount of $27 per share (the "Cash
     Consideration") of the currently outstanding Common Stock in lieu
     of the issuance of any resulting fractional shares of the New Common
     Stock to stockholders who, after the reverse stock split, own less
     than one share of the New Common Stock (items (a), (b), and (c)
     will be considered one proposal and will be referred to herein as
     the "Reverse Stock Split"), all as described more fully in the
     accompanying Proxy Statement; and
    
          2.  To transact such other business as may properly be
     brought before the Special Meeting or any adjournments or
     postponements thereof.
   
     Only holders of shares of Common Stock of record at the close of business
on July 17, 1996, are entitled to notice of and to vote at the Special
Meeting.  Each share of Common Stock outstanding on such date is entitled to
one vote at the Special Meeting.
    
   
     If the Reverse Stock Split is approved, the stockholders of the
Corporation who dissent from the proposed Reverse Stock Split and strictly
comply with the requirements of Sections 60.551 to 60.594 of the Oregon
Business Corporation Act will have the right, in lieu of the payment of the
Cash Consideration, to receive payment in cash of the fair value of their
shares of Common Stock.  See "The Reverse Stock Split - Dissenting
Stockholders' Rights" in the accompanying Proxy Statement for a statement of
the rights of dissenting stockholders and a description of the procedures
required to be followed to obtain the fair value of the shares of Common Stock.
A copy of Sections 60.551 to 60.594 of the Oregon Business Corporation Act is
attached as Annex B to the accompanying Proxy Statement.
    
     YOUR VOTE IS IMPORTANT REGARDLESS OF THE NUMBER OF SHARES OF COMMON STOCK
YOU OWN.  WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE
COMPLETE, SIGN, DATE, AND RETURN THE ENCLOSED PROXY CARD IN THE ENCLOSED
PREPAID ENVELOPE WITHOUT DELAY.  ANY SHAREHOLDER PRESENT AT THE SPECIAL MEETING
MAY VOTE PERSONALLY ON EACH MATTER BROUGHT BEFORE THE SPECIAL MEETING AND ANY
PROXY GIVEN BY A STOCKHOLDER MAY BE REVOKED AT ANY TIME BEFORE IT IS EXERCISED.

                                        By Order of the Board of Directors,

                                        /s/ M. John Loosley

                                        M. John Loosley
                                        Vice Chairman of the Board of Directors
                                        and President
   
Roseburg, Oregon
August 5, 1996
    
        PLEASE DO NOT SEND ANY CERTIFICATES FOR YOUR SHARES AT THIS TIME.

<PAGE> 2

                                PROXY STATEMENT

                                UNITED BANCORP
                             555 S.E. KANE STREET
                            ROSEBURG, OREGON 97470

                           -------------------------
   
                        SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON AUGUST 27, 1996
    
                           -------------------------

   
     This Proxy Statement is being furnished to the stockholders of United
Bancorp, an Oregon corporation (the "Corporation"), in connection with the
solicitation of proxies by the Board of Directors of the Corporation (the
"Board of Directors") from holders of outstanding shares of the Corporation's
common stock, $2.50 par value (the "Common Stock"), for use at the special
meeting of the stockholders to be held on Tuesday, August 27, 1996, at the
Corporation's offices at 555 S.E. Kane Street, Roseburg, Oregon 97470, and any
adjournments or postponements thereof (the "Special Meeting").  This Proxy
Statement and the attached Notice of Special Meeting of Stockholders and the
Proxy Card are first being mailed to stockholders on or about August 5, 1996.
    
   
     At the Special Meeting, holders of shares of Common Stock on the
applicable record date will consider and vote upon the proposal by the Board of
Directors to approve and adopt Articles of Amendment to the Corporation's
Second Restated Articles of Incorporation (the "Articles of Amendment")
providing (a) for a reduction of the number of authorized shares of Common
Stock from 5,000,000 shares to 83,334 shares, $150 par value (such new shares
of common stock referred to herein as the "New Common Stock"); (b) for a 60 to
one reverse stock split of the Corporation's Common Stock; and (c) for a cash
payment of $27 per share (the "Cash Consideration") of the currently
outstanding Common Stock in lieu of the issuance of any resulting fractional
shares of the New Common Stock to any stockholders who, after the reverse stock
split, own less than one share of the New Common Stock (the "Fractional
Stockholders")(items (a), (b), and (c) will be considered one proposal and will
be referred to herein as the "Reverse Stock Split").
    
   
     Pursuant to the Oregon Business Corporation Act, the affirmative vote of
the holders of a majority of the outstanding shares of Common Stock present in
person or by proxy at the Special Meeting is required to approve the proposed
Reverse Stock Split.  The officers and directors of the Corporation have
advised the Corporation that they intend to vote their shares, representing
approximately 21 percent of the outstanding shares of Common Stock, in favor of
the approval of the Reverse Stock Split.  They will also vote their shares of
Common Stock in favor of the approval of the Reverse Stock Split at any
postponement or adjournment of the Special Meeting.
    
     NO PERSONS HAVE BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROXY STATEMENT IN
CONNECTION WITH THE SOLICITATION OF PROXIES MADE HEREBY, AND, IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE CORPORATION OR ANY OTHER PERSON.

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

     THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR
MERITS OF SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION
CONTAINED IN THIS DOCUMENT.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

                            -------------------------
   
           The date of this Proxy Statement is August 5, 1996.
    
<PAGE> 3

                             TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                           Page
                                                                           ----

<S>                                                                        <C>
   
SUMMARY                                                                     1
INTRODUCTION                                                                3
  General                                                                   3
  The Special Meeting                                                       3
  Record Date; Quorum; Required Vote                                        4
  Proxies                                                                   4
  Solicitation of Proxies                                                   4
SPECIAL FACTORS                                                             5
  Purposes of the Reverse Stock Split                                       5
  Background and Reasons for the Reverse Stock Split                        5
  Recommendations of the Board of Directors of the Corporation;             7
    Fairness of the Reverse Stock Split
  Interest of Certain Persons in the Reverse Stock Split; Conflicts         9
    of Interest
  Lack of Reports, Opinions, and Appraisals                                10
  Plans for the Corporation after the Reverse Stock Split                  10
  Certain Effects of the Reverse Stock Split                               10
  Certain Federal Income Tax Consequences                                  12
  Source and Amounts of Funds for and Expenses of the Reverse Stock        13
    Split
THE REVERSE STOCK SPLIT                                                    14
  Amendment of Second Restated Articles of Incorporation to Effect         14
    Reverse Stock Split
  Exchange of Shares and Payment in Lieu of Issuance of Fractional         14
    Shares
  Voting; Vote Required                                                    14
  Dissenting Stockholders' Rights                                          14
MARKET PRICES OF SHARES OF COMMON STOCK; DIVIDENDS                         16
DIRECTORS AND EXECUTIVE OFFICERS                                           16
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT             18
INDEPENDENT PUBLIC ACCOUNTANTS                                             20
FINANCIAL INFORMATION                                                      20
ADDITIONAL INFORMATION                                                     20
INDEX TO FINANCIAL INFORMATION                                            F-1
    
ANNEXES:

  A -- Form of Proposed Articles of Amendment to Second Restated
       Articles of Incorporation
  B -- Sections 60.551 to 60.594 of the Oregon Business Corporation
       Act

</TABLE>

                                     - i -

<PAGE> 4

                                    SUMMARY

     The following is a brief summary of certain information contained
elsewhere in this Proxy Statement (the "Proxy Statement").  This summary is not
intended to be a complete description of the matters covered in this Proxy
Statement and is subject to and qualified in its entirety by reference to the
more detailed information contained elsewhere in this Proxy Statement,
including the Annexes hereto and the documents incorporated by reference
herein.

THE SPECIAL MEETING

     Time, Date, and Place of Special Meeting.
   
     A special meeting of the stockholders of the Corporation will be held at
7:00 p.m., local time, on Tuesday, August 27, 1996, at the Corporation's
offices at 555 S.E. Kane Street, Roseburg, Oregon 97470 (the "Special
Meeting").
    
     Purpose of the Special Meeting.
   
     The purpose of the Special Meeting is to consider and vote upon a proposal
to approve and adopt the Articles of Amendment to the Corporation's Second
Restated Articles of Incorporation ("Articles of Amendment") providing (a) for
a reduction of the number of authorized shares of Common Stock from 5,000,000
shares, $2.50 par value, to 83,334 shares, $150 par value (the "New Common
Stock"); (b) for a 60 to one reverse stock split of the Corporation's Common
Stock; and (c) for a cash payment of $27 per share (the "Cash Consideration")
of the currently outstanding Common Stock in lieu of the issuance of any
resulting fractional shares of the New Common Stock to any stockholders who,
after the reverse stock split, own less than one share of the New Common Stock
(the "Fractional Stockholders") (items (a), (b), and (c) will be considered one
proposal and referred to herein as the "Reverse Stock Split").
    
     Record Date; Quorum.

     The close of business on July 17, 1996 (the "Record Date") has been fixed
as the record date for the determination of those stockholders entitled to
notice of and to vote at the Special Meeting.  As of the Record Date, 439,761
shares of Common Stock were outstanding and held of record by 379 holders.  The
presence, in person or by proxy, of the holders of majority of the shares of
Common Stock entitled to vote at the Special Meeting is necessary to constitute
a quorum for the transaction of business at the Special Meeting.

     Vote Required.
   
     Pursuant to the Oregon Business Corporation Act, the affirmative vote of
the holders of a majority of the outstanding shares of Common Stock present in
person or by proxy at the Special Meeting will be required to approve the
Reverse Stock Split.  The officers and directors of the Corporation, who own
collectively approximately 21 percent of the issued and outstanding shares of
Common Stock, have indicated that they intend to vote in favor of the approval
of the Reverse Stock Split.  The Corporation's Employee Stock Ownership Plan
and Trust ("ESOP") owns approximately 16 percent of the issued and outstanding
shares of Common Stock, and the trustees thereof have indicated that they also
intend to vote in favor of the approval of the Reverse Stock Split.
    
SPECIAL FACTORS

     Purposes of the Reverse Stock Split.

     The purposes of the Reverse Stock Split are to reduce the number of
stockholders of record of the Corporation to less than 300 in order to permit
it to suspend its obligation to file reports under the Securities Exchange Act
of 1934 (the "Exchange Act"), to relieve the Corporation of the burden and
costs arising from the periodic reporting requirements of the Exchange Act, to
permit the Corporation to focus on its long range business needs of the
customers of its wholly-owned subsidiary, Douglas National Bank, to enhance the
Corporation's operating flexibility, to reduce the cost of servicing

                                     1

<PAGE> 5

stockholder accounts, and to afford stockholders an opportunity to receive a
fair price for their shares in an otherwise illiquid market without such
stockholders incurring the attendant costs of sale.  See "Special Factors -
Purposes of the Reverse Stock Split."

     Reasons for Reverse Stock Split.

     The Board of Directors determined to propose the Reverse Stock Split,
because the Board of Directors believes that neither the Corporation nor its
stockholders derive any material benefit from the Corporation's status as a
public company and that the monetary expense and burden to management of
continued compliance with the reporting requirements of the Exchange Act
significantly outweighs any material benefit that may be received by the
Corporation or its stockholders as a result of its status as a public company. 
See "Special Factors - Background and Reasons for the Reverse Stock Split."

     Recommendations of the Board of Directors; Fairness of the Reverse Stock
     Split.

     A special committee (the "Special Committee") of four members of the Board
of Directors of the Corporation who are not employees of the Corporation
unanimously determined that, and, on the basis of such determination, the Board
of Directors concluded that the terms of the Reverse Stock Split are fair to,
and in the best interest of, the stockholders.  Accordingly, the Board of
Directors, on the basis of the unanimous recommendation of the Special
Committee, has unanimously approved the Reverse Stock Split and recommends a
vote FOR approval of the Reverse Stock Split.  See "Special Factors -
Recommendations of the Board of Directors of the Corporation; Fairness of the
Reverse Stock Split."

     Certain Effects of the Reverse Stock Split Transaction.

     Upon the effectiveness of the Reverse Stock Split, the Fractional
Stockholders of the Corporation will no longer have any continuing interest as
stockholders of the Corporation and the Corporation will no longer file reports
pursuant to the Exchange Act.  See "Special Factors - Certain Effects of the
Reverse Stock Split."

     Lack of Reports, Opinions, and Appraisals.

     The Corporation, the Board of Directors, or the Special Committee did not
receive any report, opinion, or appraisal from an outside party with respect to
the Reverse Stock Split generally or with respect to its fairness.  See
"Special Factors - Lack of Reports, Opinions, and Appraisals."

     Conflicts of Interest.
   
     The Corporation's Board of Directors consists of ten directors, nine of
whom own in the aggregate 21 percent of the Corporation's issued and
outstanding Common Stock of the Corporation.  The Special Committee of the
Board of Directors consists of four directors, all of whom own in the aggregate
8 percent of the Corporation's issued and outstanding Common Stock.  The
members of the Board of Directors, after the Reverse Stock Split, will continue
to own approximately 21 percent of the Corporation's Common Stock.  All of the
members of the Board of Directors, including the members of the Special
Committee, voted in favor of the Reverse Stock Split at the special meetings of
the Board of Directors at which the Board of Directors considered the Reverse
Stock Split.  They have also indicated that they will each vote their shares in
favor of the approval of the Reverse Stock Split at the Special Meeting.  They
will also continue to be directors of the Corporation upon consummation of the
Reverse Stock Split.  The Corporation's ESOP owns approximately 16 percent of
the Corporation's issued and outstanding shares of Common Stock, and the
trustees thereof have indicated that they will vote in favor of the approval of
the Reverse Stock Split.  The ESOP, after the Reverse Stock Split, will
continue to own approximately 16 percent of the Corporation's issued and
outstanding Common Stock.  See "Special Factors - Interest of Certain Persons
in the Reverse Stock Split; Conflicts of Interest."
    
                                     2

<PAGE> 6

THE REVERSE STOCK SPLIT

     Terms of Reverse Stock Split.

     The Articles of Amendment provide for a reduction of the authorized shares
of Common Stock of the Corporation from 5,000,000 shares of Common Stock, $2.50
par value, to 83,334 shares of New Common Stock, $150 par value.  Immediately
upon the filing of the Articles of Amendment with the Secretary of State of the
State of Oregon, every 60 shares of the Corporation's Common Stock issued on
the date of the filing of the Articles of Amendment will be automatically
converted into one share of the Corporation's New Common Stock.  The
Corporation will then acquire for cash all resulting fractional shares of New
Common Stock at a price equal to $27 per share (the "Cash Consideration") from
stockholders who, after the Reverse Stock Split, are the owners of less than
one share of New Common Stock (the "Fractional Stockholders").  The Corporation
will pay for such fractional shares upon the physical surrender by stockholders
of their share certificates pursuant to the transmittal instructions to be
mailed by the Corporation to the stockholders after the Special Meeting.  See
"The Reverse Stock Split - Amendment of Second Restated Articles of
Incorporation to Effect Reverse Stock Split" and "The Reverse Stock Split -
Exchange of Shares and Payment in Lieu of Issuance of Fractional Shares."

     Dissenting Stockholders' Rights.
   
     Stockholders are entitled, in lieu of the payment of the Cash
Consideration, to seek payment in cash of the fair value of their shares of
Common Stock under Sections 60.551 to 60.594 of the Oregon Business Corporation
Act, subject to their satisfaction of the conditions for dissenters' rights
established by Sections 60.551 to 60.594.  Sections 60.551 to 60.594 are set
forth in full in Annex B hereto.  See "The Reverse Stock Split - Dissenting
Stockholders' Rights."
    
     Certain Federal Income Tax Consequences.

     Stockholders who receive cash for their fractional shares as a result of
the Reverse Stock Split will recognize gain or loss based on their adjusted
basis in the shares purchased.  See "Special Factors - Certain Federal Income
Tax Consequences."

                                 INTRODUCTION

GENERAL
   
     This Proxy Statement is being furnished to holders of the outstanding
shares of Common Stock of the Corporation in connection with the solicitation
of proxies by the Board of Directors of the Corporation (the "Board of
Directors") for use at a Special Meeting of Stockholders of the Corporation to
be held on Tuesday, August 27, 1996, at 7:00 p.m., local time, at the
Corporation's offices at 555 S.E. Kane Street, Roseburg, Oregon 97470,
including any adjournments or postponements thereof.
    
THE SPECIAL MEETING
   
     At the Special Meeting, holders of shares of Common Stock will consider
and vote upon a proposal to approve and adopt Articles of Amendment to the
Corporation's Second Restated Articles of Incorporation (the "Articles of
Amendment") providing (a) for a reduction in the number of authorized shares of
Common Stock from 5,000,000 shares, $2.50 par value, to 83,334 shares, $150 par
value (the "New Common Stock"), (b) for a 60 to one reverse stock split of the
Corporation's Common Stock, and (c) for a cash payment of $27 per share (the
"Cash Consideration") of currently outstanding Common Stock in lieu of the
issuance of any resulting shares of the New Common Stock to stockholders who,
after the reverse stock split, own less than one share of the New Common Stock
(the "Fractional Stockholders") (items (a), (b), and (c) are considered one
proposal and will be referred to herein as the "Reverse Stock Split").  The
Board of Directors has unanimously approved the Reverse Stock Split.  The Board
of Directors unanimously recommends that the stockholders vote FOR the approval
of the Reverse Stock Split.
    
                                     3

<PAGE> 7

RECORD DATE; QUORUM; REQUIRED VOTE
   
     The close of business on July 17, 1996 (the "Record Date") has been fixed
as the record date for determining holders of shares of Common Stock entitled
to vote at the Special Meeting.  Each share of Common Stock outstanding on such
date is entitled to one vote at the Special Meeting.  As of the Record Date,
439,761 shares of Common Stock were outstanding and held of record by 379
holders.  The presence, in person or by proxy, of the holders of a majority of
the outstanding shares of Common Stock entitled to vote at the Special Meeting
is necessary to constitute a quorum for the transaction of business at the
Special Meeting.
    
   
     Pursuant to the Oregon Business Corporation Act, the affirmative vote of
holders of a majority of the shares of Common Stock present in person or by
proxy at the Special Meeting is required to approve the Reverse Stock Split. 
The officers and directors of the Corporation own collectively approximately 21
percent of the outstanding shares of Common Stock.  They have indicated that
they intend to vote in favor of the approval of the Reverse Stock Split at the
Special Meeting.  The Corporation's ESOP owns approximately 16 percent of the
outstanding shares of Common Stock, and the trustees thereof have also
indicated that they intend to vote in favor of the approval of the Reverse
Stock Split.
    
PROXIES
   
     Shares of Common Stock represented by properly executed proxies received
at or prior to the Special Meeting and which have not been revoked will be
voted in accordance with the instructions indicated thereon.  If no
instructions are indicated on a properly executed proxy, such proxies will be
voted FOR the approval of the Reverse Stock Split.  Such proxies will also be
voted FOR the postponement or adjournment of the Special Meeting if the
postponement or adjournment of the Special Meeting is necessary for the
approval of the Reverse Stock Split.
    
     A stockholder who has given a proxy may revoke such proxy at any time
prior to its exercise at the Special Meeting by (i) giving written notice of
revocation to the Secretary of the Corporation, (ii) properly submitting to the
Corporation a duly executed proxy bearing a later date, or (iii) attending the
Special Meeting and voting in person.  Attendance at the Special Meeting will
not in and of itself revoke a proxy.  All written notices of revocation and
other communications with respect to revocation of proxies should be addressed
as follows:  United Bancorp, 555 S.E. Kane Street, Roseburg, Oregon 97470,
Attention:  Pete Nilsen, Secretary.

     If the Special Meeting is adjourned or postponed for any purpose, at any
subsequent reconvening of the Special Meeting, all proxies will be voted in the
same manner as such proxies would have been voted at the original convening of
the meeting (except for any proxies which have theretofore effectively been
revoked or withdrawn), notwithstanding that they may have been effectively
voted on the same or any other matter at a previous meeting.

     STOCKHOLDERS SHOULD NOT SEND ANY STOCK CERTIFICATES WITH THEIR PROXY
CARDS.  IF THE REVERSE STOCK SPLIT IS CONSUMMATED, THE PROCEDURE FOR THE
EXCHANGE OF CERTIFICATES REPRESENTING SHARES OF COMMON STOCK WILL BE AS SET
FORTH IN THIS PROXY STATEMENT.  SEE "THE REVERSE STOCK SPLIT - EXCHANGE OF
SHARES AND PAYMENT IN LIEU OF ISSUANCE OF FRACTIONAL SHARES."

SOLICITATION OF PROXIES

     The cost of solicitation of the stockholders of the Corporation will be
paid by the Corporation.  Such cost will include the reimbursement of banks,
brokerage firms, nominees, fiduciaries, and custodians for the expenses of
forwarding solicitation material to beneficial owners of shares.  In addition
to the solicitation of proxies by use of mail, the directors, officers, and
employees of the Corporation, may solicit proxies personally or by telephone,
telegraph, or facsimile transmission.  Such directors, officers, and employees
will be not be additionally compensated for such solicitation but may be
reimbursed for out-of-pocket expenses incurred in connection therewith.

                                     4

<PAGE> 8

                                SPECIAL FACTORS

PURPOSES OF THE REVERSE STOCK SPLIT

     The Board of Directors has proposed the Reverse Stock Split for the
following purposes:

          1.  To reduce the number of stockholders of record of the Corporation
to less than 300 in order to suspend the Corporation's obligations to file
reports under Section 15(d) of the Exchange Act.

          2.  To relieve the Corporation of the burden and costs arising from
and in connection with the reporting requirements of the Exchange Act and the
rules and regulations of the Securities and Exchange Commission (the "SEC")
promulgated thereunder.

          3.  To permit the Corporation to focus primarily upon the long range
business needs of the customers of its wholly-owned subsidiary, Douglas
National Bank (the "Bank").

          4.  To enhance its operating flexibility.

          5.  To reduce the cost of servicing stockholder accounts.

          6.  To afford stockholders an opportunity to receive a fair price for
their shares in an otherwise illiquid market without such stockholders
incurring the attendant costs of sale.
   
     The Board of Directors has proposed the Reverse Stock Split at this time
as a part of the Corporation's ongoing effort to reduce operating and
administrative expenses.  It also believes that the Reverse Stock Split
provides an opportune time for the Fractional Stockholders to dispose of their
shares of Common Stock at a premium over historical and current market prices
without incurring any transaction costs.  Other than as set forth herein, the
Corporation has no reason for proposing the Reverse Stock Split at this
particular time and is not aware of any material development affecting the
future value of the Corporation or the Common Stock which has not been
discussed in this Proxy Statement.
    
BACKGROUND AND REASONS FOR REVERSE STOCK SPLIT

     Background of Reverse Stock Split.

     The Corporation is an Oregon corporation organized in 1971.  Its principal
continuing business is the coordination of the financial resources of the
consolidated enterprise and the making of investments in and advances to its
subsidiaries to fund portions of their capital and credit requirements.  The
business of the Bank is, and is expected for the foreseeable future to continue
to be, the principal source of the Corporation's revenue.
   
     In 1983, the Corporation filed with the Securities and Exchange Commission
("SEC") a Registration Statement on Form S-18 under the Securities Act of 1933
in connection with the offer and sale of certain convertible subordinated
debentures.  At that time, it became subject to the reporting requirements of
the Exchange Act and, on April 2, 1984, filed an Annual Report on Form 10-K
with the SEC for the fiscal year ended December 31, 1983, and has filed an
Annual Report on Form 10-K for each fiscal year thereafter.  On January 28,
1992, the Corporation paid in full the convertible subordinated debentures.
It has not registered its shares of Common Stock under Section 12(g) of the
Exchange Act; Section 15(d) of the Exchange Act requires that the Corporation
file reports under the Exchange Act.  As of the Record Date, 439,761 shares of
Common Stock were outstanding and held of record by 379 shareholders.
    
   
     Since becoming subject to the reporting requirements of the Exchange Act,
the Board of Directors has recognized that the Corporation has developed only a
limited public market for its shares of Common Stock.  It also has increasingly
recognized that the Corporation in the foreseeable future will continue to have
only a limited public market for such shares.  The Common Stock is not listed
on any national securities exchange or quoted on an inter-dealer quotation
system of a registered national securities association (such as NASDAQ).  For
each of the two previous fiscal years ended December 31,

                                     5

<PAGE> 9

1994, and 1995, both the Corporation and its market makers, Black & Company,
Inc., located in Portland, Oregon, and Smith, Barney, Shearson, Inc., located
in Roseburg, Oregon, have effected in the aggregate less than 100 purchases and
sales of the shares of Common Stock during each such fiscal year.
    
   
     On the other hand, the Board of Directors has recognized that the
Corporation is nonetheless required to incur substantial general and
administrative costs as a result of its status as a public company under the
Exchange Act and remains subject to the burden and costs arising from the
regulatory and reporting requirements of the Exchange Act.  The Corporation's
legal, accounting, transfer agent, and printing fees approximate $45,000 to
$50,000 annually.  The Board of Directors has recognized that the conversion of
the Corporation from a reporting company to a privately-held, nonreporting
company would not eliminate all of these costs.  However, it reasonably
believes that the conversion from a reporting company to a privately-held,
nonreporting company would substantially reduce these costs, particularly if
the Corporation decides to forego having audited financial statements prepared
each year and to serve as its own transfer agent after the Reverse Stock Split. 
The Corporation also incurs substantial indirect costs which approximate $5,000
to $10,000 annually.  The Board of Directors reasonably believes that the
conversion of the Corporation from a reporting company to a privately-held,
nonreporting company would reduce the substantial time and attention the
Corporation's management is required to devote to the preparation of the
required reports to be filed under the Exchange Act, the furnishing of
information to stockholders, and otherwise attending to stockholder matters.
    
   
     The Board of Directors, for these reasons, has concluded that neither the
Corporation nor its stockholders derive any material benefit from the
Corporation's status as a public company.  It also concluded that the monetary
expense and burden to management of continued compliance with the reporting
requirements thereunder significantly outweigh any material benefit that the
Corporation or its stockholders may receive from the Corporation's status as a
public company.
    
   
     On March 26, 1996, and April 23, 1996, the Board of Directors met to
consider the appropriateness and desirability of the Reverse Stock Split and to
establish a fair price for the purchase of the fractional shares of New Common
Stock.  The Board of Directors unanimously approved the Reverse Stock Split at
such meetings, including the payment of the amount of $27 per share of Common
Stock in lieu of the issuance of fractional shares of the New Common Stock to
stockholders who, after the Reverse Stock Split, own less than one share of the
New Common Stock.  The Board of Directors directed that the Reverse Stock Split
be placed on the agenda for the consideration of the stockholders at the
Special Meeting.
    
     Reasons for going private.

          Reduction of Reporting Costs.
   
          The Corporation incurs substantial costs in result of its status as a
public company under the Exchange Act.  It incurs costs, including legal,
accounting, and printing fees, to prepare Annual Reports on Form 10-K,
Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K.  The
Corporation's legal, accounting, transfer agent, and printing fees approximate
$45,000 to $50,000 annually.  The conversion of the Corporation from a
reporting company to a privately-held, nonreporting company would not eliminate
all of these costs.  However, such conversion would substantially reduce such
costs, particularly if the Corporation decides to forego having audited
financial statements prepared each year and to serve as its own transfer agent
after the Reverse Stock Split.  The Corporation also incurs substantial
indirect costs which approximate $5,000 to $10,000 annually.  The conversion of
the Corporation from a reporting company to a privately-held, nonreporting
company would reduce the substantial time and attention the Corporation's
management is required to devote to the preparation of the required reports to
be filed under the Exchange Act, the furnishing of information to stockholders,
and to otherwise attending to stockholder matters.
    
          Enhancement of Operating Flexibility.
   
          If the Corporation is no longer required to comply with the reporting
requirements of the Exchange Act, the Corporation would be able to focus
primarily upon the long range business needs of the customers of the Bank.  The
Bank is a community bank that serves small businesses, most of which have 25 or
less employees.  The Corporation reasonably believes that, if management is not
required to devote substantial time and attention to the preparation and review
of filings the Corporation is required to file under the Exchange Act and to
the furnishing of and otherwise attending to 

                                     6

<PAGE> 10

stockholders and stockholder matters, management could instead devote its time
and attention directly to such customers and indirectly by developing and
implementing products and services which better serve such customers.  It would
also enhance the Corporation's operating flexibility and its ability to make
investments and acquisitions, including enhancing its ability to leverage
assets and eliminating potential delays, added costs, and risks of derivative
or other litigation.
    
          Little Benefit to Stockholders in Illiquid Market.
   
          The shares of Common Stock are not traded in any established market
and transactions occur infrequently.  The Corporation's shares are not listed
on any national securities exchange or quoted on any inter-dealer quotation
system of a registered national securities association (such as NASDAQ).  As a
result, the Reverse Stock Split would not only reduce the cost of servicing
stockholder accounts, but at the same time would afford the Fractional
Stockholders an opportunity to receive, in the judgment of the Board of
Directors, a fair price for their shares in excess of current and historical
market prices in an otherwise illiquid market without such stockholders
incurring any brokerage fees.  See "Special Factors - Recommendations of the
Board of Directors; Fairness of the Reverse Stock Split."
    
RECOMMENDATIONS OF THE BOARD OF DIRECTORS; FAIRNESS OF THE REVERSE STOCK SPLIT

     General.
   
     The Board of Directors at its meetings on March 26, 1996, and April 23,
1996, considered the fairness of (i) the proposed 60 to one Reverse Stock Split
of the Corporation's Common Stock and (ii) the Cash Consideration equal to $27
per share of Common Stock.  The Board of Directors, on the basis of the factors
discussed below and elsewhere in this Proxy Statement concluded that the
Reverse Stock Split, from a procedural and financial point of view, is fair to,
and in the best interests of, both the Fractional Stockholders and the
stockholders of the Corporation.
    
   
     Fairness of the Reverse Stock Split.
    
   
     At a regular meeting of the Board of Directors of the Corporation on March
26, 1996, the Board of Directors first considered the Reverse Stock Split.  The
Board of Directors found that the stockholders derived little benefit from the
Corporation's status as a public company, since the shares of Common Stock are
not listed on any recognized national stock exchange or quoted on an inter-
dealer quotation system of a registered national securities association and
transactions in the shares of Common Stock occur infrequently. Accordingly, it
approved the Reverse Stock Split to reduce the number of stockholders of record
to less than 300 in order to suspend the Corporation's obligations to file
reports under Section 15(d) of the Exchange Act, to relieve the Corporation of
the burdens and costs associated with the reporting requirements of the
Exchange Act, to permit the Corporation to focus primarily upon the long range
business needs of the customers of the Bank, to enhance its operational
flexibility, to reduce the cost of servicing stockholder accounts,
and to afford the Fractional Stockholders an opportunity to receive a fair
price for their shares in an otherwise illiquid market without such
stockholders incurring brokerage fees.
    
   
     At such meeting, the Board of Directors appointed M. John Loosley, David
A. Jackson, William C. Stiles, and Lauren D. Young, members of the Executive
Committee of the Board of Directors and neither present or former employees of
the Corporation, as members of an independent advisory committee of the Board
of Directors (the "Special Committee").  The Board of Directors appointed the
Special Committee to determine the cash consideration to be paid to the
Fractional Stockholders and to review, evaluate, and make a recommendation with
respect to the fairness of the proposed Reverse Stock Split and such cash
consideration.
    
   
     At such meeting, the Board of Directors did not structure the Reverse
Stock Split to require that a majority of the unaffiliated stockholders approve
it.  It concluded, as a practical matter, such procedural safeguard was not
warranted since the unaffiliated stockholders of the Corporation own a
majority of the issued and outstanding shares of Common Stock.  Also at such
meeting, the majority of the directors who are not employees of the Corporation
decided not to retain an unaffiliated representative to act solely on behalf of
the unaffiliated stockholders for purposes of negotiating the terms of the
Reverse Stock Split or for the purposes of the preparation of a report with
respect to the fairness of the Reverse Stock Split.  It determined that the
cost and expense to retain such representative or to prepare such report were
not warranted in light of

                                     7

<PAGE> 11

the appointment of the Special Committee itself, the expected Cash
Consideration to be paid to the Fractional Stockholders pursuant to the Reverse
Stock Split, the unaffiliated stockholders' ownership of a majority of the
issued and outstanding shares of the Corporation's Common Stock, and the
Fractional Stockholders' dissenting stockholders' rights under the Oregon
Business Corporation Act.  The Board of Directors likewise concluded that the
costs and expense to obtain a report, opinion, or appraisal from an outside
party with respect to the Reverse Stock Split itself, including, but not
limited to, with respect to the fairness of the Cash Consideration to be
offered to the Fractional Stockholders or the fairness of the Reverse Stock
Split to the Corporation or its affiliates or to its stockholders who are not
affiliates, was not warranted for the same reasons.
    
   
     At a meeting on April 1, 1996, the Special Committee in their
deliberations considered the historical and current market prices for the
shares of Common Stock.  It reiterated that the Corporation's shares of Common
Stock do not trade on any established market.  They are not listed on any
recognized stock exchange or quoted on any inter-dealer quotation system of
a registered national securities association (such as NASDAQ).  It noted that
the sales and purchases of them are infrequent and sporadic and averaged less
than 100 in each of the two most recent fiscal years of the Corporation.  It
noted that the Oregonian published information with respect to the price of the
shares of stock in the "less active" section of that newspaper.  On the basis
of the information in such newspaper, from at the beginning of the fiscal
year ended December 31, 1994 to February 29, 1996, the bid and ask price ranged
between $15.00 and $16.50 per share, respectively, and $22.00 and $24.00 per
share, respectively.  It also confirmed that Black & Company, Inc., one of the
Corporation's market makers, advised them that the current bid price is $22.00
and ask price is $24.00.  For these reasons, the Special Committee did not
accord any weight to these prices.
    
   
     The Special Committee also considered net book, going concern, and
liquidation values.  It noted that, on the basis of the December 31, 1995,
audited financial statements of the Corporation, book value per share, which
equaled $26.46 per share of Common Stock as of February 29, 1996, exceeded the
market price of $22.00 per share, also as of February 29, 1996.  It also noted
that book value during the two previous fiscal years exceeded the market value
of the Common Stock.  For the fiscal year ended December 31, 1994, book value
equaled $21.65 per share and market value equaled $18.00 per share, and for the
fiscal year ended December 31, 1995, book value equaled $26.02 per share and
market value equaled $19.00 per share.  As a result, the Special Committee
believed that the book value of the Corporation equaled the fair value of the
Corporation.
    
   
     The Special Committee did not separately value the Corporation a going
concern basis.  First, it believed that going concern value was not an
appropriate measure of the Corporation's value because it measured value on the
basis of the earnings of the Corporation, rather than the assets of the
Corporation, which it considered the more appropriate measure of the
Corporation's value.  Second, it noted that the Reverse Stock Split would not
result in the disposition of the Corporation's entire business; it would result
only in the termination of the equity interest of the Fractional Stockholders. 
For this reason, the Special Committee declined to value the Corporation on
this basis.
    
   
     The Special Committee likewise did not consider liquidation value an
appropriate measure of the value of the Corporation and, therefore, did not
separately value the Corporation on a liquidation basis.  It noted that the
Corporation had no present intention of liquidating and dissolving its
business.  It noted that, in any event, such value would be less than the book
value of the Corporation ($26.02 per share as of February 29, 1996), after
taking into account the expenses of liquidating the Corporation and the likely
difficulty in liquidating its assets at full fair market value.
    
   
     The Special Committee also reviewed purchase prices paid by the
Corporation or the Corporation's ESOP during the previous two fiscal years of
the Corporation.  It noted first that such purchases by the Corporation or
its ESOP have been infrequent during the Corporation's two previous fiscal
years.  In fact, it noted that the Corporation had effected only one purchase
during the fiscal year ended December 31, 1995, and the ESOP had effected only
three purchases during the most recent fiscal year beginning January 1, 1995
and for the previous two fiscal years.  It noted that the ESOP paid $23.00 per
share in 1996, the Corporation and the ESOP paid $22.75 per share and $17.75
per share, respectively, in 1995, and the ESOP paid $18.375 per share in 1994. 
The Special Committee did not accord any significant weight to this except to
note that the proposed Cash Consideration of $27.00 per share presented a
premium over the prices the Corporation and its ESOP paid for the shares of the
Corporation's Common Stock which they purchased from unaffiliated stockholders.
    
                                     8

<PAGE> 12
   
     The Special Committee noted that there have been no contracts,
negotiations, or transactions with respect to a merger, consolidation, or
acquisition; a tender offer; an election of directors; or a sale or other
transfer of a material amount of assets.
    
   
     The Special Committee also considered the Corporation's business,
prospects, including that in the view of management the Corporation would have
a prosperous year in 1996, and business strategy and its financial condition,
results of operations, assets, and liabilities.  It also considered current
industry, economic, and market conditions.
    
   
     The Special Committee considered other alternatives to reduce the number
of stockholders to less than 300.  It specifically considered privately
negotiated or open market purchases of the Corporation's Common Stock, a
tender offer either by the Corporation itself or the Corporation's ESOP, the
sale of the Corporation, the liquidation and dissolution of the Corporation,
and the sale of additional shares of the Corporation's Common Stock either
publicly or privately.  The Special Committee determined that the Reverse
Stock Split is the most expeditious and least expensive way of changing the
Corporation's status from a reporting company to a privately held, nonreporting
company.
    
   
     Except as disclosed in this Proxy Statement, the Special Committee either
did not consider a specified factor because, in its view, it did not assist it
in its determination of the Cash Consideration and the fairness of the Reverse
Stock Split, or did not consider separately a specified factor, did not assign
relative weights to such specified factors, and did not make a determination as
to why any particular specified factor, as a result of deliberations by the
Special Committee, should be assigned any weight.  However, the Board
considered the following factors as most important: the book value per share;
the appointment of the Special Committee comprised of directors who are not
employees of the Corporation; the unaffiliated stockholders' ownership of a
majority of the issued and outstanding shares of Common Stock of the
Corporation; the lack of any established trading market for the Corporation's
shares of Common Stock; and the Fractional Stockholders' dissenting
stockholders' rights under the Oregon Business Corporation Act.
    
   
     The Special Committee determined on the basis of these factors that the
book value per share of Common Stock as of February 29, 1996, equal to $26.46
per share, as opposed to the market price of $22.00 per share, constituted
fair value of the Corporation on a per share basis.  The Special Committee then
added to such book value the amount of $.54 per share in order to round up such
value from $26.46 to $27.00 and in order to make the proposed Cash
Consideration to be paid to the Fractional Stockholders more attractive to
them.  The Special Committee, after rounding up such value, determined and
recommended that the Cash Consideration equal $27.00 per share and determined
that the Reverse Stock Split on the basis of the factors set forth above is
fair to the Corporation and all of its stockholders from a procedural and a
financial point of view.
    
     Recommendations of the Board of Directors.

     The Board of Directors unanimously concluded at its meeting on April 23,
1996, that, on the basis of the recommendations of the Special Committee and on
the basis of the factors discussed at its meeting on March 27, 1996, the
Reverse Stock Split and the Cash Consideration of $27 per share of Common Stock
to be paid to the Fractional Stockholders in lieu of the issuance to them of
fractional shares of the New Common Stock is fair to the Corporation and both
the Fractional Stockholders and the remaining stockholders of the Corporation. 
For these reasons and the reasons described in "Special Factors - Purposes of
the Reverse Stock Split" and "Special Factors - Background and Reasons for the
Reverse Stock Split" above, the Board of Directors, including all of the
directors who are not employees of the Corporation, unanimously approved the
Reverse Stock Split and recommended that stockholders vote FOR the approval of
the Reverse Stock Split.

INTEREST OF CERTAIN PERSONS IN THE REVERSE STOCK SPLIT; CONFLICTS OF INTEREST

     The Corporation's Board of Directors consist of ten directors, nine of
whom own in the aggregate 21 percent of the Corporation's issued and
outstanding Common Stock.  The Special Committee consists of four of the
directors, all of whom own in the aggregate 8 percent of the Corporation's
Common Stock.  All of the directors, including the directors serving on the
Special Committee, were present and voted at the meetings of the Board of
Directors held on March 26, 1996, and April 23, 1996.  See "Special Factors -
Background and Reasons for Reverse Stock Split."  All of the directors have

                                     9

<PAGE> 13


indicated that they will each vote their shares in favor of the approval of the
Reverse Stock Split at the Special Meeting.  They will also continue to be
directors of the Corporation upon consummation of the Reverse Stock Split.  The
Board of Directors was aware of these conflicts of interest and concluded that
the Reverse Stock Split is, taken as a whole, fair to the Corporation and its
stockholders.

     The directors of the Corporation who are not employees of the Corporation
did not retain an unaffiliated representative to act solely on behalf of
unaffiliated security holders for the purpose of negotiating the terms of the
Reverse Stock Split or for the purpose of preparing a report with respect to
the fairness of the Reverse Stock Split.

LACK OF REPORTS, OPINIONS, AND APPRAISALS
   
     The Corporation, the Board of Directors, and the Special Committee did not
receive any report, opinion, or appraisal from an outside party with respect to
the Reverse Stock Split, including, but not limited to, any report, opinion, or
appraisal with respect to the Cash Consideration or its fairness or with
respect to the fairness of the Reverse Stock Split to the Corporation, to any
affiliate of the Corporation, or to any stockholders who are not affiliates of
the Corporation. The Board of Directors, however, appointed the Special
Committee to evaluate the fairness of the Reverse Stock Split (including the
Cash Consideration) and to report its findings and recommendations to the Board
of Directors.
    
PLANS FOR THE CORPORATION AFTER THE REVERSE STOCK SPLIT

     Except as indicated in this Proxy Statement, the Corporation does not have
any present plans or proposals which relate to or would result in an
extraordinary corporate transaction, such as a merger, reorganization, or
liquidation, involving the Corporation or any of its subsidiaries; a sale or
transfer of a material amount of assets of the Corporation or any of its
subsidiaries; any change in the present Board of Directors or management of the
Corporation, including, but not limited to, any plan or proposal to change the
number or term of directors, to fill any existing vacancy on the Board of
Directors, or to change any material term of the employment contract of any
executive officer; or any material change in the present dividend rate or
policy or indebtedness or capitalization of the Corporation.  Upon consummation
of the Reverse Stock Split, the assets, business, and operations of the
Corporation will be continued substantially as they are currently being
conducted.

CERTAIN EFFECTS OF THE REVERSE STOCK SPLIT

     General Effects.

     If the Reverse Stock Split is approved by the vote of a majority of the
outstanding shares of Common Stock, the number of authorized shares of Common
Stock will be decreased from 5,000,000 to 83,334.  After giving effect to the
Reverse Stock Split, the Corporation will have less than 300 stockholders of
record.  The Fractional Stockholders will cease to be stockholders or have any
interest in the equity or future prospects of the Corporation.

     Suspension of Reporting Obligations.
   
     The Corporation may suspend its reporting obligations under the Exchange
Act upon notification to the SEC if the Corporation has fewer than 300 record
holders of the shares.  The Corporation currently intends to notify the SEC of
the suspension of the reporting obligations as promptly as possible after
filing the Articles of Amendment.  Suspension of the reporting obligations
under the Exchange Act will substantially reduce the information required to be
furnished by the Corporation to its stockholders and to the SEC and would be
make certain provisions of the Exchange Act, such as the requirements of Rule
13e-3 under the Exchange Act with respect to "going private" transactions, no
longer applicable to the Corporation.  Suspension of the reporting obligations
will deprive "affiliates" of the Corporation and persons holding "restricted
securities" of the Corporation of the ability to dispose of such securities
pursuant to Rule 144 promulgated under the Securities Act of 1933, as amended.
    
                                     10

<PAGE> 14

     Effect on Market for Shares.
   
     The Reverse Stock Split, if approved, may affect adversely both the
liquidity and market value of the shares of New Common Stock, at least on a
short-term basis.  For example, if the shares of New Common Stock after the
Reverse Stock Split continue to trade at a price equivalent to the pre-split
price, they will be trading at $1,320 per share.  This price may have a
chilling effect on the marketability of the shares.  After the completion of
the Reverse Stock Split, the Board of Directors will consider a second stock
split in order to increase the liquidity of the shares by increasing the number
of shares outstanding to reduce the market value per share to $25 or less. 
The market makers for the shares, Black & Company, Inc. and Smith, Barney,
Shearson, Inc., have advised the Corporation that, in all likelihood, if the
shares of New Common Stock are split in such manner (a second stock split at a
future date), then the trading market for the shares of New Common Stock will
be substantially the same as the trading market for the shares of Common Stock
prior to the Reverse Stock Split.  Although the public market for the shares
will be limited, the market makers expect to trade such shares over-the-
counter.
    
   
     Pro Forma Financial Effect of the Reverse Stock Split.

     The following pro forma consolidated financial statements for the year
ended December 31, 1995 give effect to the proposed Reverse Stock Split, based
upon the assumption that all of the Common Stock held by the Fractional
Stockholders are exchanged for the Cash Consideration and none of the 
Fractional Stockholders exercise dissenting stockholders' rights.  The
transaction is assumed to have occurred at December 31, 1995 for the Pro Forma
Consolidated Balance Sheet dated December 31, 1995.  The transaction is assumed
to have occurred at the beginning of the year then ended for the Pro Forma
Consolidated Statement of Income for the year ended December 31, 1995.  The
information presented is based upon the historical consolidated financial
statements of the Corporation and should be read in conjunction with such
financial statements and related notes thereto.
    
   
     The pro forma information has been included as required by the rules and
regulations of the SEC and is provided for comparative purposes only.  The
information presented does not purport to be indicative of the consolidated
financial position or results of operations that actually would have resulted
if the proposed Reverse Stock Split had occurred as of the dates assumed for
purposes of preparing the pro forma information or which may result in the
future.  It is possible that the actual recording of the transaction and
related matters described above could differ substantially from the pro forma
adjustments.
    
   


           Pro Forma Consolidated Statement of Income (In Thousands) 
                      for the Year Ended December 31, 1995
                                 (Unaudited)

                                            As Filed              Pro Forma
                                            --------              ---------

Operating revenue                           $ 8,170               $ 8,170
Income before extraordinary items             1,143                 1,171
Net income                                    1,143                 1,171

             Pro Forma Consolidated Balance Sheet (In Thousands)
                    for the Year Ended December 31, 1995

Working capital                                n/a                   n/a
Total assets                                 93,859                93,887
Total assets less deferred research
 and development                             93,859                93,887
Stockholder's equity                         11,461                11,489

                                     11

<PAGE> 15

Income per common share before
 extraordinary item                            2.70                  2.76
Extraordinary items                             .00                   .00
Net income per common share                    2.70                  2.76
Net income per share on 
 a fully diluted basis                         2.70                  2.76

Ratio of earnings to fixed charges             n/a                   n/a
Book value per share                          26.02                 26.08
    
CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The receipt by each Fractional Stockholder of cash in lieu of fractional
shares of New Common Stock pursuant to the Reverse Stock Split will be a
taxable transaction for federal income tax purposes under the Internal Revenue
Code of 1986, as amended (the "Code").

     Under Section 302 of the Code, a Fractional Stockholder will recognize
gain or loss upon receiving cash in lieu of fractional shares of New Common
Stock if (i) the Reverse Stock Split results in a "complete redemption" of all
of the Fractional Stockholder's shares of Common Stock, (ii) the receipt of
cash is "substantially disproportionate" with respect to the Fractional
Stockholder, or (iii) the receipt of cash is "not essentially equivalent to a
dividend" with respect to the Fractional Stockholder.  These three tests are
applied by taking into account not only shares that a Fractional Stockholder
actually owns, but also shares that a Fractional Stockholder constructively
owns pursuant to Section 318 of the Code, described below.

     If any one of these three tests is satisfied, the Fractional Stockholder
will recognize gain or loss equal to the difference between the amount of cash
received by the Fractional Stockholder pursuant to the Reverse Stock Split and
the tax basis in the existing shares of Common Stock held by the Fractional
Stockholder.  Provided that the shares of Common Stock constitute a capital
asset in the hands of the Fractional Stockholder, this gain or loss will be
long-term capital gain or loss if the shares of Common Stock are held for more
than one year and will be short-term capital gain or loss if the shares of
Common Stock are held for one year or less.

     Pursuant to the constructive ownership rules of Section 318 of the Code, a
stockholder is deemed to constructively own shares owned by certain related
individuals and entities in addition to shares actually owned by the
stockholder.  For instance, an individual stockholder is considered to own
shares owned by or for his spouse and his children, grandchildren, and parents
("family attribution").  A stockholder is also considered to own a
proportionate number of shares owned by estates or certain trusts in which the
stockholder has a beneficial interest, by partnerships in which the stockholder
is a partner, and by corporations in which 50 percent or more of the value of
the stock is owned directly or indirectly by or for such stockholder. 
Similarly, shares directly or indirectly owned by beneficiaries of estates of
certain trusts, by partners of partnerships and, under certain circumstances,
by stockholders of corporations may be considered owned by these entities
("entity attribution").  A stockholder is also deemed to own shares which the
stockholder has the right to acquire by exercise of an option.

     The receipt of cash by a Fractional Stockholder pursuant to the Reverse
Stock Split will result in a "complete redemption" of all of the Fractional
Stockholder's shares of Common Stock, so long as the Fractional Stockholder
does not constructively own any shares of New Common Stock immediately after
the Reverse Stock Split.  However, a Fractional Stockholder may qualify for
gain or loss treatment under the "complete redemption" test even though such
Fractional Stockholder constructively owns shares of New Common Stock provided
that (i) the Fractional Stockholder constructively owns shares of New Common
Stock as a result of the family attribution rules (or, in some cases, as a
result of a combination of the family and entity attribution rules), and (ii)
the Fractional Stockholder qualifies for a waiver of the family attribution
rules (such waiver being subject to several conditions, one of which is that
the Fractional Stockholder has no interest in the Corporation immediately after
the Reverse Stock Split (including as an officer, director, or employee), other
than an interest as a creditor).

                                     12

<PAGE> 16

     It is anticipated that most Fractional Stockholders will qualify for
capital gain or loss treatment as a result of satisfying the "complete
redemption" requirements.  However, if the constructive ownership rules prevent
compliance with these requirements, a Fractional Stockholder may nevertheless
qualify for capital gain or loss treatment by satisfying either the
"substantially disproportionate" or the "not essentially equivalent to a
dividend" requirements.  In general, the receipt of cash pursuant to the
Reverse Stock Split will be "substantially disproportionate" with respect to
the Fractional Stockholder if the percentage of shares of New Common Stock
constructively owned by the Fractional Stockholder immediately after the
Reverse Stock Split is less than 80 percent of the percentage of Existing
shares of Common Stock actually and constructively owned by the Fractional
Stockholder immediately before the Reverse Stock Split.  Alternatively, the
receipt of cash pursuant to the Reverse Stock Split will, in general, be "not
essentially equivalent to a dividend" if the Reverse Stock Split results in a
"meaningful reduction" in the Fractional Stockholder's proportionate interest
in the Corporation.

     If none of the three tests described above is satisfied, the Fractional
Stockholder will be treated as having received a taxable dividend in an amount
equal to the entire amount of cash received by the Fractional Stockholder
pursuant to the Reverse Stock Split.

     The receipt of shares of New Common Stock in the Reverse Stock Split by
stockholders of the Corporation who are not Fractional Stockholders will be a
non-taxable transaction for federal income tax purposes.  Consequently, a
stockholder of the Corporation receiving shares of New Common Stock will not
recognize gain or loss, or dividend income, as a result of the Reverse Stock
Split with respect to the shares of New Common Stock received.  In addition,
the basis and holding period of such stockholder's shares of Common Stock will
carry over as the basis and holding period of such stockholder's shares of New
Common Stock.

     Various legislative proposals have been introduced in Congress that would
educe the rate of federal income taxation of certain capital gains.  Such
legislation, if enacted, might apply only to gain realized on transactions
occurring after a date specified in the legislation.  It cannot be predicted
whether any such legislation ultimately will be enacted and, if enacted, what
its effective date will be.

     THE FOREGOING IS ONLY A GENERAL DESCRIPTION OF CERTAIN OF THE FEDERAL
INCOME TAX CONSEQUENCES OF THE REVERSE STOCK SPLIT TO THE STOCKHOLDERS WITHOUT
REFERENCE TO THE PARTICULAR FACTS AND CIRCUMSTANCES OF ANY PARTICULAR
STOCKHOLDER.  EACH STOCKHOLDER IS URGED TO CONSULT HIS OR HER OWN TAX ADVISOR
TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO SUCH STOCKHOLDER OF THE REVERSE
STOCK SPLIT (INCLUDING THE APPLICATION AND EFFECT OF STATE AND LOCAL INCOME AND
OTHER TAX LAWS).

SOURCE AND AMOUNTS OF FUNDS FOR AND EXPENSES OF THE REVERSE STOCK SPLIT

     Estimated fees and expenses incurred or to be incurred by the Corporation
in connection with the Reverse Stock Split are approximately as follows:

<TABLE>
<CAPTION>

                                                                    Approximate
Item                                                                  Amount
- ----                                                                -----------

<S>                                                                 <C>

Payment of Cash Consideration                                       $ 59,157.00
Legal Fees and Expenses                                             $ 20,000.00
Accounting Fees and Expenses                                        $  2,500.00
Commission Filing Fees                                              $     11.83
Printing and Mailing Expenses                                       $  2,500.00
Proxy Solicitation Fees and Expenses                                $    500.00
Miscellaneous Expenses                                              $  1,000.00
                                                                     ----------

    Total                                                           $ 85,668.83

</TABLE>

     The Corporation has paid or will be responsible for paying all of such
expenses.  It will not borrow any part of such funds to pay these expenses.

                                     13

<PAGE> 17

                            THE REVERSE STOCK SPLIT

AMENDMENT OF SECOND RESTATED ARTICLES OF INCORPORATION AND TO EFFECT THE
REVERSE STOCK SPLIT
   
     Pursuant to the terms of the Articles of Amendment, if approved, the
authorized shares of Common Stock will be reduced from 5,000,000 to 83,334,
each 60 shares of the Corporation's Common Stock then issued will be
automatically converted into one new share of the Corporation's New Common
Stock, and each share of Common Stock owned by a stockholder whose share
ownership would, as a result of the Reverse Stock Split, be reduced to less
than one share of New Common Stock (a "Fractional Stockholder") will be
automatically converted into the right to receive from the Corporation, in lieu
of the issuance of fractional shares of New Common Stock, cash in the amount of
$27 for each share of Common Stock.  The form of the Articles of Amendment is
attached as Annex A to this Proxy Statement.  If the Reverse Stock Split is
approved by the holders of a majority of the currently issued and outstanding
Common Stock present in person or by proxy at the Special Meeting, the
Corporation expects to file the Articles of Amendment to the Second Restated
Articles of Incorporation with the Secretary of State of the State of Oregon on
August 27, 1996, immediately following the Special Meeting, or as soon as
practicable thereafter (the "Effective Date").
    
EXCHANGE OF SHARES AND PAYMENT IN LIEU OF ISSUANCE OF FRACTIONAL SHARES

     Within 10 days after the Effective Date, the Corporation will mail to the
stockholders a notice of the filing of the Articles of Amendment (the "Notice
of Filing") and a letter of transmittal (the "Letter of Transmittal")
containing instructions with respect to the submission of shares of Common
Stock to the Corporation.  Fractional Stockholders will be entitled to receive
the Cash Consideration in lieu of the issuance of fractional shares of New
Common Stock, only by transmitting their stock certificate(s) for their shares
of Common Stock to the Corporation, together with the properly executed and
completed Letter of Transmittal and such evidence of ownership of such shares
as the Corporation may require.  All other stockholders will be entitled to
receive certificates for their shares of New Common Stock, also only by
transmitting their stock certificate(s) for their shares of Common Stock to the
Corporation, together with the properly executed and completed Letter of
Transmittal and such evidence of ownership of such shares as the Corporation
may require.

VOTING; VOTE REQUIRED

     The proposed Reverse Stock Split must be approved by a vote of not less
than a majority of the shares of Common Stock present in person or by proxy at
the meeting.  Each share of Common Stock is entitled to one vote on each matter
submitted to a vote at the Special Meeting.  The Board of Directors has been
informed that the executive officers and directors of the Corporation will vote
in favor of the Articles of Amendment.  The Reverse Stock Split has not been
structured so as to require the approval of a majority of the unaffiliated
stockholders.  There are no contracts, arrangements, understandings, or
relationships in connection with the Reverse Stock Split between the
Corporation (including its officers or its directors) and any other person with
respect to any securities of the Corporation.

     THE NOTICE OF FILING AND THE LETTER OF TRANSMITTAL WILL BE TRANSMITTED BY
THE CORPORATION TO STOCKHOLDERS AT A DATE SUBSEQUENT TO THE EFFECTIVE DATE. 
STOCKHOLDERS SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL THE NOTICE OF FILING
AND LETTER OF TRANSMITTAL ARE RECEIVED AND SHOULD SURRENDER THEIR CERTIFICATES
ONLY WITH SUCH LETTER OF TRANSMITTAL.

     There will be no service charges payable by the remaining stockholders in
connection with the exchange of their certificates or by the Fractional
Stockholders in connection with the payment of cash in lieu of the issuance of
fractional shares of New Common Stock.  These costs will be borne by the
Corporation.

DISSENTING STOCKHOLDERS' RIGHTS

     Stockholders who do not vote in favor of the approval of the Reverse Stock
Split may have the right to seek payment in cash of the fair value of their
shares of Common Stock by complying with the requirements of Sections 60.551

                                     14

<PAGE> 18

to 60.594 of the Oregon Business Corporation Act (the "OBCA").  Failure of a
stockholder to strictly adhere to the requirements of Sections 60.551 to 60.594
of the OBCA may result in the loss of such stockholder's dissenter's rights.
   
     A stockholder who wishes to assert such stockholder's dissenter's rights
must deliver to the Corporation a written notice before the vote on the Reverse
Stock Split at the Special Meeting to be held on August 27, 1996, of the
stockholder's intent to demand payment for the stockholder's shares of Common
Stock if the Reverse Stock Split is effectuated (the "Notice of Intent to
Demand Payment").  The written Notice of Intent to Demand Payment should be
delivered to United Bancorp, 555 S.E. Kane Street, Roseburg, Oregon 97470,
Attention:  Peter Nilsen, Secretary, prior to the Special Meeting.  A
dissenting stockholder may not dissent as to less than all shares of Common
Stock beneficially owned by the stockholder.  A dissenting stockholder also may
not vote any of such stockholder's shares of Common Stock for the Reverse Stock
Split.
    
     If the stockholders approve the Reverse Stock Split, the Corporation must
then give, within ten days after the approval of the Reverse Stock Split, a
written dissenters' notice (the "Dissenters' Notice") to each stockholder who
delivered to the Corporation a Notice of Intent to Demand Payment in accordance
with the OBCA.  The Dissenters' Notice must:  (a) state where the payment
demand will be sent and where and when certificates of shares will be
deposited; (b) inform holders of uncertificated shares to what extent transfer
of the shares will be restricted after the payment demand is received; (c)
supply a form for demanding payment that (i) includes the date of the first
announcement of the terms of the proposed corporate action to news media or to
stockholders and (ii) that requires that the person asserting dissenters'
rights certify whether or not the person acquired beneficial ownership of the
shares before that date; (d) set a date by which the Corporation must receive
the payment demand (which date may not be fewer than 30 and no more than 60
days after the date the Dissenters' Notice is delivered); and (e) be
accompanied by a copy of Sections 60.551 to 60.594 of the OBCA.

     A stockholder sent a Dissenters' Notice must (a) demand payment, (b)
certify whether the stockholder acquired beneficial ownership of the shares
before the date required to be set forth in the Dissenters' Notice, and (c)
deposit the stockholder's certificates in accordance with the terms of the
Dissenters' Notice.  A stockholder who does not demand payment or deposit the
stockholder's certificates where required, each by the date set forth in the
Dissenters' Notice, is not entitled to payment for the stockholder's shares
under Section 60.551 to 60.594 of the OBCA.

     As soon as the proposed corporate action is taken or upon receipt of a
payment demand in accordance with the OBCA, the Corporation must pay each
dissenter the amount the Corporation estimates to be the fair value of the
stockholder's shares, plus accrued interest.  The payment must be accompanied
by (a) the Corporation's balance sheet as of the end of the fiscal year, ending
not more than 16 months before the date of payment, income statement for that
year, and the latest available interim financial statements, if any; (b) a
statement of the Corporation's estimate of the fair value of the shares; (c) an
explanation of how the interest was calculated; (d) a statement of the
dissenter's rights to demand payment if the dissenter is not satisfied with
such payment; and (e) a copy of Sections 60.551 to 60.594 of the OBCA.

     A dissenter may notify the Corporation in writing of the dissenter's own
estimate of the fair value of the dissenter's shares and amount of interest
due, and demand payment of the dissenter's estimate, if the dissenter believes
that the amount paid is less than the fair market value of the dissenter's
shares or believes that the interest due is incorrectly calculated, if the
Corporation fails to make payment within 60 days after the date set for
demanding payment, or if the Corporation, having failed to take the proposed
action, does not return the deposited certificates or release the transfer
restrictions imposed on uncertificated shares within 60 days after the date set
for demanding payment.  A dissenter waives the right to demand payment, unless
the dissenter notifies the Corporation of the dissenter's demand in writing
within 30 days after the Corporation made or offered payment for the
dissenter's shares.

     If a demand for payment remains unsettled, the Corporation must commence a
proceeding within 60 days after receiving the payment demand and petition the
court to determine the fair value of the shares and accrued interest.  If the
Corporation does not commence the proceeding within the 60 day period, it shall
pay each dissenter whose demand remains unsettled the amount demanded.

     A vote AGAINST approval of the Reverse Stock Split does not constitute the
written objection required to be filed by a dissenting stockholder.  However,
failure by a stockholder to vote AGAINST approval of the Reverse Stock Split
will not constitute a waiver of rights under Sections 60.551 to 60.594 of the
OBCA provided that a written notice has been

                                     15

<PAGE> 19

properly delivered to the Corporation and such stockholder has not voted any of
such stockholder's shares FOR the approval of the Reverse Stock Split.

     The foregoing does not purport to be a complete statement of the
provisions of Section 60.551 to 60.594 of the OBCA and is qualified in its
entirety by reference to such sections, which are reproduced in full as Annex B
to this Proxy Statement.

     THE PROVISIONS OF SECTION 60.551 TO 60.594 OF THE OBCA ARE COMPLEX AND
TECHNICAL IN NATURE.  STOCKHOLDERS DESIRING TO EXERCISE DISSENTERS' RIGHTS MAY
WISH TO CONSULT COUNSEL, SINCE THE FAILURE TO COMPLY STRICTLY WITH THESE
PROVISIONS WILL RESULT IN THE LOSS OF THEIR DISSENTERS' RIGHTS.

              MARKET PRICES FOR SHARES OF COMMON STOCK; DIVIDENDS

MARKET FOR COMMON STOCK

     The Corporation has only a limited public trading market for its Common
Stock.  The Common Stock is traded over-the-counter primarily by Black &
Company, Inc. located in Portland, Oregon, and Smith, Barney, Shearson, Inc.,
located in Roseburg, Oregon.  The number of beneficial stockholders of common
stock at December 31, 1995, and 1994 was 383 and 393, respectively.  The stock
traded at $19 and $18 per share as of December 31, 1995, and 1994,
respectively.

DIVIDENDS

     The Corporation paid a cash dividend of 40 cents per share in 1994 and a
cash dividend of 42 cents per share in 1995.  In December 1995, the Corporation
declared a dividend of 44 cents per share, payable on March 31, 1996, for
stockholders of record as of February 29, 1996.

     The Bank is statutorily permitted to pay dividends to the Corporation
subject to certain limitations based on earnings and capital.  The Corporation
obtained funds from the Bank in order to pay its dividends.  At December 31,
1995, the amount of dividends the Bank could declare without approval was
$2,300,000.

                       DIRECTORS AND EXECUTIVE OFFICERS
   
     The following sets forth information as to each director and executive
officer of the Corporation as of June 30, 1996:
    
     Linda A. Ganim.

     Ms. Ganim, age 28, has served as Treasurer since May 1992.  Ms. Ganim is a
Certified Public Accountant with banking experience with North Valley Bank
between 1984 and 1986 and with Bank of America between 1987 to 1988, and served
as an accountant at Gordon, Odom and Davis, CPA Inc. from 1989 to 1992.  Ms.
Ganim is the Controller of the Bank and Treasurer of the Corporation and its
subsidiaries.

     David A. Jackson.

     Mr. Jackson, age 59, has been Chairperson of the Corporation's and Bank's
Board of Directors since 1987, and has been a director of the Corporation and
Bank since 1975.  Mr. Jackson's principal occupation has been cattle ranching
as president and majority shareholder of Jackson Ranch, Inc., a family-owned
ranching corporation.  Mr. Jackson is a member of the Executive, Loan,
Investment and Funds Management, and Sales and Service Committees.  He is also
a Trustee of the Corporation's Profit Sharing Plan and Trust.

                                     16

<PAGE> 20

     Gary L. Kjensrud.

     Mr. Kjensrud, age 53, has been a director of the Corporation since 1982
and director of the Bank since 1981.  Mr. Kjensrud has been an officer of the
Bank and Executive Vice President of the Corporation since August 1980, and has
been President and Chief Executive Officer of the Bank since April 1981.  Mr.
Kjensrud is a member of the Operations, Loan, Investment and Funds Management,
and Sales and Service Committees.  He is President and Director of Douglas
National Bank Insurance Agency, Inc., and serves on its Suitability Review
Committee.

     M. John Loosley.

     Mr. Loosley, age 68, has been a director of the Corporation and the Bank
since 1973.  He has been a Vice Chairperson and President of the Corporation
since March 1986.  Mr. Loosley was the principal stockholder and President of
Roseburg Paving Company until 1991, when he transferred control to his
children.  He, his wife, and his two children are the sole shareholders of
Beaver State, Inc., a paving company.  Mr. Loosley is Chairperson of the
Executive Committee, a member of the Loan, and Investment and Funds Management
Committees, and Chairperson of the Corporation's Profit Sharing Plan and Trust.

     Pete Martini.

     Mr. Martini, age 52, has been a director of the Corporation since March
23, 1993.  Mr. Martini has been the President of Elk River Enterprises, Inc.,
dba American Laminators, since before 1987.  American Laminators is engaged in
laminating structured timbers.  Mr. Martini is Chairperson of the Corporation's
Audit Committee, and a member of the Insurance and Sales and Service
Committees.  He is a Director of Douglas National Bank Insurance Agency.

     Clint Newell.

     Mr. Newell, age 35, has been a director of the Corporation since 1996.  He
is the dealer principal of Clint Newell Motors, Inc. since 1989.  He is a
member of the Audit and Sales and Service Committees.

     Peter H. Nilsen.

     Mr. Nilsen, age 48, has been Executive Secretary of the Corporation since
1986.  Mr. Nilsen, a 1972 graduate of the University of Oregon Law School, has
practiced law with the Roseburg law firm of Walton, Nilsen & Johnson, P.C.,
since that time.  Mr. Nilsen is also the Executive Secretary of Douglas
National Bank Insurance Agency, Inc.

     Brian R. Pargeter.

     Mr. Pargeter, age 53, has been a Director of the Corporation since
November 28, 1995.  He also serves as a Director of the Bank.  Since 1967, Mr.
Pargeter has been with Umpqua Insurance Agency, serving as President and
majority shareholder.  Mr. Pargeter is Chairperson of the Insurance Committee,
and a member of the Operations and Audit Committees.

     Lance C. Short.

     Mr. Short, age 51, has been a director of the Corporation and the Bank
since 1986.  He owns Short Building Co., a residential housing company, and has
been in that business since 1971.  Mr. Short is a Chairperson of the Operations
Committee and a member of the Loan and of the Investment and Funds Management
Committees, and a director of Douglas National Bank Insurance Agency.

                                     17

<PAGE> 21

     William C. Stiles.

     Mr. Stiles, age 65, has been a director of the Corporation and the Bank
since December 1979 and Vice President of the Corporation since March 1986. 
Mr. Stiles is a professional engineer and the majority owner and president of
Bill Stiles and Associates, a real estate brokerage firm in Roseburg, Oregon. 
Mr. Stiles is Chairperson of the Loan and of the Investment and Funds
Management Committees, and a member of the Executive Committee.  He is a
Chairperson of the Douglas National Bank Insurance Agency's Suitability Review
Committee, and he is a Trustee of the Profit Sharing Plan and Trust.

     Rickar D. Watkins.

     Rickar D. Watkins, age 50, has been Director of the Corporation and the
Bank since March of 1989.  Mr. Watkins is President and owner of Rick's Medical
Supply since 1978.  Mr. Watkins is Chairperson of the Sales and Service
Committee and a member of the Loan, Investment and Funds Management, and
Insurance Committees.

     Lauren D. Young.

     Mr. Young, age 62, has been a director of the Corporation and the Bank
since 1986.  He has owned and operated Lauren Young Tire Center (Les Schwab)
since 1969.  He is a member of the Executive, Sales and Service, and Audit
Committees, and is a Trustee of the Profit Sharing Plan and Trust.

        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
   
     The following table sets forth certain information as of June 30, 1996,
with respect to beneficial ownership of the Corporation's Common Stock by each
person who is known by the Corporation to own beneficially more than five
percent of the Common Stock, each of the Corporation's directors, each
executive officer, and all directors and executive officers as a group.  Each
named beneficial owner has sole voting and investment power with respect to the
shares listed, unless otherwise indicated.
    
                                     18

<PAGE> 22

<TABLE>
<CAPTION>
                                                          Amount of   Percent
Name of Beneficial Owner        Address                   Ownership   of Class
- ------------------------        -------                   ---------   --------

<S>                             <C>                       <C>         <C>

Employee Stock Ownership Plan   P.O. Box 1007             71,076      16.16%
and Trust (M. John Loosley,     Roseburg, OR 97470
Lance C. Short, Lauren D. 
Young, David A. Jackson, and 
William C. Stiles Trustees)

Gary L. Kjensrud                P.O. Box 308              44,013*     10.01%*
                                Winchester, OR 97495

David A. Jackson                P.O. Box 606              22,813       5.19%
                                Winchester, OR 97495

M. John Loosley                 245 Carriage Lane          8,279       1.88%
                                Roseburg, OR 97470

Lance C. Short                  P.O. Box 846               7,186       1.63%
                                Winchester, OR 97495

William C. Stiles               P.O. Box 1488              2,350        .53%
                                Roseburg, OR 97470

Lauren D. Young                 820 Old Garden Valley      1,438        .33%
                                  Road
                                Roseburg, OR 97470

Rickar D. Watkins               1425 N.E. Hillview         2,025        .46%
                                Roseburg, OR 97470

Pete Martini                    P.O. Box 297               2,232        .51%
                                Drain, OR 97435

Brian R. Pargeter               771 Lower Garden           2,569        .58%
                                  Valley Road
                                Roseburg, OR 97470

Clint Newell                    1481 N.E. Stephens             0       0.00%
                                Roseburg, OR 97470

Linda A. Ganim                  315 Strawberry                 0       0.00%
                                  Mountain Road
                                Roseburg, OR 97470

Peter H. Nilsen                 435 S.E. Kane Street           0       0.00%
                                P.O. Box 1265
                                Roseburg, OR 97470

All directors and executive                               92,905*     21.13%*
officers as a group (12
persons)

</TABLE>

     *  Does not include 10,260 shares of Common Stock allocated to Mr.
Kjensrud's account under the Employee Stock Ownership.

                                     19

<PAGE> 23

TRANSACTIONS IN SHARES OF COMMON STOCK
   
     The Corporation's ESOP purchased 1,100 shares of Common Stock on
March 23, 1996, for $23 per share and 243 shares on April 30, 1996, at $22 per
share, 3,877 shares on March 1, 1995, at $17.75 a share, and 8,657 shares on
December 28, 1994, at $18.375 per share from unaffiliated stockholders.  The
Corporation purchased 1,000 shares on March 1, 1995, at $22 per share, also
from an unaffiliated stockholder.  The Corporation, the ESOP, the directors,
and the executive officers did not effect any other transactions in the
Corporation's shares of Common Stock during the past sixty days.
    
                        INDEPENDENT PUBLIC ACCOUNTANTS
   
     The consolidated financial statements and schedules included in the
Corporation's Annual Report on Form 10-K for the fiscal year ended December 31,
1995 (the "1995 10-K"), as amended and restated in the Corporation's
Amendment No. 2 to Annual Report on Form 10-K for the fiscal year ended
December 31, 1995 (the "1995 10-K Amendment"), incorporated by reference in
this Proxy Statement, have been audited by Coopers & Lybrand, LLP, independent
public accountants, as stated in their reports with respect thereto.  It is not
expected that representatives of Coopers & Lybrand, LLP, the accountants for
the fiscal year ended December 31, 1995, or of Knight, Vale & Gregory, Inc.,
P.S., the accountants for the current fiscal year, will be present at the
Special Meeting.
    
                             FINANCIAL INFORMATION
   
     The Corporation hereby incorporates by reference the financial information
and report of the independent accountants thereon contained in Part III, Item
14 of the 1995 10-K, as amended and restated in the 1995 10-K Amendment, 
Management's Discussion and Analysis of Financial Condition and Results of
Operations contained in Part II, Item 7 of the 1995 10-K, as amended and
restated in the 1995 10-K Amendment, the financial information contained in
Part I, Item 1, of the Corporation's Quarterly Report on Form 10-Q for the
quarter ended March 31, 1996 (the "March 1996 10-Q"), and Management's
Discussion and Analysis of Financial Condition and Results of Operations
contained in Part 1, Item 2, of the March 1996 10-Q, which financial
information is attached to this Proxy Statement.
    
                            ADDITIONAL INFORMATION

     The Corporation is subject to the informational requirements of the
Exchange Act and in accordance therewith files reports and other information
with the SEC.  Such reports and other information can be inspected and copied
at the public reference facilities of the SEC at Room 1024, 450 Fifth Street,
N.W., Judiciary Plaza, Washington, D.C. 20549 and at the regional offices of
the SEC located at 7 World Trade Center, 13th Floor, Suite 1300, New York, New
York 10048 and Suite 1400, Citicorp Center, 14th Floor, 500 West Madison
Street, Chicago, Illinois 60661.  Copies of such materials can also be obtained
at prescribed rates by writing to the Public Reference Section of the SEC at
450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C. 20549.

     This Proxy Statement includes information required by the SEC to be
disclosed pursuant to Rule 13e-3 under the Exchange Act, which governs so-
called "going private" transactions by certain issuers or their affiliates.  In
accordance with that rule, the Corporation has filed with the SEC, under the
Exchange Act, a Schedule 13E-3 with respect to the Reverse Stock Split.  This
Proxy Statement does not contain all of the information set forth in the
Schedule 13E-3, parts of which are omitted in accordance with the regulations
of the SEC.  The Schedule 13E-3, and any amendments thereto, including exhibits
filed as a part thereof, will be available for inspection and copying at the
offices of the SEC as set forth above.

                                        By Order of the Board of Directors

                                        /s/ M. John Loosley
                                        _____________________________________
                                        M. John Loosley, Vice Chairman of the
                                        Board of Directors and President

                                     20

<PAGE> 24

                        INDEX TO FINANCIAL INFORMATION

Description                                                             Page 
- -----------                                                             ----

   
Management's Discussion and Analysis of Financial Condition and         F-2
  Results of Operations (Item 7 of Part II of the 1995 10-K)(as
  amended and restated in the 1995 10-K Amendment)

Audited Financial Statements (Item 14 of Part III of the 1995           F-7
 10-K) (as amended and restated in the 1995 10-K Amendment)

     Consolidated Balance Sheets at December 31, 1995 and 1994          F-9

     Consolidated Statements of Income for the years ended             F-11
       December 31, 1995, 1994 and 1993

     Consolidated Statements of Cash Flows for the years ended         F-12
       December 31, 1995, 1994 and 1993

     Statements of Stockholders' Equity for the years ended            F-13
       December 31, 1995, 1994 and 1993

     Notes to Consolidated Financial Statements                        F-14

     Five-Year Summary of Operations                                   F-31

     Report of Independent Accountants                                 F-32

Unaudited Financial Statements (Item 1 of Part I of the March 1996
  10-Q)

     Consolidated Balance Sheets at March 31, 1996, and December       F-33
       31, 1995

     Consolidated Statements of Income for the three months ended      F-35
       March 31, 1996, and March 31, 1995

     Consolidated Statements of Changes in Cash Flows for the three    F-36
       months ended March 31, 1996, and March 31, 1995

     Computation of Earnings Per Share for the three months ended      F-38
       March 31, 1996, and March 31, 1995

     Notes to Consolidated Financial Statements                        F-39

Management's Discussion and Analysis of Financial Condition and        F-40
  Results of Operations (Item 2 of Part I of the March 1996 10-Q)
    
                                     F-1

<PAGE> 25

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
- --------------------------------------------------------------------------
OPERATION
- ---------

RESULTS OF OPERATIONS
- ---------------------

1995 COMPARED TO 1994
- ---------------------

The Company had improved financial results in 1995 with net income up 95
percent from 1994.  The increase in net income resulted in a return on average
assets of 1.19% and a return on average equity of 10.95%, up from .59% and
5.94% respectively in comparison to 1994.  Various factors influenced the
increase in net income.  Net interest income was up 5 percent or $187,000,
noninterest income was up 14 percent or $105,000, and noninterest expense was
down 13 percent or $558,000 in comparison to 1994.

The Company repositioned the Investment portfolio in 1994, taking a $366,000
realized loss.  This repositioning increased yields on investments for 1995
dramatically.  The average yield on taxable securities in 1994 was 5.89
percent, while the average yield in 1995 was 7.02 percent.  Although the yield
on the securities increased, total securities decreased by 21 percent or
$12,338,000 in 1995.  The Company sold about $10,000,000 in securities to
decrease the volatility in the portfolio.  The Company reduced exposure in the
portfolio if rates were to rise substantially.  The Company used the proceeds
from the sale of securities and maturities throughout the year to pay off short
term debt and purchase seasoned real estate loans yielding an average interest
rate of 8 percent.  Hence, net loans increased over 1994 by $6,217,000 and
interest income on loans increased from $3,242,000 in 1994 to $3,982,000 in
1995.  The repositioning of the balance sheet resulted in an increase of
interest income of $594,000 in 1995.  The Company also recognized a provision
for loan losses of $80,000 in 1995, compared with no provision in 1994.  The
allowance for loan losses was $476,000 at December 31, 1995 which represented
1.19 percent of gross loans, compared with $483,000 or 1.43 percent in 1994.
The loan portfolio continues to be of strong credit quality which reflects the
Company's conservative policies.  Non performing loans were $178,604 at year
end compared with $168,000 in 1994.  The Company had net charge off loans of
$87,000 in 1995 compared to $5,000 in 1994.

   
The Bank's investment portfolio includes Collateralized Mortgage Obligations
and Mortgaged Backed Securities bonds which are issued by Governmental Agencies
such as FNMA, GNMA, FHLB.  These types of bonds are backed by the implied
credit of the United States Government and therefore have very little credit
risk associated with them.  In other words, the principal amount invested in
these bonds will be repaid in the scheduled time frame unless the Governmental
Agency were to go bankrupt and the United States Treasury did not step in and
bail them out (which is unlikely).  These types of bonds, like all investments,
have a degree of interest rate risk; however, they react a bit differently than
a Treasury Bond.  Since these investments are collateralized by home mortgages,
when the consumer refinances or sells his/her home, or makes a large principal
payment, these bonds will pay additional principal than scheduled.  Normally,
this happens in a falling interest rate cycle; hence, the principal received on
the bonds are reinvested at a lower rate.  Also, if the bonds were purchased at
a premium, these premiums are written off over a shorter period of time, hence
reducing the interest income and yield on these bonds.  This type of investment
also has extension risk, which is a form of interest rate risk.  This is the
risk that rates will rise and the consumer will not refinance or sell their
home, and hence the bond's average life will extend and the yield will be lower
than the market on the bonds for a greater period of time.  With these
risks considered, the Bank is compensated for the bonds with a higher yield
when purchased than a similar Treasury Bond.  This is the philosophy for
purchasing these bonds.
    
Total debt was reduced by nearly $5,000,000 by year end with the proceeds from
the sale of securities.  However, interest expense on these Notes Payable
increased by $246,000 over 1994.  This was due in part to an increased cost of
funds during 1995, whereby the average cost went from 5.56 percent in 1994 to
6.65 percent in 1995, and as a result of an increase in the average balance of
short term borrowings and long term debt for 1995.  Total deposits, including
Fed Funds Purchased and Repurchase Agreements fell 9 percent or $7,400,000
during 1995.  Bank customers transferred money out of savings and other
interest bearing accounts into Time Certificates, which showed an increase of
$2,001,000.  Time Certificates represent higher cost of funds for the Company
which resulted in an increase of interest expense of $100,000 over 1994.  The
Company feels the reason for the decline in deposits is largely the result of
customers moving money into annuities and mutual funds where they can earn
higher returns.  Net interest income, which is the difference between interest
income and interest expense was up 5 percent as a result of the preceeding
transactions.

                                     F-2

<PAGE> 26

In December 1995, the Company took advantage of the amnesty period offered by
FASB 115 to reclassify investment securities from the Held to Maturity (HTM)
portfolio into the Available for Sale (AFS) portfolio with no penalties. The
Company moved its entire Investment Portfolio to Available For Sale.  At
December 31, 1994 the Investment portfolio was comprised of 46 percent Held to
Maturity securities and 54 percent Available For Sale securities.  By moving
all of the securities into the Available For Sale Portfolio, the Company can
better manage liquidity concerns, volatility and net interest margin risks.
The Company has greater exposure to potential reductions in Stockholders Equity
if there is a large unrealized loss in the investment portfolio.  However, the
Company feels that with the ability to manage the Investment portfolio, the
potential exposure will be minimized.  The fair value of the Company's
Available for Sale securities exceeded its cost by $291,000 at December 31,
1995 creating an unrealized gain, compared with 1994 which showed an unrealized
loss of $1,276,000.  Total Stockholders Equity increased by $1,969,000, mainly
due to earnings and the change in unrealized gains/losses in the Investment
Portfolio.

Noninterest income which represents service charges on deposits and other fees
collected, increased by $105,000, due in part, to increased awareness of
service charges waived and restructuring of deposit product types.  Noninterest
expense decreased by $558,000 in 1995 due to the following.  The largest
variance was due to realized gains in the Investment Portfolio of $118,000 in
1995, whereas in 1994 there were realized losses of $336,000.  FDIC assessments
decreased substantially from 1994.  The FDIC lowered the insurance premium for
the Company to the minimum required by any bank.  The Company will see the full
effect of this change in 1996 when they will only pay $2,000 a year compared
with the $156,000 paid in 1994.  The amount paid in 1995 was $78,000 which
represented a $78,000 decrease in expense.  The remainder of noninterest
expenses did not change substantially over 1994.

The Company predicts a prosperous year for 1996, and expects the economy and
the interest rate cycle to remain fairly calm.

1994 COMPARED TO 1993
- ---------------------

The Company had a 42.8 percent decrease in net income from $1,027,000 in 1993
to $587,000 in 1994.  This decrease resulted primarily from the sale of certain
of the Company's investment securities at a loss and the purchase and
installation of a systems upgrade for the Company. Total assets increased from
$97,729,000 in 1993 to $103,857,000 in 1994, a 6.3 percent increase.  Total
loans increased by approximately 16.3 percent from $29,052,000 in 1993 to
$33,775,000 in 1994.  The increase in loans was due, in part, to the repurchase
from the Oregon Retirement System ("OPERF") of certain seasoned commercial real
estate loans the Bank originally sold to the OPERF. The increase in loans was
also due, in part, to the growth of commercial/agriculture loans. These loans
grew 17.6 percent from $17,211,000 in 1993 to $20,237,000 in 1994.  The
allowance for loan losses equaled $483,000 at December 31, 1994 which
represented 1.43 percent of gross loans.  At December 31, 1993, the allowance
totaled $488,000 and represented 1.6 percent of gross loans.  The Company had
net charge off loans of $5,000 in 1994 compared to $39,000 in 1993.  Non
performing loans were $168,000 at  December 31, 1994, compared with $3,000
December 31, 1993. The loan portfolio continues to be of strong credit quality
which reflects the Company's conservative policy.

The Company's investment in securities decreased slightly from $60,761,000 in
1993 to $59,007,000 in 1994.  The Company continues to increase investments in
state and political subdivisions (e.g., municipal bonds) from $6,266,000 in
1993 to $7,942,000 in 1994 in order to take advantage of the higher returns due
to their tax exempt status.  As a result, tax exempt income increased from
$105,000 in 1993 to $332,000 in 1994.  Interest income on taxable securities
decreased slightly from $3,054,000 in 1993 to $3,013,000 in 1994.  Net interest
income was up $746,000 from $3,908,000 in 1993 to $4,654,000 in 1994, an
increase of 19.1 percent, boosted in large part by the Federal Reserve Board's
action to raise the prime interest rate five times in 1994. On the other hand,
interest expense on deposits decreased by $215,000 from $1,443,000 in 1993 to
$1,228,000 in 1994, a 14.9 percent reduction, while deposits decreased 3.6
percent from $70,930,000 in 1993 to $68,386,000 in 1994.  With the increase in
interest rates, many customers moved their deposit accounts to higher yielding
investments such as treasury bills, annuities, and mutual funds.  The bank's
subsidiary, Douglas National Bank Insurance Agency, benefited from the
disintermediation of the deposit accounts as the Bank's customers used such
subsidiary's brokerage services to move their accounts.  During the fourth
quarter of 1994, the Company sold a portion of its Available For Sale
securities at a $366,000 loss.  The Company originally purchased these
securities when the yields offered were low.  It has now replaced them by
purchasing new securities with higher yields. The repositioning of a portion

                                     F-3

<PAGE> 27

of the securities portfolio, while resulting in a loss in 1994, in the view of
management, will improve the Company's earnings for 1995 and beyond.

At December 31, 1994, the Company had investment securities with average
maturities of approximately three years.  The fair value of the Company's
current portfolio of Available for Sale securities is lower than cost by
$1,276,000, compared to an excess of market cost of $436,000 in 1993.  The
fair value of its current portfolio of Held to Maturity securities is also
lower than cost by $1,354,000, compared to an excess of market over cost of
$106,000 in 1993. As a result, Stockholders Equity was decreased by $788,000:
$1,276,000 excess of cost over fair value, less $488,000 deferred income
benefit.

The Company purchased in 1994 computer equipment to support the FIserve
Comprehensive Banking System, a new system upgrade.  The purchase of this
equipment is reflected in the increase of Bank Premises from $2,608,000 in
1993 to $2,941,000 in 1994.  The systems upgrade includes computers, networking
equipment, etc. and in management's view, will result in increased efficiency
and customer service.  Salaries and benefits for employees also increased
from $1,590,000 in 1993 to $2,150,000 in 1994 due to the change in estimate of
retirement benefits and due to the overtime and training costs in connection
with the installation and purchase of the new computer system.  Cash flows
for the purchase of premises, furniture, and equipment was up from $108,000 in
1993 to $622,000 in 1994, also due to the installation and purchase of the
systems upgrade.  The total noninterest expenses were up 18 percent in 1994
for a total of $4,600,000, representing an annualized ratio of noninterest
expense to total revenue of 62.1 percent in 1994 compared to 59.8 percent in
1993.

1993 COMPARED TO 1992
- ---------------------

Total assets increased slightly from $97,085,000 in 1992 to $97,729,000 in
1993.  Loans, on the other hand, increased by approximately 20 percent from
$24,028,000 in 1992 to $29,052,000 in 1993.  The amount of the loans increased
as a result of the Company's commitment to increase its loan-to-deposit ratio
in order to improve the return on its assets.  Consumer loans almost doubled
from $4,440,000 in 1992 to $7,264,000 in 1993 and commercial/agricultural
loans jumped up 20 percent from $14,352,000 in 1992 to $17,211,000 in 1993. The
Company reduced the allowance for loan loss by $537,000 to satisfy the
requirements of the Comptroller of Currency, which allowance now represents 1.6
percent of the Company's gross loans.  At December 31, 1992, the allowance for
loan loss represented 4.4 percent of the Company's gross loans.  The Company
recognized as income the $537,000 reduction in the allowance for loan loss in
1993 as a negative provision for a loan loss.  The Company had net charge off
loans of $39,000 in 1993 as compared to net recoveries of $64,000 in 1992. 
Non-accrual loans at December 31, 1993, totaled only $3,000 compared with 1992
in which they totaled $315,000.

The Company's investments in securities increased slightly from $59,535,000 in
1992 to $60,761,000 in 1993.  The Company substantially increased investments
in obligations of state and political subdivisions (municipal bonds) from
$1,891,000 in 1992 to $6,266,000 in 1993.  Interest income on taxable
securities decreased by $802,000 from $3,856,000 in 1992 to $3,054,000 in 1993,
which represents a 20 percent decrease.  This decrease is attributable to the
low interest rate environment, resulting in the early paying off of mortgage
backed products and the repricing of other securities at lower rates. The
Company offset a part of interest income by reducing the cost of deposits.
Interest expense on deposits decreased by $444,000 in 1993, while deposits were
up by less than one percent from $70,087,000 in 1992 to $70,930,000 in 1993.

At December 31, 1993, the Company had investment securities with average
maturities of approximately two years.  The Company adopted SFAS 115 at
December 31, 1993, which separates these securities into three categories:
Held-to-Maturity, Available-for-Sale, and Trading Account. At December 31,
1993, the Company had $31,540,000 of the portfolio classified as
"Held-to-Maturity" and $28,785,000 classified as "Available-for-Sale", for
liquidity and asset liability management purposes.  The Available-for-Sale
securities are shown at fair value.  Stockholders' Equity increased by
$269,000: $437,000 excess of fair value over cost, less $168,000 of deferred
income taxes.

The Company also adopted SFAS 109 "Accounting for Income Taxes" as of January
1, 1993.  Under this liability method, deferred tax liabilities and assets
are for differences between the tax basis of assets and liabilities and their
financial reporting amounts at currently enacted tax rates. The Company also
changed its estimate of prior years taxes which increased income in 1993 by
$166,000.

                                     F-4

<PAGE> 28

Cash flows from operating activities show the amortization of securities'
discounts and premiums as a net amortization expense rather than a net
accretion into income as occurred in 1992.  This is because in 1992, the
Company held large balances of zero coupon discount bonds which accrue income.
These bonds were paid in early 1993.

The Company had an 11 percent decrease in net income from $1,156,000 in 1992
to $1,027,000 in 1993 due to the items described above.  The Company also
incurred certain unanticipated expenses in 1993 which affected net income,
including losses resulting from a robbery and the incurrence of additional
professional fees in connection with certain nonrecurring matters.

LIQUIDITY
- ---------

Liquidity represents the ability of the Company to insure that adequate funds
are available to meet customer's borrowing needs and fluctuations in deposits.

The most significant volatility, resulting in the need for cash outlays, is in
the purchased funds and time deposits.  The Company matches the proceeds
from purchased funds with investments, largely term federal funds, of
approximately the same maturity.  Time deposits have varying maturities and are
of varying amounts.  The Company can control, to some extent, the balance of
these time deposits by adjusting the rate offered on these funds.  Core
deposits represent demand, interest-bearing transactions and savings deposits. 
As of December 31, 1995 and 1994, core deposits were $50,688,000 and
$56,966,000 respectively.  Core deposits have no stated maturity, but in total
are less volatile than purchased funds and time deposits.

The Company has the ability to purchase federal funds from other financial
institutions to meet liquidity needs.  Investments and interest bearing
deposits with banks with a carrying value of $14,418,000 will mature or payoff
within the next year to meet additional cash requirements and, if necessary,
investment securities which are classified as Available For Sale, can be sold
prior to maturity to meet any unexpected cash demands.  The Company can also
control, to some extent, the cash outlays made for new loans to customers.
The Company does, however, have $8,181,000 of commitments to lend under lines
of credit and standby letters of credit which must be met if required.  The
Company does not anticipate all such commitments will be exercised, but would
meet these cash demands through the available sources previously discussed.

The Company has implemented a funds management program. These measures are
designed to achieve a minimum level of primary and secondary resources based
upon analysis of the volatility of the deposits and loan demands as well as
asset and liability mixes, yields and maturities.

CAPITAL RESOURCES
- -----------------

Capital resources to the Company represent the sources of liquidity previously
discussed.  These sources of liquidity can be obtained at various costs.  The
cost of these funds can change as market interest rates change.  Capital
resources are needed to meet investing and lending demands of the Company.
The rates at which these funds can be invested (generally in Treasury and
Agency securities or Collateralized Mortgage Obligations) or loaned to
customers also vary as market interest rates change.

Interest rate fluctuations can have a significant impact on the interest
income and interest expense of the Company.  The Company has relatively little
control over the rates it can earn on most assets and the rates it must pay on
most liabilities.

Within this environment, management's goal is to assure liquidity to meet the
needs of customers while maximizing the contribution of net interest income
to the Company's operating results without assuming undue risk.

The intent of management is to limit swings in net interest income resulting
from changes in interest rates.  An asset or liability is described as rate
sensitive when either it can be repriced (the rate changed) or it matures,
whichever comes first.  The difference between the amount of rate sensitive
assets and the amount of rate sensitive liabilities is referred to as the
interest rate sensitivity "gap".  If as many assets as liabilities can be
repriced within a specific time interval, the Company

                                     F-5

<PAGE> 29

is said to be matched.  In general, such a position will result in less
volatile swings in net interest income.  It is management's goal to minimize
swings in net interest income due to interest rate fluctuation.

                                     F-6

<PAGE> 30

                         UNITED BANCORP AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1995 and 1994
                 (in thousands of dollars, except per share data)

<TABLE>
<CAPTION>

                                                           1995          1994
                                                           ----          ----
<S>                                                    <C>           <C>

ASSETS
  Cash and cash equivalents:
    Cash and due from banks.........................   $  3,899      $  5,048
    Interest bearing deposits with bank.............          0         2,020
                                                          -----       -------
      Total cash and cash equivalents...............      3,899         7,068

  Securities:
    Held-to-maturity, fair value of $26,197 in 1994.       ---        27,551
    Available-for-sale..............................     46,669        31,456
                                                         ------        ------
      Total securities..............................     46,669        59,007

  Loans.............................................     39,985        33,775
    Less allowance for loan losses..................       (476)         (483)
                                                         ------        ------
      Net loans.....................................     39,509        33,292

  Bank premises, furniture and equipment, net.......      2,769         2,941
  Accrued interest receivable and other assets......      1,013         1,134
  Deferred income taxes.............................       ---            415
                                                         ------        ------
      Total assets..................................   $ 93,859      $103,857
                                                        =======       =======
LIABILITIES
  Deposits:
    Demand..........................................   $ 10,947      $ 12,317
    Interest bearing................................     27,057        28,099
    Savings.........................................     12,684        16,550
    Time certificates of $100 or larger.............        874         1,089
    Time certificates less than $100................     12,547        10,331
                                                         ------        ------
      Total deposits................................     64,109        68,386

  Federal funds purchased and securities sold under
   agreements to repurchase.........................     10,467        13,606
  Bank line of credit...............................      2,646         4,600
  Notes payable.....................................      4,103         7,092
  Debt of Employee Stock Ownership Plan.............        233           240
  Deferred income taxes.............................        182          ---
  Other liabilities.................................        658           441
                                                         ------        ------
      Total liabilities.............................   $ 82,398      $ 94,365
                                                         ------        ------
Commitments (Note 12)

</TABLE>

                                     F-7

<PAGE> 31

                         UNITED BANCORP AND SUBSIDIARIES
                         -------------------------------
                       CONSOLIDATED BALANCE SHEETS (CONT.)
                          December 31, 1995 and 1994
              (amounts in thousands of dollars, except share data)

<TABLE>
<CAPTION>

                                                           1995         1994
                                                           ----         ----
<S>                                                    <C>          <C>
STOCKHOLDERS' EQUITY
  Preferred stock, no par value; 1,000,000 shares
   authorized, none issued..........................       ---          ---
  Common stock; $2.50 par value; 5,000,000 shares
   authorized, 440,441 (438,534 in 1994) shares
   issued and outstanding...........................   $  1,101     $  1,096
  Additional paid-in capital........................      3,515        3,484
  Retained earnings.................................      6,899        5,940
  Unearned Employee Stock Ownership Plan compensation      (233)        (240)
  Net unrealized gains (losses) on securities available-
  for-sale, net of $112 liability ($488 benefit in 1994)
  for deferred income taxes.........................        179         (788)
                                                         ------       ------
    Total stockholders' equity......................     11,461        9,492
                                                         ------       ------
      Total liabilities and stockholders' equity....   $ 93,859     $103,857
                                                        =======      =======

</TABLE>

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

                                     F-8

<PAGE> 32

                        UNITED BANCORP AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
             for the years ended December 31, 1995, 1994 and 1993
               (in thousands of dollars, except per share data)

<TABLE>
<CAPTION>

                                                1995       1994        1993
                                                ----       ----        ----
<S>                                          <C>        <C>         <C>

INTEREST INCOME
 Loans...................................... $ 3,982    $ 3,242     $ 2,503
 Federal funds sold and interest bearing
  deposits with bank........................      57        100         113
 Securities:
    Taxable.................................   2,828      3,013       3,054
    Exempt from federal income taxes........     414        332         105
                                              ------     ------      ------
    Total interest on securities.............  3,242      3,345       3,159
                                              ------     ------      ------
      Total interest income.................   7,281      6,687       5,775

INTEREST EXPENSE
 Deposits...................................   1,328      1,228       1,443
 Federal funds purchased and securities
  sold under agreements to repurchase.......     483        422         240
 Notes payable..............................     629        383         184
                                              ------     ------      ------
    Total interest expense..................   2,440      2,033       1,867
                                              ------     ------      ------
      Net interest income...................   4,841      4,654       3,908
Provision (credit) for loan losses..........      80       ---         (537)
                                              ------     ------      ------
      Net interest income after provision
      (credit) for loan losses..............   4,761      4,654       4,445
                                              ------     ------      ------
NONINTEREST INCOME
 Service charges on deposit accounts........     557        520         514
 Other service charges, commissions and fees     198        176         248
 Other......................................     134         88          61
                                              ------     ------      ------
                                                 889        784         823
                                              ------     ------      ------
NONINTEREST EXPENSE
 Salaries and employee benefits.............   2,132      2,150       1,590
 Executive Incentive Plan...................      60         55          77
 Contract labor.............................     110        165         274
 Net occupancy and equipment................     588        547         504
 Outside data processing services...........     203        194         239
 Supplies...................................     126        114          88
 FDIC assessment............................      78        156         156
 Professional services......................      74         90         168
 Advertising/public relations...............      87         84         105
 Realized (gains) losses on sales
  of securities.............................    (118)       366          (2)
 Other......................................     741        718         745
                                              ------     ------      ------
    Total noninterest expense...............   4,081      4,639       3,944
                                              ------     ------      ------
      Income before income taxes............ $ 1,569    $   799     $ 1,324


Provision for income taxes..................     426        212         297
                                              ------     ------      ------
          Net income........................ $ 1,143    $   587     $ 1,027
                                              ======     ======      ======
Average number of common and common
 equivalent shares outstanding.............. 423,330    421,453     437,624
                                              ======     ======      ======
Net income per common share................. $  2.70    $  1.39     $  2.34
                                              ======     ======      ======
</TABLE>

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

                                     F-9

<PAGE> 33

                         UNITED BANCORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              for the years ended December 31, 1995, 1994 and 1993
                           (in thousands of dollars)

<TABLE>
<CAPTION>

                                                1995      1994         1993
                                                ----      ----         ---- 
<S>                                          <C>       <C>          <C>
INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS

Cash flows from operating activities:
 Net income................................. $ 1,143   $   587      $ 1,027
 Reconciliation of net income to net cash
 provided by operating activities:
  Loss on disposal of furniture and
   equipment................................    ---         48         ---
  Depreciation..............................     261       241          255
  Provision (credit) for loan losses........      80      ---          (537)
  Deferred income tax provision (benefit)...      (5)       28          191
  Stock dividend received on FHLB stock.....     (92)      (59)         (61)
  Amortization of investment securities'
   discounts and premiums...................     (27)      236          386
  Realized (gains) losses on sales of
   securities...............................    (118)      366           (2)
  Change in assets and liabilities:
  (Increase) decrease in interest receivable
   and other assets.........................     121      (279)         136
  Increase (decrease) in other liabilities..     217       207         (288)
                                              ------    ------       ------
  Net cash provided by operating activities.   1,580     1,375        1,107
                                              ------    ------       ------
Cash flows from investing activities:
 Securities:
  Available-for-sale:
   Maturities...............................   2,912     6,897         ---
   Purchases................................  (6,077)  (15,471)        ---
   Proceeds from sales......................  13,166    10,064         ---
  Held-to-maturity:
   Maturities...............................   6,037    13,954         ---
   Purchases................................  (2,041)  (15,963)        ---
 Maturities of securities...................    ---       ---        23,765
 Purchases of securities....................    ---       ---       (26,864)
 Proceeds from sales of securities..........    ---       ---         2,014
 Net (increase) decrease in loans...........  (6,210)   (4,713)      (5,063)
 Purchase of premises, furniture and equip..    (105)     (622)        (108)
                                              ------    ------       ------
  Net cash provided by (used in) investing
   activities.............................     7,682    (5,854)      (6,256)
                                              ------    ------       ------
Cash flows from financing activities:
 Net increase (decrease) in deposits........  (4,277)    (2,544)         843
 Proceeds from issuance of ESOP debt........      69        159         ---
 Stock purchased for ESOP...................     (69)      (159)        ---
 Payment of ESOP debt.......................      78         10           60
 Net increase (decrease) in federal funds
  purchased and securities sold under
  repurchase agreements.....................  (3,139)     3,712       (4,942)
 Net borrowings (repayments) from bank line
  of credit.................................  (1,954)     3,000        1,600
 Advances from FHLB of Seattle..............  16,800      2,597       10,216
 Repayment of debt and advances from FHLB
  of Seattle................................ (19,789)       (10)      (8,229)
 Retirement of stock........................    ---         (19)         (21)
 Proceeds from issuance of stock............      34         35           24

</TABLE>

                                     F-10

<PAGE> 34

                         UNITED BANCORP AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
              for the years ended December 31, 1995, 1994 and 1993
                           (in thousands of dollars)

<TABLE>
<CAPTION>

                                                1995      1994         1993
                                                ----      ----         ---- 
<S>                                          <C>       <C>          <C>

 Cash dividends paid........................    (184)      (175)        (130)
                                              ------     ------       ------
  Net cash provided by (used in) financing
   activities............................... (12,431)     6,606         (579)
Net increase (decrease) in cash and cash      ------     ------       ------
 equivalents................................  (3,169)     2,127       (5,728)
Cash and cash equivalents at beginning
 of year....................................   7,068      4,941       10,669
                                              ------     ------       ------
Cash and cash equivalents at end of year.... $ 3,899   $  7,068     $  4,941
                                              ======     ======       ======
NONCASH INVESTING AND FINANCING ACTIVITIES

Change in net unrealized gains (losses) on
securities available-for-sale, net of
deferred income taxes....................... $   967   $(1,057)     $    269

Transfer of securities from held-to-
maturity to available-for-sale, effective
December 1, 1995, net of unrealized gain
of $128..................................... $23,680      ---           ---

CASH PAID DURING THE YEAR FOR
 Interest................................... $ 2,554   $ 2,014      $  1,908
 Income taxes...............................     364       296           341

</TABLE>

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

                                     F-11

<PAGE> 35

                         UNITED BANCORP AND SUBSIDIARIES
                       STATEMENTS OF STOCKHOLDERS' EQUITY
              for the years ended December 31, 1995, 1994 and 1993
                           (in thousands of dollars)

<TABLE>
<CAPTION>

                                                     Additional
                                     Common Stock      Paid-in  Retained
                                   Shares    Amount    Capital  Earnings 
                                   ------   --------  --------  -------- 
<S>                                 <C>      <C>       <C>       <C>      

Balances, December 31, 1992.......  436,992  $ 1,092   $ 3,469   $ 4,631 
Net income........................     ---      ---       ---      1,027
Compensation under Employee
 Stock Ownership Plan.............     ---      ---       ---       ---
Dividends declared-$.30 per share.     ---      ---       ---       (130)
Retirement of stock...............   (1,302)      (3)      (18)     ---
Dividends reinvested..............    1,898        5        19      ---
Net unrealized holding gains......     ---      ---       ---       ---
                                    -------   ------    ------    ------
Balances, December 31, 1993.......  437,588    1,094     3,470     5,528
Net income........................     ---      ---       ---        587
Compensation under Employee
 Stock Ownership Plan.............     ---      ---       ---       ---
Stock purchased for Employee Stock
 Ownership Plan...................     ---      ---       ---       ---
Dividends declared-$.40 per share.     ---      ---       ---       (175)
Retirement of stock...............   (1,345)      (3)      (16)     ---
Dividends reinvested..............    2,291        5        30      ---
Net unrealized holding losses.....     ---      ---       ---       ---
                                    -------   ------    ------    ------
Balances, December 31, 1994.......  438,534    1,096     3,484     5,940
Net income........................     ---      ---       ---      1,143
Compensation under Employee
 Stock Ownership Plan.............     ---      ---          2      ---
Stock purchased for Employee Stock
 Ownership Plan...................     ---      ---       ---       ---
Dividends declared-$.42 per share.     ---      ---       ---       (184)
Dividends reinvested..............    1,907        5        29      ---
Net unrealized holding gains......     ---      ---       ---       ---
                                    -------   ------    ------    ------
Balances, December 31, 1995....... $440,441  $ 1,101   $ 3,515   $ 6,899
                                    =======   ======    ======    ======
</TABLE>

FOR TOTALS OF EACH YEARS ACTIVITIES, TABLE IS CONTINUED ON NEXT PAGE.

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

                                     F-12

<PAGE> 36

                         UNITED BANCORP AND SUBSIDIARIES
                       STATEMENTS OF STOCKHOLDERS' EQUITY
              for the years ended December 31, 1995, 1994 and 1993
                (in thousands of dollars, except share amount)

<TABLE>
<CAPTION>

                                         Unearned         Net
                                       Employee Stock  Realized
                                         Ownership       Gains
                                           Plan       (Losses) on
                                       Compensation   Securities       Total
                                       ------------   -----------    ---------
<S>                                     <C>            <C>           <C>

Balances, December 31, 1992.........    $    (151)          ---      $   9,041
Net income..........................         ---            ---          1,027
Compensation under Employee
 Stock Ownership Plan...............           60           ---             60
Dividends declared-$.30 per share...         ---            ---           (130)
Retirement of stock.................         ---            ---            (21)
Dividends reinvested................         ---            ---             24
Net unrealized holding gains........         ---       $     269           269
                                           ------         ------        ------
Balances, December 31, 1993.........          (91)           269        10,270
Net income..........................         ---            ---            587
Compensation under Employee
 Stock Ownership Plan...............           10           ---             10
Stock purchased for Employee Stock
 Ownership Plan.....................         (159)          ---           (159)
Dividends declared-$.40 per share...         ---            ---           (175)
Retirement of stock.................         ---            ---            (19)
Dividends reinvested................         ---            ---             35
Net unrealized holding losses.......         ---          (1,057)       (1,057)
                                           ------         ------        ------
Balances, December 31, 1994.........         (240)          (788)        9,492
Net income..........................         ---            ---          1,143
Compensation under Employee
 Stock Ownership Plan...............           76           ---             78
Stock purchased for Employee Stock
 Ownership Plan.....................          (69)          ---            (69)
Dividends declared-$.42 per share...         ---            ---           (184)
Dividends reinvested................         ---            ---             34
Net unrealized holding gains........         ---             967           967
                                           ------         ------        ------
Balances, December 31, 1995.........      $  (233)       $   179       $11,461
                                           ======         ======        ======
</TABLE>

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

                                     F-13

<PAGE> 37

                         UNITED BANCORP AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        (amounts in thousands of dollars)

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Principles of Consolidation

     The consolidated financial statements include the accounts of United
     Bancorp (the Company) and its wholly-owned subsidiaries, Douglas National
     Bank (the Bank) (including its wholly-owned subsidiary, Douglas National
     Bank Insurance Agency, Inc.) and UBC Investment Corporation, which was
     merged into United Bancorp in December 1995.  The Company and the Bank
     provide banking, commercial financing, mortgage lending and brokerage,
     investing, insurance and other services primarily to customers in the
     Douglas County area of Oregon.  All significant inter-company transactions
     and balances have been eliminated in consolidation.  Substantially all of
     the Bank's depositors are businesses and individuals located in Douglas
     County.

     Basis of Presentation

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

     Cash and Cash Equivalents

     For purposes of reporting cash flows, cash and cash equivalents include
     cash on hand, amounts due from or deposited with banks, and interest
     bearing balances due from banks.  Generally, federal funds are sold for
     one-day periods.

     Securities

     On December 31, 1993, the Company adopted Statement of Financial
     Accounting Standards (SFAS) No. 115, "Accounting for Certain Investments
     in Debt and Equity Securities" and reported an increase to December 31,
     1993 stockholders' equity of $269 ($437 before deferred income taxes). 
     Investments in securities are classified by management as either
     held-to-maturity, available-for-sale, or trading.  Management determines
     the appropriate classification of securities at the time of purchase.  On
     December 1, 1995, the Company transferred all of its held-to-maturity
     securities, with an amortized cost and net unrealized gain of $23,552 and
     $128, respectively, to the available-for-sale classification.

     Investments in debt securities classified as held-to-maturity are acquired
     with the intent and ability to hold to maturity, are stated at cost, and
     are adjusted for amortization of premiums and accretion of discounts.  
     Securities sold from the held-to-maturity portfolio within 90 days of
     maturity when interest rate risk has been substantially eliminated as a
     pricing factor are considered to have matured.

     Securities classified as available-for-sale are to be held for indefinite
     periods of time and may be sold in response to movements in market
     interest rates, changes in the maturity mix of bank assets and
     liabilities, or demands on liquidity.  These securities are carried at
     fair value and unrealized holding gains and losses (net of deferred income
     taxes) are reported as a separate component of stockholders' equity.

     Securities classified as trading are to be carried at fair value, with the
     unrealized gains and losses included in earnings.  The Company has no
     securities classified as trading securities.

                                     F-14

<PAGE> 38

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued:

    Interest income on debt securities is included in income using the level
    yield method.  Gains and losses on sales of securities are recognized on a
    specific identification basis.

    Loans

    Loans are reported at their principal outstanding balance net of
    charge-offs, deferred loan fees and costs on originated loans, unearned
    income, and unamortized premiums or discounts on purchased loans.  Interest
    income is generally recognized when income is earned using the interest
    method.  Loan origination fees and certain direct loan origination costs
    are deferred and the net amounts are amortized as adjustments of the loans'
    yields.

    Allowance for Loan Losses

    The Bank adopted SFAS No. 114, "Accounting by Creditors for Impairment of a
    Loan", on January 1, 1995.  Under the new Standard a loan is considered
    impaired based on current information and events if it is probable that the
    Bank will be unable to collect the scheduled payments of principal or
    interest when due according to the contractual terms of the loan agreement.
    The measurement of impaired loans is generally based on the present value
    of expected future cash flows discounted at the historical effective
    interest rate, except that all collateral-dependent loans are measured for
    impairment based on the fair value of the collateral.

    The adequacy of the allowance for credit losses is periodically evaluated
    by the Bank in order to maintain the allowance at a level that is 
    sufficient to absorb probable credit losses.  Management's evaluation of
    the adequacy of the allowance is based on a review of the Bank's historical
    loss experience, known and inherent risks in the loan portfolio, including
    adverse circumstances that may affect the ability of the borrower to repay
    interest and/or principal, the estimated value of collateral, and an
    analysis of the levels and trends of delinquencies, charge-offs, and the
    risk ratings of the various loan categories.  Such factors as the level and
    trend of interest rates and the condition of the national and local
    economies are also considered.

    The allowance for credit losses is established through charges to earnings
    in the form of a provision for credit losses.  Increases and decreases in
    the allowance due to changes in the measurement of the impaired loans are
    included in the provision for credit losses.  Loans continue to be
    classified as impaired unless they are brought fully current and the
    collection of scheduled interest and principal is considered probable.

    When a loan or portion of a loan is determined to be uncollectible, the
    portion deemed uncollectible is charged against the allowance and
    subsequent recoveries, if any, are credited to the allowance.

    Income Recognition on Impaired and Nonaccrual Loans

    Loans, including impaired loans, are generally classified as nonaccrual if
    they are past due as to maturity or payment of principal or interest for a
    period of more than 90 days, unless such loans are well-secured and in the
    process of collection.  If a loan or a portion of a loan is classified as
    doubtful or is partially charged off, the loan is classified as nonaccrual. 
    Loans that are on a current payment status or past due less than 90 days
    may also be classified as nonaccrual if repayment in full of principal or
    interest is in doubt.

    Loans may be returned to accrual status when all principal and interest
    amounts contractually due (including arrearages) are reasonably assured of
    repayment within an acceptable period of time, and there is sustained
    period of repayment performance (generally a minimum of six months) by the
    borrower, in accordance with the contractual terms of interest and
    principal.

                                     F-15

<PAGE> 39

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued:

    While a loan is classified as nonaccrual and the future collectibility of
    the recorded loan balance is doubtful, collections of interest and
    principal are generally applied as a reduction to principal outstanding. 
    When the future collectibility of the recorded loan balance is expected,
    interest income may be recognized on a cash basis.  In the case where a
    nonaccrual loan had been partially charged off, recognition of interest on
    a cash basis is limited to that which would have been recognized on the
    recorded loan balance at the contractual interest rate.  Cash interest
    receipts in excess of that amount are recorded as recoveries to the
    allowance for loan losses until prior charge-offs have been fully
    recovered.

    Bank Premises, Furniture and Equipment

    Premises, furniture, equipment, improvements and replacements are stated at
    cost. Depreciation is recognized on the straight-line method over the
    estimated useful life of the asset.  Gains and losses from disposal of
    assets are reflected in noninterest expense.  Maintenance and repairs are
    expensed and betterments are capitalized.  Costs of purchased software are
    amortized over five years.

    Income Taxes

    The Company files consolidated federal and State of Oregon income tax
    returns.  Subsidiaries of the Company are allocated a share of the
    consolidated income tax provision by use of the separate return method.  On
    January 1, 1993, the Company prospectively adopted Statement of Financial
    Accounting Standards No. 109.  The cumulative and 1993 effect on net income
    of adopting SFAS No. 109 was immaterial.  The Statement requires the use of
    an asset and liability approach to account for income taxes.

    Earnings Per Share

    Earnings per share is net income divided by weighted average common shares
    outstanding.

    Reclassifications

    Certain 1993 and 1994 amounts have been reclassified to conform to the 1995
    presentation.

                                     F-16

<PAGE> 40

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

2.  SECURITIES:

    The amortized cost and estimated market values of securities are as follows
    at December 31:

<TABLE>
<CAPTION>

                                               Gross       Gross
                                  Amortized  Unrealized  Unrealized Approximate
                                    Cost       Gains       Losses    Fair Value
                                  ---------  ----------  ---------- -----------
                                   <C>        <C>         <C>         <C> 

Held-to-Maturity
 1994:
  U.S. Treasury obligations.....   $   503        ---         ---     $    503
  U.S. Government agencies......    13,076        ---     $    690      12,386
  Collateralized mortgage obliga-
   tions and mortgage-backed
   securities...................     8,461    $      5         261       8,205
  Obligations of State and
   political subdivisions.......     5,511        ---          408       5,103
                                    ------     -------      ------      ------
    Total.......................   $27,551    $      5    $  1,359    $ 26,197
                                    ======     =======      ======      ======
Available-for-Sale
 1995:
  U.S. Government agencies.......  $10,324    $    164    $     65    $ 10,423
  Collateralized mortgage obliga-
   tions and mortgage-backed
   securities....................   24,098         266         103      24,261
  Obligations of State and
   political subdivisions........   10,467          95          66      10,496
  Federal Reserve and Federal Home
   Loan Bank stock...............    1,489        ---         ---        1,489
                                    ------     -------     -------      ------
    Total.......................   $46,378    $    525    $    234    $ 46,669
                                    ======     =======     =======      ======
Available-for-Sale
 1994:
  U.S. Government agencies.......  $ 2,199        ---     $    174    $  2,025
  Collateralized mortgage obliga-
   tions and mortgage-backed
   securities....................   26,612    $     36         964      25,684
  Obligations of State and
   political subdivisions........    2,605        ---          174       2,431
  Federal Reserve and Federal
   Home Loan Bank stock..........    1,316        ---         ---        1,316
                                    ------     -------     -------      ------
    Total.......................   $32,732    $     36    $  1,312    $ 31,456
                                    ======     =======     =======      ======
    The carrying amount and approximate market value of debt securities at
    December 31, 1995 by contractual maturity are shown below.  Expected
    maturities may differ from contractual maturities because borrowers may
    have the right to call or prepay obligations with or without call or
    prepayment penalties.

</TABLE>

<TABLE>
<CAPTION>

                                                        Available-for-Sale
                                                     Amortized    Approximate
                                                        Cost       Fair Value
                                                     ---------    ------------
<S>                                                  <C>           <C>

Due in one year or less...................           $    245      $      244
Due after one year through 5 years........              8,533           8,537
Due after 5 years through 10 years........             14,733          14,791
Due after 10 years........................             21,378          21,608
                                                       ------          ------
                                                     $ 44,889       $  45,180
                                                       ======          ======
</TABLE>

                                     F-17

<PAGE> 41

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

2.  SECURITIES, continued:

    Summarized information for securities transactions is as follows:

<TABLE>
<CAPTION>

                                       Proceeds                          Net
                                         from                          Realized
                                       Sales of      Gross     Gross    Gains
                                      Investments    Gains    Losses   (Losses)
                                      -----------    -----    ------   --------
<S>                                   <C>            <C>      <C>      <C>

1993................................  $   2,014      $   2    $ ---    $     2
1994................................  $  10,064      $   7    $ (373)  $  (366)
1995...............................   $  13,166      $ 241    $ (123)  $   118

</TABLE>

    Securities under the control of the Bank with a par value of approximately
    $15,285 and $16,413 at December 31, 1995 and 1994, respectively, were
    pledged to collateralize repurchase agreements and public funds.

3.  LOANS AND ALLOWANCE FOR LOAN LOSSES:

    The loan portfolio consists of the following at December 31:

<TABLE>
<CAPTION>

                                                          1995         1994
                                                          ----         ----
<S>                                                     <C>          <C>

     Commercial and agricultural....................    $ 27,214     $ 20,237
     Real estate mortgage loans.....................       7,278        6,135
     Installment and consumer.......................       4,431        5,604
     Real estate construction loans.................       1,109        1,826
                                                         -------      -------
                                                          40,032       33,802
     Less net deferred loan fees....................         (47)         (27)
                                                         -------      -------
       Total loans..................................    $ 39,985     $ 33,775
                                                         =======      =======
</TABLE>

     Allowance for loan loss activity was as follows:

<TABLE>
<CAPTION>

                                                1995       1994       1993
                                                ----       ----       ----
<S>                                            <C>        <C>        <C>

     Balance, beginning of year............    $  483     $  488     $ 1,064
     Provision (credit) for loan losses....        80        ---        (537)
     Loans charged off.....................      (130)       (50)        (87)
     Recoveries............................        43         45          48
                                                -----      -----      ------
     Balance, end of year..................    $  476     $  483     $   488
                                                =====      =====      ======
</TABLE>

     At December 31, 1995, the Bank had no loans requiring a specific valuation
     allowance in accordance with SFAS No. 114.  During 1995, the Bank did not
     have any loans which would be classified as impaired under the guidelines
     of SFAS No. 114.

     At December 31, 1995 and 1994, the Bank had nonaccrual loans of $4 and
     $168, respectively.  Interest income of $12 and $11 was recognized on
     these loans in 1995 and 1994, respectively.  Had these loans performed in
     accordance with their original terms, additional interest income of $1 and
     $5 would have been recorded in 1995 and 1994, respectively.

                                     F-18

<PAGE> 42

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

2.   LOANS AND ALLOWANCE FOR LOAN LOSSES, continued:

     A substantial portion of the Bank's loans are made to businesses and
     residents located in Douglas County, Oregon.  The Bank's credit policies
     require an evaluation of each borrower's credit worthiness on a
     case-by-case basis.  Collateral generally consists of real and personal
     property.  At the discretion of management, personal guarantees of the
     borrower may be obtained in addition to the collateral.  The ultimate
     collectibility of a substantial portion of the Bank's loan portfolio is
     susceptible to adverse changes in the local market conditions.  It is
     management's opinion that the allowance for loan losses is adequate to
     absorb known and inherent risks in the loan portfolio.

     Small homogeneous loans represent consumer loans, including credit cards,
     checkloans, homelines, and other installment loans, under $25,000. 
     Quality ratings for the Bank's loan assets, in relation to the exposure
     risk of each credit, are as follows:

     GRADE 1

     "Prime Assets" - High liquidity, negligible risk

     Loans which are well collateralized by high grade, liquid collateral with
     ample margins so that repayment is considered undoubted.

     GRADE 2

     "High Quality Assets" - Good liquidity or demonstrated ability to service
     debt, low risk

     Loans generally collateralized by well margined real or personal property
     and have a sound primary source of repayment other than from liquidation
     of the collateral.

     GRADE 3

     "Standard Assets" - Acceptable liquidity and debt service capacity-
     acceptable risk

     Borrowers in this group are not as strong nor do they provide the liquid
     or well margined collateral that the better graded risks do, but they do
     not indicate any apparent significant credit weakness.

     GRADE 4

    "Criticized Assets" - Other assets especially mentioned

     Other assets in this category are currently protected, but are potentially
     weak.  Those assets constitute an undue and unwarranted credit risk, but
     not to the point of justifying a classification of sub-standard.  The
     credit risk may be relatively minor yet constitute an unwarranted risk in
     light of the circumstances surrounding a specific asset.

                                     F-19

<PAGE> 43

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

3.   LOANS AND ALLOWANCE FOR LOAN LOSSES, continued:

     GRADE 5

     "Classified Assets" - Substandard

     A substandard asset is inadequately protected by the current net worth and
     paying capacity of the obligor or of the collateral pledged, if any. 
     Assets so classified must have a well defined weakness that jeopardizes
     the liquidation of the debt.  They are characterized by the distinct
     possibility that the Bank will sustain some loss if the deficiencies are
     not corrected.

     GRADE 6

     "Classified Assets" - Doubtful

     An asset classified doubtful has all the weaknesses inherent in one
     classified substandard with the added characteristic that the weaknesses
     make collection or liquidation in full, on the basis of currently existing
     facts, conditions and values, highly questionable and improbable.  The
     possibility of loss is extremely high, but because of certain important
     and reasonably specific pending factors which may work to the advantage
     and strengthening of the asset, its classification as an estimated loss if
     deferred until more exact status is determined.

     GRADE 7

     "Classified Assets" - Loss

     Assets classified as losses are considered uncollectible and of such
     little value that their continuance as bankable assets is not warranted. 
     This classification does not mean that the asset has absolutely no
     recovery or salvage value, but rather it is not practical or desirable to
     defer writing off this basically worthless asset even though partial
     recovery may be effected in the future.

     Impaired loans are those that are deteriorating due to problems effecting
     the borrower's ability to make contractual payments, or repay the loan at
     maturity.  The conditions that effect the borrower's ability to pay
     include adverse financial developments, operational problems, management
     or personal problems.

     The Bank's policy is to place loans on non-accrual status based on the
     following criteria:

     IMPAIRED LOANS (problem or non-performing loans)

     A problem or non-performing loan is defined as a loan whose repayment at
     maturity is questionable or not in accordance with its contractual terms. 
     A problem loan develops when the bank has reason to believe the borrower
     cannot, or will not, perform in accordance with the provisions of the
     loan.  Impaired loans would generally fall in asset risk grades 5, 6, or
     7.

     NON-ACCRUAL LOANS

     Loans are placed on non-accrual status when:

     1) an asset is managed on a cash payment basis because of deterioration in
        the financial position of the borrower,

                                     F-20

<PAGE> 44

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

3.   LOANS AND ALLOWANCE FOR LOAN LOSSES, continued:

     2) payment in full of interest or principal is not expected irrespective
        of delinquency,

     3) interst or principal has been in default for a period of 90 days or
        more unless it is both well secured and in the process of collection.

     Classified assets at December 31, 1995 were as follows:

<TABLE>
<CAPTION>

                                                  GRADE RATING
                                  --------------------------------------------
                                       4          5           6          7
                                  --------------------------------------------
<S>                               <C>         <C>         <C>         <C>

Consumer Loans.................   $  2,163    $ 18,862    $ 61,077    $   ---
Real Estate Loans..............     59,861     194,263      74,695        ---
Commercial Real Estate Loans...    546,762      51,852        ---         ---
Commercial Loans...............    383,488     137,038       4,183        ---

</TABLE>

4.  BANK PREMISES, FURNITURE AND EQUIPMENT:

    Bank premises, furniture and equipment consists of the following at
    December 31:

<TABLE>
<CAPTION>

                                                           1995       1994
                                                           ----       ----
<S>                                                       <C>        <C>

Land, buildings and improvements.....................     $ 3,106    $ 3,106
Furniture and equipment..............................       1,190      1,101
                                                           ------     ------
                                                            4,296      4,207
     Less accumulated depreciation...................      (1,527)    (1,266)
                                                           ------     ------
                                                          $ 2,769    $ 2,941
                                                           ======     ======

</TABLE>

5.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE:

    Securities sold under agreements to repurchase represent short-term
    borrowings with maturities which do not exceed 270 days.  The following is
    a summary of such short-term borrowings for the years ended December 31,
    1995 and 1994.

<TABLE>
<CAPTION>

                                                             1995        1994
                                                             ----        ----
<S>                                                       <C>         <C>

  Daily average balance outstanding during year......     $ 9,740     $ 7,570
  Maximum balance outstanding at any month end.......      11,225      11,356

  Weighted average interest rate during year.........        4.41%       3.20%
  Weighted average interest at December 31...........        4.33%       4.08%

</TABLE>

                                     F-21

<PAGE> 45

                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

6.  BANK LINE OF CREDIT:

    The bank line of credit is with the Federal Home Loan Bank of Seattle for
    $4,716, with $2,646 outstanding at December 31, 1995 with a variable
    interest rate of 6.125%.  Borrowings are collateralized by a blanket pledge
    arrangement which requires the Bank to maintain unencumbered collateral
    (FHLB stock, securities and loans).  The line of credit expires August 16,
    1996.

7.  NOTES PAYABLE:

    Notes payable consist of the following at December 31:

<TABLE>
<CAPTION>

                                                            1995       1994
                                                            ----       ----
<S>                                                        <C>        <C>

 Advances from Federal Home Loan Bank (FHLB) of Seattle,
 monthly principal payments plus interest, maturity of
 individual advances between 1996 and 2014, interest rates
 between 5.0% to 7.8%, collateralized by a blanket pledge
 arrangement which requires the Bank to maintain
 unencumbered collateral (FHLB stock, securities and
 loans), subject to penalties for prepayments.             $  4,103   $ 7,092
                                                              =====     =====
</TABLE>

    The approximate aggregate maturities of notes payable subsequent to
    December 31, 1995 are as follows:

<TABLE>

<S>                                           <C>

     1996...............................      $    303
     1997...............................             0
     1998...............................           236
     1999...............................           151
     2000...............................           163
     Thereafter.........................         3,250
                                                 -----
                                               $ 4,103
</TABLE>

                                     F-22

<PAGE> 46


                         UNITED BANCORP AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                        (amounts in thousands of dollars)

8.  INCOME TAXES:

    The provision for income taxes is composed of the following:

<TABLE>
<CAPTION>

                                                 1995       1994       1993
                                                 ----       ----       ----
<S>                                            <C>        <C>        <C>

 Current provision:
    Federal..............................      $  377     $  135     $   59
    State................................          54         49         47
 Deferred income tax provision (benefit).          (5)        28        191
                                                -----      -----      -----
                                               $  426     $  212     $  297
                                                =====      =====      =====

</TABLE>

    The effective income tax rate varies from the expected federal income tax
    rate.  The reasons for the variance are as follows:

<TABLE>
<CAPTION>

                                                   1995       1994       1993
                                                   ----       ----       ----
<S>                                              <C>        <C>        <C>

Expected federal income tax provision at 34%...  $  533     $  268     $  450
State income tax, net of federal income
 tax effect....................................      35         46         58
Interest on obligations of states and political
 subdivisions exempt from federal taxation.....    (142)      (118)       (35)
Change in estimate of prior-year taxes.........    ---        ---        (166)
Other, net.....................................    ---          16        (10)
                                                  -----      -----      -----
                                                 $  426     $  212     $  297
                                                  =====      =====      =====

</TABLE>

    An analysis of the components of the deferred provision for income taxes is
    as follows:

<TABLE>
<CAPTION>

                                                 1995        1994      1993
                                                 ----        ----      ----
<S>                                            <C>        <C>       <C>

  Provision for loan losses...............     $  (31)       ---    $   206
  Federal Home Loan Bank stock dividends..         35     $    23        24
  Other, net..............................         (9)          5       (39)
                                                -----       -----     -----
                                               $   (5)    $    28   $   191
                                                =====      ======    ======

</TABLE>

                                     F-23

<PAGE> 47

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued:
                              (amounts in thousands)

8.  INCOME TAXES, continued:

    Deferred tax liabilities and assets result from differences between the tax
    and financial reporting bases of assets and liabilities at currently
    enacted tax rates.   The components of the net deferred tax asset
    (liability) are as follows:

<TABLE>
<CAPTION>

                                                            1995        1994
                                                            ----        ----
<S>                                                       <C>        <C>

Assets:
  Bank premises, furniture and equipment..............    $  177     $   184
  Nonqualified benefit plans..........................       118         102
  Unrealized losses on securities available-for-sale..      ---          490
  Other, net..........................................         8          13
  Less valuation allowance............................      (243)       (247)
                                                            ---         ---
      Deferred tax asset..............................        60         542
                                                            ---         ---
Liabilities:
  Federal Home Loan Bank stock........................      (104)        (70)
  Loan loss reserves..................................       (26)        (57)
  Unrealized gains on securities available-for-sale...      (112)          0
                                                            ---         ---
      Deferred tax liability..........................      (242)       (127)
                                                            ---         ---
        Net deferred tax asset (liability)............    $ (182)     $  415
                                                            ====        ====

</TABLE>

9.  CASH AND DIVIDEND RESTRICTIONS:

    The Bank is required to maintain reserves in the form of cash on hand or
    cash on deposit with the Federal Reserve Bank equal to a percentage of its
    reservable deposits.  Required reserves at December 31, 1995 were $755.

     The Bank, as a National Bank, is subject to the dividend restrictions set
     forth by the Comptroller of the Currency.  Under such restrictions, the
     Bank may not, without the prior approval of the Comptroller of the
     Currency, declare dividends in excess of the sum of the current year's
     earnings (as defined) plus the retained earnings (as defined) from the
     prior two years.  The dividends that the Bank could declare, without the
     approval of the Comptroller of the Currency, amounted to approximately
     $2,300 as of December 31, 1995.

10.  EMPLOYEE BENEFIT PLANS:

     Profit Sharing Plan

     The Company's Employee Profit Sharing Plan covers substantially all the
     employees of the Company.  Annual contributions are determined by the
     Board of Directors.  During 1995, 1994 and 1993, contributions to the plan
     were $19, $16 and $17, respectively.

     Executive Incentive Plan

     The Executive Incentive Plan rewards key officers for performance and
     continuity of service.  The plan is a long-term deferred compensation
     plan.  Awards earned under the plan vest ratably over four years and were
     $36, $14 and $38 in 1995, 1994 and 1993, respectively.  Expenses
     recognized under the plan were $32, $55 and $76 in 1995, 1994 and 1993,
     respectively.

                                     F-24

<PAGE> 48

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued:
                              (amounts in thousands)

10.  EMPLOYEE BENEFIT PLANS, continued:

     Employee Stock Ownership Plan (ESOP) and Debt

     The Company sponsors a leveraged employee stock ownership plan (ESOP) that
     covers substantially all employees of the Company.  The Company makes
     annual contributions to the ESOP.  The amount of the annual contributions
     is discretionary, except that it must be sufficient to enable the ESOP to
     service its debt.  The ESOP shares initially were pledged as collateral
     for its debt.  As the debt is repaid, shares are released and allocated to
     active employees, based on the proportion of debt paid.  The debt of the
     ESOP is reported as a liability and the shares pledged as collateral are
     reported as unearned ESOP compensation in the equity section of the
     balance sheet.  As shares are released from collateral, the Company
     reports compensation expense equal to the current market price of the
     shares for all shares acquired by the ESOP subsequent to December 31,
     1992, and equal to the book value of shares acquired prior to January 1,
     1993.  The shares become outstanding for earnings-per-share (EPS)
     computations, at the time of allocation to the active employees.  ESOP
     compensation expense related to the payment of debt was $78, $10, and $60
     in 1995, 1994, and 1993, respectively.

     ESOP debt is due in quarterly installments through March 15, 2000 with
     interest at 90% of each lender's prime rate (prime rate was 8.5% at
     December 31, 1995).  The Company incurred interest expense on the ESOP
     debt of $23, $6 and $7 in 1995, 1994, and 1993, respectively.

     Shares held by the ESOP as of December 31 were classified as follows:

<TABLE>
<CAPTION>

                                                              1995       1994
                                                              ----       ----
<S>                                                       <C>        <C>

Allocated shares:
  Prior to January 1, 1993..........................      $ 52,666   $ 52,056
  Subsequent to December 31, 1992...................         2,212       ---
                                                            ------     ------
                                                            54,878     52,056
                                                            ------     ------
Unallocated shares:
  Prior to January 1, 1993..........................         5,876      6,486
  Subsequent to December 31, 1992...................        10,322      8,657
                                                            ------     ------
                                                            16,198     15,143
                                                            ------     ------
     Total ESOP shares..............................      $ 71,076   $ 67,199
                                                            ======     ======

</TABLE>

11. TRANSACTIONS WITH RELATED PARTIES:

    An analysis of directors, officers and employees loans receivable activity
    is as follows:

<TABLE>
<CAPTION>

                                                             1995       1994
                                                             ----       ----
<S>                                                       <C>        <C>

     Balance, January 1.............................      $ 1,783    $ 1,897
     Additions or renewals..........................          790        358
     Collections....................................         (722)      (472)
                                                           ------     ------
     Balance, December 31...........................      $ 1,851    $ 1,783
                                                           ======     ======

</TABLE>

     In addition, commitments to extend credit to directors, officers and
     employees were approximately $440 at December 31, 1995.

                                     F-25

<PAGE> 49

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued:
                              (amounts in thousands)

12.  OFF-BALANCE SHEET FINANCIAL INSTRUMENTS:

     In the ordinary course of business, the Bank issues commitments to extend
     credit and standby letters of credit.  The Bank applies the same credit
     standards to these commitments as it uses in all its lending processes and
     considers these commitments in its lending risk evaluations.  Off balance
     sheet commitments at December 31 are as follows:

                                                             1995       1994
                                                             ----       ----

     Commitments to extend credit...................      $ 7,889    $ 8,281
     Standby letters of credit......................          292        136

     Commitments to extend credit are agreements to lend to a customer as long
     as there is no violation of the contract agreement.  Commitments generally
     have fixed expiration dates or other termination clauses and may require
     payment of a fee.  Commitments may expire without being drawn upon and do
     not necessarily represent future cash requirements.  Customer
     creditworthiness is evaluated on a case-by-case basis with collateral
     obtained as necessary based on management's evaluation of the credit. 
     Collateral varies, but may include accounts receivable, inventory,
     property, plant and equipment, and income-producing commercial property.

     Standby letters of credit are conditional commitments issued by the Bank
     to guarantee the performance of a customer to a third party.  The credit
     risk involved in issuing letters of credit is essentially the same as that
     involved in extending loan facilities to customers.

13.  FAIR VALUE OF FINANCIAL INSTRUMENTS:

     The following methods and assumptions were used by management to estimate
     the fair value of each class of financial instrument for which it is
     practicable to estimate that value.  The resulting estimates of fair value
     require subjective judgments and are approximate.  Changes in the
     following methodologies and assumptions could significantly affect the
     estimates:

     Cash and Cash Equivalents

     For cash and cash equivalents, the carrying amount is a reasonable
     estimate of fair value.

    Investment Securities

    For investment securities, the fair value is based on quoted market
    prices.  If a quoted market price is not available, fair value is
    estimated using quoted market prices for similar securities.

    Loans

    The fair value of fixed-rate loans is estimated by discounting the future
    cash flows using the current rates at which similar loans would be made to
    borrowers with similar credit ratings and for the same remaining
    maturities.  Variable rate loans with rate adjustments have carrying
    amounts which are a reasonable estimate of fair value.

    Deposits and Repurchase Agreements

    The fair value of demand, interest-bearing demand, repurchase agreements
    and savings deposits is the amount payable on demand at the reporting date. 
    The fair value of time deposits is estimated using the interest rates
    currently offered for the deposits of similar remaining maturities.

                                     F-26

<PAGE> 50

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued:
                              (amounts in thousands)

13. FAIR VALUE OF FINANCIAL INSTRUMENTS, continued:

    Federal Funds Purchased, Bank Line of Credit, Notes Payable and Debt of 
    ESOP (Debt)

    The fair value of federal funds purchased, bank line of credit borrowings,
    notes payable and debt of ESOP (debt) at December 31, 1995 is estimated by
    discounting future cash flows at rates currently available for debt with
    similar terms and remaining maturities.

    Off-Balance-Sheet Financial Instruments

    Commitments to extend credit and letters of credit represent the principal
    categories of off-balance-sheet financial instruments.  The fair value of
    these commitments, based on fees currently charged for similar commitments
    is not material.

    The estimated fair values of  financial instruments are as follows at
    December 31, 1995:

<TABLE>
<CAPTION>

                                                           Carrying     Fair
                                                             Value      Value
                                                           --------     -----
<S>                                                       <C>        <C>

 Financial assets:
   Cash and cash equivalents..........................    $  3,899   $  3,899
   Available-for-sale securities......................      46,669     46,669
   Loans..............................................      39,985     39,842

 Financial liabilities:
   Deposits and repurchase agreements.................    $ 74,576   $ 74,789
     Debt...............................................     6,982      7,015

14. PARENT COMPANY ONLY FINANCIAL INFORMATION:

    Presented as follows are the condensed balance sheet and statements of
    income and cash flows for United Bancorp as of and for the year ended
    December 31:

                                     F-27

<PAGE> 51

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued:
                              (amounts in thousands)

14. PARENT COMPANY ONLY FINANCIAL INFORMATION, continued:

                            CONDENSED BALANCE SHEETS
                            (in thousands of dollars)


</TABLE>
<TABLE>
<CAPTION>

                                                              1995       1994
                                                              ----       ----
<S>                                                       <C>        <C>

  ASSETS:
    Cash and cash equivalents.......................      $    65        ---
    Receivable from subsidiary......................           10    $    107
    Equity in wholly-owned subsidiaries:
      Douglas National Bank.........................       10,471       8,718
      UBC Investment Corporation....................         ---        1,039
    Land and buildings, net.........................        1,806          20
    Other assets....................................          216         158
                                                           ------      ------
      Total assets..................................      $12,568     $10,042
                                                           ======      ======
  LIABILITIES:
    Debt of ESOP....................................      $   233     $   240
    Payable to subsidiary...........................          800         253
    Other liabilities...............................           74          57
                                                           ------      ------
      Total liabilities.............................        1,107         550
                                                           ------      ------
  STOCKHOLDERS' EQUITY
    Common stock....................................        1,101       1,096
    Additional paid-in capital......................        3,515       3,484
    Retained earnings...............................        6,899       5,940
    Unearned ESOP compensation......................         (233)       (240)
    Net unrealized gains (losses), net of income
     taxes, on securities available-for-sale by
     subsidiary.....................................          179        (788)
                                                           ------      ------
      Total stockholders' equity....................       11,461       9,492
                                                           ------      ------
        Total liabilities and stockholders' equity..      $12,568     $10,042
                                                           ======      ======
</TABLE>

                                     F-28

<PAGE> 52

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                         (amounts in thousands of dollars)

14.  PARENT COMPANY ONLY FINANCIAL INFORMATION, Continued:

                         CONDENSED STATEMENTS OF INCOME
                           (in thousands of dollars)

<TABLE>
<CAPTION>

                                                  1995       1994       1993
                                                  ----       ----       ----
<S>                                            <C>        <C>        <C>

  INCOME:
    Dividends from subsidiaries............    $   400    $   315    $    276
    Interest from subsidiaries.............         78          6           7
    Other income...........................         89         62          32
                                                ------     ------      ------
      Total income.........................        567        383         315
                                                ------     ------      ------
  EXPENSES:
    Executive Incentive Plan...............         60         55          77
    Directors fees.........................         26         24          26
    Depreciation...........................          9          1           2
    Interest...............................         23          6           7
    Interest to subsidiary.................         73         25          23
    Other..................................         27         36          47
                                                ------     ------      ------
     Total expenses........................        218        147         182
                                                ------     ------      ------

     Income before taxes and equity in
      undistributed income of subsidiaries.        349        236         133

    Income tax benefit.....................        (10)       (53)        (54)

     Income before equity in undistributed
      income of subsidiaries...............        359        289         187
                                                ------     ------      ------
 EQUITY IN UNDISTRIBUTED INCOME OF
 SUBSIDIARIES
    Douglas National Bank..................        784        296         551
    UBC Investment Corporation.............       ---           2         289
                                                ------     ------      ------
                                                   784        298         840
                                                ------     ------      ------
        Net income.........................    $ 1,143    $   587     $ 1,027
                                                ======     ======      ======

</TABLE>

                                     F-29

<PAGE> 53

                         UNITED BANCORP AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                         (amounts in thousands of dollars)

14.  PARENT COMPANY ONLY FINANCIAL INFORMATION, Continued:

                        CONDENSED STATEMENTS OF CASH FLOWS
                            (in thousands of dollars)

<TABLE>
<CAPTION>

                                                    1995       1994       1993
                                                    ----       ----       ----
<S>                                              <C>        <C>        <C>

INCREASE (DECREASE IN CASH AND CASH EQUIVALENTS
  Cash flows from operating activities:
    Net income...............................    $ 1,143    $   587    $ 1,027
    Adjustments to reconcile net income to net
     cash provided by operating activities:
     Depreciation.............................         9          1          2
     Equity in undistributed income of
      subsidiaries............................      (784)      (298)      (810)
     (Increase) decrease in receivable from
      subsidiary..............................        97        (53)       (54)
     Increase in other assets.................       (58)       (30)       (33)
     Increase (decrease) in other liabilities.        17         (1)        58
                                                  ------     ------     ------
     Net cash provided by operating activities       424        206        190
                                                  ------     ------     ------
  Cash flows from investing activities:
    Purchase of common stock of subsidiary.         ---         (47)
    Merger of UBC Investment Corporation......        56       ---
     Net cash provided by (used in) investing     ------     ------
      activities..............................        56        (47)
                                                  ------     ------
  Cash flows from financing activities:
    Net proceeds from bank line of credit.....       (12)        12
    Proceeds from issuance of ESOP debt.......        69        159
    Stock purchased for ESOP..................       (69)      (159)
    Repayment of long-term debt...............      (255)       (25)       (27)
    ESOP contribution from Bank...............        78         10         60
    Repayment of ESOP debt....................       (76)       (10)       (60)
    Dividends reinvested......................        34         35         24
    Retirement of stock.......................      ---         (19)       (21)
    Cash dividends paid.......................      (184)      (175)      (130)
                                                  ------     ------     ------
     Net cash used in financing activities....      (415)      (172)      (154)
                                                  ------     ------     ------
  Net increase (decrease) in cash and cash
   equivalents................................        65        (13)        36
  Cash and cash equivalents at beginning of year    ---          13          7
                                                  ------     ------     ------
  Cash and cash equivalents at end of year....   $    65    $  ---     $    43
                                                  ======     ======     ======
NONCASH INVESTING ACTIVITIES
  Change in net unrealized gains (losses)
   on securities available-for-sale, net of
   deferred income taxes....................   $   967    $ (1,057)  $    269

  Merger of UBC Investment Corporation:
   Increase in cash........................         30
   Increase in fixed assets, net...........        (68)
   Increase in long-term debt..............        651
   Income from UBC Investment Corporation..         26
  Transfer of fixed assets from Bank
   to Bancorp..............................         99

</TABLE>

                                     F-30

<PAGE> 54

                         UNITED BANCORP AND SUBSIDIARIES
                         FIVE-YEAR SUMMARY OF OPERATIONS

<TABLE>
<CAPTION>

                                  1995      1994      1993     1992       1991
                                  ----      ----      ----     ----       ----
<S>                           <C>       <C>       <C>       <C>       <C>

Interest income.............  $  7,281  $  6,687  $  5,775  $ 6,766   $  7,114
Interest expense............     2,440     2,033     1,867    2,268      2,785
                               -------   -------   -------   ------    -------
Net interest income.........     4,841     4,654     3,908    4,498      4,329
Provision (credit) for loan
 losses.....................        80      ---       (537)     (71)       102
                               -------   -------   -------   ------    -------
Net interest income after
 provision for loan losses..     4,761     4,654     4,445    4,569      4,227
Noninterest income..........       889       784       823      811        928
Noninterest expense.........    (4,081)   (4,639)   (3,944)  (3,496)    (3,494)
                                ------   -------   -------   ------    -------
Income before income taxes..     1,569       799     1,324    1,884      1,661
Provision for income taxes..       426       212       297      728        635
                                ------   -------   -------   ------    -------
Net income..................  $  1,143  $    587  $  1,027  $ 1,156   $  1,026
                               =======   =======   =======   ======    =======
Per share (adjusted for
stock dividends):
   Net income...............  $   2.70  $   1.39  $   2.34  $  2.65   $   2.37
   Shareholders' equity.....     26.02     21.64     23.47    22.22      18.27
   Dividends................       .42       .40       .30      .25        .20

Average number of shares
 outstanding................   423,330   421,453   437,624  437,044    433,838

Dividends declared..........  $    184  $    175  $    130  $   123   $     92

Average assets..............  $ 98,858  $100,225  $ 94,418  $90,225   $ 76,888

</TABLE>

                                     F-31

<PAGE> 55

REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholders and Board of Directors of United Bancorp:

We have audited the accompanying consolidated balance sheets of United Bancorp
and Subsidiaries as of December 31, 1995 and 1994, and the related consolidated
statements of income, stockholders' equity and cash flows for each of the three
years in the period ended December 31, 1995.  These financial statements are
the responsibility of United Bancorp's 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, the financial statements referred to above present fairly, in 
all material respects, the consolidated financial position of United Bancorp
and Subsidiaries as of December 31, 1995 and 1994, and the consolidated results
of their operations and their cash flows for each of the three years in the
period ended December 31, 1995, in conformity with generally accepted
accounting principles.

As discussed in Note 1 to the financial statements, the Company changed its
method of accounting for income taxes and investment securities in 1993.

                                                      Coopers & Lybrand

Eugene, Oregon
January 23, 1996

                                F-32

<PAGE> 56

                        UNITED BANCORP AND SUBSIDIARIES
                          Consolidated Balance Sheets
                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                             March 31, 1996  December 31, 1995
                                             --------------  -----------------
                                               (Unaudited)       (Audited)
<S>                                          <C>             <C>

ASSETS
- ------

Cash and cash equivalents:
  Cash and due from banks                    $ 3,981         $ 3,899
  Interest bearing deposits with bank              0               0
                                              ------          ------
    Total cash and cash equivalents            3,981           3,899

Securities:
  Held-to-Maturity:                                0               0
  Available-for-Sale                          51,503          46,669
                                              ------          ------
    Total Securities                          51,503          46,669

Loans                                         39,314          39,985
  Less allowance for loan losses                (507)           (476)
                                              ------          ------
    Net loans                                 38,807          39,509

Bank premises, furniture and equipment         2,718           2,769
Accrued interest receivable and other assets   1,064           1,013
Deferred tax assets                                0               0
                                              ------          ------
    Total Assets                              98,073          93,859
                                              ======          ======

LIABILITIES:
- -----------

Deposits:
  Demand                                      11,437          10,947
  Interest bearing                            25,474          27,057
  Savings                                     11,857          12,684
  Time Certificates:
    Certificates of $100m or Larger              679             874
    Certificates less than $100m              13,218          12,547
                                              ------          ------
    Total Deposits                            62,665          64,109

Federal funds purchased and securities sold
  under agreements to repurchase              12,427          10,947
Bank Line of Credit                            2,060           2,646
Notes Payable                                  8,695           4,103
Debt of Employee Stock Ownership Plan            211             233
Other liabilities                                722             658
Deferred Tax Liability                             2             182
                                              ------          ------
    Total Liabilities                         86,782          82,398

                                     F-33

<PAGE> 57

                        UNITED BANCORP AND SUBSIDIARIES
                          Consolidated Balance Sheets
                           (In Thousands of Dollars)
                                  (Continued)


</TABLE>
<TABLE>
<CAPTION>

                                             March 31, 1996  December 31, 1995
                                             --------------  -----------------
                                               (Unaudited)       (Audited)
<S>                                          <C>             <C>

STOCKHOLDER'S EQUITY:

Common stock $2.50 par value, 5,000,000
  shares authorized; 438,761 and 440,441
  issued and outstanding at March 31,
  1996, and December 31, 1995,
  respectively                                 1,101           1,101
Additional paid-in capital                     3,514           3,515
Retained Earnings                              6,998           5,889
Deferred compensation under Employee
  Stock Ownership Plan                          (211)           (233)
Net unrealized gains (losses) on
  securities Available-for-Sale, net of
  $182 and $112 of income tax liability,
  respectively                                  (111)            179
                                              ------          ------
    Total stockholders' equity                11,291          11,461
    Total Liabilities and Stockholders'
      Equity                                 $98,073         $93,859
                                              ======          ======

See notes to condensed consolidated financial statements.

</TABLE>

                                     F-34

<PAGE> 58

                        UNITED BANCORP AND SUBSIDIARIES
                       Consolidated Statements of Income
                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                                      Three Months Ended
                                                March 31, 1996  March 31, 1995
                                                --------------  --------------
                                                  (Unaudited)     (Unaudited)
<S>                                             <C>             <C>

Interest Income
  Loans                                         $1,049          $  926
  Federal funds sold and interest bearing
    deposits with bank                               3              34
  Securities
    Taxable                                        617             869
    Exempt from Federal Income Taxes               125              95
                                                 -----           -----
    Total Interest Income                        1,794           1,924

Interest Expense
  Deposits                                         343             303
  Federal funds purchased and securities sold
    under agreements to repurchase                 173             152
  Notes Payable                                     82             194
                                                 -----           -----
    Total Interest Expense                         598             649

    Net Interest Income                          1,196           1,275
Provision for loan losses                           30               0
                                                 -----           -----
    Net Interest Income after provision for
      loan losses                                1,166           1,275

Non-Interest Income
  Service charges on deposit accounts              117             122
  Other service charges, commissions and fees       50              44
  Other Income                                       3               5
                                                 -----           -----
    Total Non-Interest Income                      170             171

Non-Interest Expense
  Salaries and employee benefits                   527             554
  Net Occupancy and Equipment                      140             159
  Losses (Gains) on sale of securities             (30)            (58)
  Other                                            280             365
                                                 -----           -----
    Total Non-Interest Expense                     917           1,020
                                                 -----           -----
    Income Before Income Taxes                     419             426

  Provision for Income Taxes                       128             136
                                                 -----           -----
      NET INCOME                                   291             290
                                                 =====           =====

See notes to condensed consolidated financial statements.

</TABLE>

                                     F-35

<PAGE> 59

                        UNITED BANCORP AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows
                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                                      Three Months Ended
                                               March 31, 1996  March 31, 1995
                                               --------------  --------------
                                                  (Unaudited)    (Unaudited)
<S>                                            <C>             <C>

INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS

Cash flows from operating activities:
  Net Income                                     515              290
  Reconciliation of net income to net cash
    provided by operating activities:
    Loss on disposal of furniture and
      equipment                                    0                0
    Depreciation and Amortization                 74               76
    Provision (Credit) for Loan Losses            30                0
    Provision (Credit) for Deferred Income
      Taxes                                        0                0
    Compensation paid in stock                     0                0
    Stock dividend received on FHLB stock        (25)             (19)
    Amortization of securities' discounts
      and premiums                                 8              (19)
    Net realized (Gains) losses on sale of
      Available for Sale                         (30)             (59)
    Decrease (Increase) in accrued interest
      receivable and other assets                (51)              94
    Increase (Decrease) in other liabilities      64              115
                                               -----           ------
      Net cash provided by operating
        activities                               361              478
Cash flows from investing activities:
  Securities:
    Available-for-Sale:
      Maturities                               3,779              614
      Purchase                                (9,338)               0
      Proceeds from sales of securities           300          10,627
    Held-to-Maturity:
      Maturities                                    0             134
      Purchase                                      0             (81)
  Net (Increase) decrease in loans                672            (681)
  Purchase of furniture and equipment             (23)            (23)
                                               ------          ------
    Net cash provided by (used in)
      investing activities                     (4,610)         10,590

</TABLE>

                                     F-36

<PAGE> 60

                        UNITED BANCORP AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows
                           (In Thousands of Dollars)
                                  (Continued)

<TABLE>
<CAPTION>

                                                      Three Months Ended
                                               March 31, 1996  March 31, 1995
                                               --------------  --------------
                                                  (Unaudited)    (Unaudited)
<S>                                            <C>             <C>

Cash flows from financing activities:
  Net increase (Decrease) in demand deposits,
    interest bearing transaction, & savings
    accounts                                    (1,920)         (4,798)
  Proceeds from sales of certificates of
    deposit greater (less) than payments for
    maturing time deposits                         476           1,714
  Proceeds from issuance of ESOP Debt               25              68
  Stock purchase for ESOP                          (25)            (68)
  Net increase (Decrease) in federal funds
    purchased and securities sold under
    repurchase agreements                       (1,960)         (9,531)
  Net borrowings from bank line of credit         (586)              0
  Net advances from FHLB of Seattle              4,739           5,000
  Repayment of debt                               (147)           (147)
  Retirement of Stock                              (37)              0
  Proceeds from issuance of stock                   38              35
  Cash dividends paid                             (193)           (185)
                                                 -----           -----
      Net cash provided by (used in)
        financing activities                    (4,331)         (7,912)
Net increase (Decrease) in cash and cash
  equivalents                                       82           3,156
  Cash and cash equivalents at beginning
    of the year                                  3,899           7,068
                                                 -----           -----
  Cash and cash equivalents at the end of
    the period                                  $3,981         $10,224
                                                 =====          ======

NON CASH INVESTING AND FINANCING ACTIVITIES:

Change in unrealized gains (losses) on
  securities available-for-sale, net
  deferred income tax                             (290)           (405)

CASH PAID DURING THE YEAR FOR:
  Interest                                         448             485
  Income Taxes                                      37               0


See notes to condensed consolidated financial statements.

</TABLE>

                                     F-37

<PAGE> 61

                        UNITED BANCORP AND SUBSIDIARIES
                       Computation of earnings per share
               (In Thousands of Dollars, except per share data)

<TABLE>
<CAPTION>

                                                   Three Months Ended March 31,
                                                   ----------------------------
                                                       1995            1994
                                                   -----------      -----------
                                                   (Unaudited)      (Unaudited)
<S>                                                <C>              <C>

Primary:

  Average shares outstanding                       439,427          439,806

  Net Income                                          $291             $290

  Per share amount                                   $0.66            $0.66
                                                   =======          =======

</TABLE>

                                     F-38

<PAGE> 62

                        UNITED BANCORP AND SUBSIDIARIES
           Notes to Condensed Consolidated Financial Statements    
                                  (Unaudited)

March 31, 1996

Note A ---- BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 - 01 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements.  In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included.  Operating results for the three month
period ended March 31, 1996 are not necessarily indicative of the results that
may be expected for the year ended December 31, 1996.  For further information,
refer to the consolidated financial statements and footnotes thereto included
in the Company's annual report on Form 10-K for the year ended December 31,
1995.

                                     F-39

<PAGE> 53

                        UNITED BANCORP AND SUBSIDIARIES


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

Total assets at March 31, 1996 equaled $98,073 million, representing an
increase from December 31, 1995 of $4,214 million or 4.5%.  This was due
primarily to the Company's increase in short term borrowings to purchase
investment securities.  Investment securities increased to $51,503 in March 31,
1996 compared to $46,669 in December 31, 1995.  Interest income from
investments decreased however by $222,000 when compared to the three month
period ending March 31, 1995.  This is a result of the average book yield on
the investment portfolio decreasing from 7.28 percent at March 31, 1995
compared to 6.54 percent at March 31, 1996, and the increase in investment
securities from 1995.  The reduction of interest income from investment
securities has been offset somewhat by the shifting of the investment portfolio
to tax exempt securities, which had an increase of $30,000, or a tax equivalent
income equal to $40,000.  The Company had a U.S. Agency called by the issuer
which resulted in a gain of $30,000.

Gross loans decreased from December 31, 1995 by $671,000 to $39,314 million
which represents a 1.7% decrease.  The average balance of loans increased by
$4.9 million, from $35,288 million for the period ended March 31, 1995,
compared to $40,219 million for the period ended March 31, 1996.  The average
yield on loans decreased from 10.49% in 1995 to 10.25% in 1996.  This
combination accounts for the increase in loan interest income of $123,000 for
the three month period ending March 31, 1996, compared to the same period
ending March 31, 1995.  At December 31, 1995, the loan loss reserve was $76,000
which represented 1.19% of outstanding gross loans.  The Company recognized a
provision for loan losses during the first quarter of 1996 for $30,000 and had
net recoveries of loans of $1,000 which brought the loan loss reserve to
$507,000 at March 31, 1996 which represents 1.29% of outstanding gross loans. 
The Company will continue to increase its loan loss reserve in the second
quarter of 1996 in order to reflect the Company's historical rate of loan
losses.

Demand and Interest Bearing Deposits decreased $1.1 million to $36.9 million at
March 31, 1996, (a 2.9% decrease), while Savings Deposits decreased $827,000 to
$11.9 million at March 31, 1996, (a 6.5% decrease).  The Company continues to
see deposits running off into stocks, bonds, mutual funds or other investments
which provide higher returns to customers.  Part of the run off went into Time
Certificates of Deposit which increased from $13,421 million at December 31,
1995 to $13,897 million at March 31, 1996.  Other borrowings for the first
three months of 1996 increased by $6.0 million to $23.1 million.  The
contributing factors for this increase are Federal Funds Purchased and
Securities Sold under Agreements to Repurchase, and Bank Line of Credit
increased $1.4 million, and notes payable increased $4.6 million for the period
ending March 31, 1996.  The increase in Notes Payable was used to purchase
certain investment securities.

Total interest income fell $130,000 for the three months ended March 31, 1996
compared to the three months ended March 31, 1995.  This was due in part to
interest yields on taxable securities decreasing from 6.55% in 1995 to 6.5% in
1996 and a reduction in the amount of earnings from federal funds sold. 
Interest expense on deposits and other funding liabilities decreased $51,000 to
$598,000 for the three months ended March 31, 1996, compared to the three
months ended March 31, 1995.  Net interest income decreased $109,000, from
$1,275 million for the three months ended March 31, 1995, compared to $1,166
million for the three months ended March 31, 1996.

Non interest expense decreased $103,000 to $917,000 at March 31, 1996 compared
to $1,020 million at March 31, 1995.  Salaries decreased $27,000 as a result of
staff reductions, unfilled positions and a reduction in hours worked.  In 1995
the Company invested in major building repairs which accounts for the $19,000
reduction of occupancy expense for the period ending March 31, 1996.  Other
expenses decreased by $85,000 due primarily by reductions in FDIC and
Comptroller's assessments, accounting fees and credit services fees.  These
expenses were offset by a gain on the call of certain investment securities of
$30,000 compared to a gain of $58,000 for the same period during 1995.  Total
net income for the three months of 1996 increased over the same period of 1995
by $1,000 or three-tenths of one percent to a total of $291,000.

                                     F-40

<PAGE> 64

                                   ANNEX A

                             ARTICLES OF AMENDMENT
                                      OF
                                UNITED BANCORP


          Pursuant to the provisions of ORS 60.431, the undersigned corporation
executes the following Articles of Amendment to its Second Restated Articles of
Incorporation filed January 25, 1994:

          1.  The name of the corporation prior to amendment is:  United
Bancorp.

          2.  State the article number(s) and set forth the article(s) as it is
amended to read.  Indicate the date each amendment was adopted.

          The following amendment to Article III, Paragraph A, of the Second
Restated Articles of Incorporation was adopted on June 26, 1996:

          The aggregate number of shares which the corporation shall
     have authority to issue is 1,083,334, which shall be divided into
     classes as follows:

          Title of Class        Par Value         Number of Shares
          --------------        ---------         ----------------

          Preferred Stock       no par value          1,000,000
          Common Stock          $150 per share           83,334

          Upon the filing of these Articles of Amendment with the
     Oregon Secretary of State, each 60 shares of the issued and
     outstanding $2.50 par value common stock of the corporation
     shall be reverse split into one (1) share of $150.00 par
     value common stock of the corporation.  Each record holder of
     shares of $2.50 par value common stock whose aggregate number
     of shares held of record is less than 60 shares shall be deemed
     by the corporation to hold a fractional share of common stock
     therefor $150 par value.  All such fractional shares are hereby
     canceled immediately.  The holder of such fractional shares
     shall be entitled to cash payment in an amount equal to $27 per
     share (pre-reverse split) upon proper surrender of the holder's
     certificate or certificates.

          3.  Check the appropriate statement:

          _____  Shareholder action was not required to adopt the amendment(s).

          __x__  Shareholder action was required to adopt the amendment(s). 
                 The shareholder vote was as follows:

<TABLE>
<CAPTION>

                   Number of       Number of 
                     Shares     Votes Entitled      Number of     Number Votes
Class of Shares   Outstanding     to be Cast     Votes Cast For   Cast Against
- ---------------   -----------   --------------   --------------   ------------
<S>               <C>           <C>              <C>              <C>

Common            _________     _________        ________         ________

</TABLE>

Page 1 - ARTICLES OF INCORPORATION

                                     A-1

<PAGE> 65

          4.  Other provisions, if applicable:  None.

Execution:

                              M. John Loosley               President
- -------------------------------------------------------------------------------
Signature                     Printed Name                  Title

Person to contact about this filing:

David R. Ludwig                              (503) 228-6044
- -------------------------------------------------------------------------------
Name                                         Daytime Phone Number

                                     A-2

<PAGE> 66

                                  ANNEX B

                       SECTIONS 60.551 TO 60.594 OF THE
                        OREGON BUSINESS CORPORATION ACT

               (Right to Dissent and Obtain Payment for Shares)

     60.551  Definitions for 60.551 to 60.594.  As used in ORS 60.551 to
60.594:

     (1)  "Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

     (2)  "Corporation" means the issuer of the shares held by a dissenter
before the corporate action, or the surviving or acquiring corporation by
merger or share exchange of that issuer.

     (3)  "Dissenter" means a shareholder who is entitled to dissent from
corporate action under ORS 60.554 and who exercises that right when and in the
manner required by ORS 60.561 to 60.587.

     (4)  "Fair value," with respect to a dissenter's shares, means the value
of the shares immediately before the effectuation of the corporate action to
which the dissenter objects, excluding any appreciation or depreciation in
anticipation of the corporate action unless exclusion would be inequitable.

     (5)  "Interest" means interest from the effective date of the corporate
action until the date of payment, at the average rate currently paid by the
corporation on its principal bank loans or, if none, at a rate that is fair and
equitable under all the circumstances.

     (6)  "Record shareholder" means the person in whose name shares are
registered in the records of a corporation or the beneficial owner of shares to
the extent of the rights granted by a nominee certificate on file with a
corporation.

     (7)  "Shareholder" means the record shareholder or the beneficial
shareholder.

     60.554  Right to dissent.  (1) Subject to subsection (2) of this section,
a shareholder is entitled to dissent from, and obtain payment of the fair value
of the shareholder's shares in the event of, any of the following corporate
acts:

     (a)  Consummation of a plan of merger to which the corporation is a party
if a shareholder approval is required for the merger by ORS 60.487 or the
articles of incorporation and the shareholder is entitled to vote on the merger
or if the corporation is a subsidiary that is merged with its parent under ORS
60.491;

     (b)  Consummation of a plan of share exchange to which the corporation is
a party as the corporation whose shares will be acquired, if the shareholder is
entitled to vote on the plan;

     (c)  Consummation of a sale or exchange of all or substantially all of the
property of the corporation other than in the usual and regular course of
business, if the shareholder is entitled to vote on the sale or exchange,
including a sale in dissolution, but not including a sale pursuant to court
order or a sale for cash pursuant to court order or a sale for cash pursuant to
a plan by which all or substantially all of the net proceeds of the sale will
be distributed to the shareholders within one year after the date of sale;

     (d)  An amendment of the articles of incorporation that materially and
adversely affects rights in respect of a dissenter's shares because it:

     (A)  Alters or abolishes a preemptive right of the holder of the shares to
acquire shares or other securities; or

                                     B-1

<PAGE> 67

     (B)  Reduces the number of shares owned by the shareholder to a fraction
of a share if the fractional share so created is to be acquired for cash under
ORS 60.141; or

     (e)  Any corporate action taken pursuant to a shareholder vote to the
extent the articles of incorporation, bylaws or a resolution of the board of
directors provides that voting or nonvoting shareholders are entitled to
dissent and obtain payment for their shares.

     (2)  A shareholder entitled to dissent and obtain payment for the
shareholder's shares under ORS 60.551 to 60.594 may not challenge the corporate
action creating the shareholder's entitlement unless the action is unlawful or
fraudulent with respect to the shareholder or the corporation.

     (3)  Dissenters' rights shall not apply to the holders of shares of any
class or series if the shares of the class or series were registered on a
national securities exchange or quoted on the National Association of
Securities Dealers, Inc. Automated Quotation System as a National Market System
issue on the record date for the meeting of shareholders at which the corporate
action described in subsection (1) of this section is to be approved or on the
date a copy or summary of the plan or merger is mailed to shareholders under
ORS 60.491, unless the articles of incorporation otherwise provide.

     60.557  Dissent by nominees and beneficial owners.  (1) A record
shareholder may assert dissenters' rights as to fewer than all the shares
registered in the shareholder's name only if the shareholder dissents with
respect to all shares beneficially owned by any one person and notifies the
corporation in writing of the name and address of each person on whose behalf
the shareholder asserts dissenters' rights.  The rights of a partial dissenter
under this subsection are determined as if the shares regarding which the
shareholder dissents and the shareholder's other shares were registered in the
names of different shareholders.

     (2)  A beneficial shareholder may assert dissenters' rights as to shares
held on the beneficial shareholder's behalf only if:

     (a)  The beneficial shareholder submits to the corporation the record
shareholder's written consent to the dissent not later than the time the
beneficial shareholder asserts dissenters' rights; and

     (b)  The beneficial shareholder does so with respect to all shares of
which such shareholder is the beneficial shareholder or over which such
shareholder has power to direct the vote.

                      (Procedure for Exercise of Rights)

     60.561  Notice of dissenters' rights.  (1)  If proposed corporate action
creating dissenters' rights under ORS 60.554 is submitted to a vote at a
shareholder's meeting, the meeting notice must state that shareholders are or
may be entitled to assert dissenters' rights under ORS 60.551 to 60.594 and be
accompanied by a copy of ORS 60.551 to 60.594.

     (2)  If corporate action creating dissenters' rights under ORS 60.554 is
taken without a vote of shareholders, the corporation shall notify in writing
all shareholders entitled to assert dissenters' rights that the action was
taken and send the shareholders entitled to dissenters' rights the dissenters'
notice described in ORS 60.567.

     60.564  Notice of intent to demand payment.  (1)  If proposed corporate
action creating dissenters' rights under ORS 60.554 is submitted to a vote at a
shareholders' meeting, a shareholder who wishes to assert dissenters' right
shall deliver to the corporation before the vote is taken written notice of the
shareholder's intent to demand payment for the shareholder's shares if the
proposed action is effectuated and shall not vote such shares in favor of the
proposed action.

     (2)  A shareholder who does not satisfy the requirements of subsection (1)
of this section is not entitled to payment for the shareholders' shares under
this chapter.

                                     B-2

<PAGE> 68

     60.567  Dissenters' notice.  (1)  If proposed corporate action creating
dissenters' rights under ORS 60.554 is authorized at a shareholders' meeting,
the corporation shall deliver a written dissenters' notice to all shareholders
who satisfied the requirements of ORS 60.564.

     (2)  The dissenters' notice shall be sent no later than 10 days after the
corporate action was taken, and shall:

     (a)  State where the payment demand shall be sent and where and when
certificated shares shall be deposited;

     (b)  Inform holders of uncertificated shares to what extent transfer of
the shares will be restricted after the payment demand is received;

     (c)  Supply a form for demanding payment that includes the date of the
first announcement of the terms of the proposed corporate action to news media
or to shareholders and requires that the person asserting dissenters' rights
certify whether or not the person acquired beneficial ownership of the shares
before that date;

     (d)  Set a date by which the corporation must receive the payment demand. 
This date may not be fewer than 30 nor more than 60 days after the date the
subsection (1) of this section notice is delivered; and

     (e)  Be accompanied by a copy of ORS 60.551 to 60.594.

     60.571  Duty to demand payment.  (1)  A shareholder sent a dissenters'
notice described in ORS 60.567 must demand payment, certify whether the
shareholder acquired beneficial ownership of the shares before the date
required to be set forth in the dissenters' notice pursuant to ORS
60.567(2)(c), and deposit the shareholder's certificates in accordance with the
terms of the notice.

     (2)  The shareholder who demands payment and deposits the shareholder's
shares under subsection (1) of this section retains all other rights of a
shareholder until these rights are canceled or modified by the taking of the
proposed corporate action.

     (3)  A shareholder who does not demand payment or deposit the
shareholder's share certificates where required, each by the date set in the
dissenters' notice, is not entitled to payment for the shareholder's shares
under this chapter.

     60.574  Share restrictions.  (1)  The corporation may restrict the
transfer of uncertificated shares from the date the demand for their payment is
received until the proposed corporate action is taken or the restrictions
released under ORS 60.581.

     (2)  The person for whom dissenters' rights are asserted as to
uncertificated shares retains all other rights of a shareholder until these
rights are canceled or modified by the taking of the proposed corporate action.

     60.577 Payment. (1) Except as provided in ORS 60.584, as soon as the
proposed corporate action is taken, or upon receipt of a payment demand, the
corporation shall pay each dissenter who complied with ORS 60.571, the amount
the corporation estimates to be the fair value of the shareholder's shares,
plus accrued interest.

     (2)  The payment must be accompanied by:

     (a)  The corporation's balance sheet as of the end of a fiscal year ending
not more than 16 months before the date of payment, an income statement for
that year and the latest available interim financial statements, if any;

     (b)  A statement of the corporation's estimate of the fair value of the
shares;

     (c)  An explanation of how the interest was calculated;

                                     B-3

<PAGE> 69

     (d)  A statement of the dissenter's right to demand payment under ORS
60.587; and

     (e)  A copy of ORS 60.551 to 60.594.

     60.581  Failure to take action.  (1) If the corporation does not take the
proposed action within 60 days after the date set for demanding payment and
depositing share certificates, the corporation shall return the deposited
certificates and release the transfer restrictions imposed on uncertificated
shares.

     (2)  If after returning deposited certificates and releasing transfer
restrictions, the corporation takes the proposed action, it must send a new
dissenters' notice under ORS 60.567 and repeat the payment demand procedure. 

     60.584  After-acquired shares.  (1)  A corporation may elect to withhold
payment required by ORS 60.577 from a dissenter unless the dissenter was the
beneficial owner of the shares before the date set forth in the dissenters'
notice as the date of the first announcement to news media or to shareholders
of the terms of the proposed corporate action.

     (2)  To the extent the corporation elects to withhold payment under
subsection (1) of this section, after taking the proposed corporate action, it
shall estimate the fair value of the shares plus accrued interest and shall pay
this amount to each dissenter who agrees to accept it in full satisfaction of
such demand.  The corporation shall send with its offer a statement of its
estimate of the fair value of the shares an explanation of how the interest was
calculated and a statement of the dissenter's right to demand payment under ORS
60.587.

     60.587  Procedure if shareholder dissatisfied with payment or offer.  (1) 
A dissenter may notify the corporation in writing of the dissenter's own
estimate of the fair value of the dissenter's shares and amount of interest
due, and demand payment of the dissenter's estimate, less any payment under ORS
60.577 or reject the corporation's offer under ORS 60.584 and demand payment of
the dissenter's estimate of the fair value of the dissenter's shares and
interest due, if:

     (a)  The dissenter believes that the amount paid under ORS 60.577 or
offered under ORS 60.584 is less than the fair market value of the dissenter's
shares or that the interest due is incorrectly calculated;

     (b)  The corporation fails to make payment under ORS 60.577 within 60 days
after the date set for demanding payment; or

     (c)  The corporation, having failed to take the proposed action, does not
return the deposited certificates or release the transfer restrictions imposed
on uncertificated shares within 60 days after the date set for demanding
payment.

     (2)  A dissenter waives the right to demand payment under this section
unless the dissenter notifies the corporation of the dissenter's demand in
writing under subsection (1) of this section within 30 days after the
corporation made or offered payment for the dissenter's shares.

                        (Judicial Appraisal of Shares)

     60.591  Court action.  (1)  If a demand for payment under ORS 60.587
remains unsettled, the corporation shall commence a proceeding within 60 days
after receiving the payment demand under ORS 60.587 and petition the court
under subsection (2) of this section to determine the fair value of the shares
and accrued interest.  If the corporation does not commence the proceeding
within the 60-day period, it shall pay each dissenter whose demand remains
unsettled the amount demanded.

     (2)  The corporation shall commence the proceeding in the circuit court of
the county where a corporation's principal office is located, or if the
principal office is not in this state, where the corporation's registered
office is located.  If the corporation is a foreign corporation, without a
registered office in this state, it shall commence the proceeding in the county
in this state where the registered office of the domestic corporation merged
with or whose shares were acquired by the foreign corporation was located.

                                     B-4

<PAGE> 70

     (3)  The corporation shall make all dissenters, whether or not residents
of this state, whose demands remain unsettled parties to the proceeding as in
an action against their shares.  All parties must be served with a copy of the
petition.  Nonresidents may be served by registered or certified mail or by
publication as provided by law.

     (4)  The jurisdiction of the circuit court in which the proceeding is
commenced under subsection (2) of this section is plenary and exclusive.  The
court may appoint one or more persons as appraisers to receive evidence and
recommend decision on the question of fair value.  The appraisers have the
powers described in the court order appointing them, or in any amendment to the
order.  The dissenters are entitled to the same discovery rights as parties in
other civil proceedings.

     (5)  Each dissenter made a party to the proceeding is entitled to judgment
for:

     (a)  The amount, if any, by which the court finds the fair value of the
dissenter's shares, plus interest, exceeds the amount paid by the corporation;
or

     (b)  The faire value, plus accrued interest, of the dissenter's after-
acquired shares for which the corporation elected to withhold payment under ORS
60.584.

     60.594  Court costs and counsel fees.  (1)  The court in an appraisal
proceeding commenced under ORS 60.591 shall determine all costs of the
proceeding, including the reasonable compensation and expenses of appraisers
appointed by the court.  The court shall assess the costs against the
corporation, except that the court may assess costs against all or some of the
dissenters, in amounts the court finds equitable, to the extent the court finds
the dissenters acted arbitrarily, vexatiously, or not in good faith in
demanding payment under ORS 60.587.

     (2)  The court may also assess the fees and expenses of counsel and
experts of the respective parties in amounts the court finds equitable:

     (a)  Against the corporation and in favor of any or all dissenters if the
court finds the corporation did not substantially comply with the requirements
of ORS 60.561 to 60.587; or

     (b)  Against either the corporation or a dissenter, in favor of any other
party, if the court finds that the party against whom the fees and expenses are
assessed acted arbitrarily, vexatiously or not in good faith with respect to
the rights provided by this chapter.

     (3)  If the court finds that the services of counsel for any dissenter
were of substantial benefit to other dissenters similarly situated, and that
the fees for those services should not be assessed against the corporation, the
court may award to counsel reasonable fees to be paid out of the amount awarded
the dissenters who were benefitted.

                                     B-5




<PAGE>

                                                                Exhibit (d)(2)

                                UNITED BANCORP
                             555 S.E. KANE STREET
                            ROSEBURG, OREGON 97470

PROXY SOLICITED FOR SPECIAL MEETING OF STOCKHOLDERS, AUGUST 27, 1996

The undersigned hereby appoints Roland Johnson and Ronald G. Guerra, and each
of them, the proxy and attorney-in-fact for the undersigned, with full power of
substitution in each, to vote on behalf of the undersigned at the Special
Meeting of Stockholders of UNITED BANCORP to be held at 555 S.E. Kane Street,
Roseburg, Oregon 97470, on Tuesday, August 27, 1996, at 7:00 p.m., local
time, and at any adjournment or postponement of such meeting, all shares of
Common Stock, $2.50 par value, of UNITED BANCORP standing in the name of the
undersigned or which the undersigned may be entitled to vote on the matters
described herein.

THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF UNITED BANCORP
PLEASE MARK, SIGN, AND DATE THIS PROXY CARD ON THE REVERSE SIDE AND RETURN IT
PROMPTLY USING THE ENCLOSED ENVELOPE.

THIS PROXY MAY BE REVOKED BY A PROXY EXECUTED AT A LATER DATE OR OTHERWISE, AS
SET FORTH IN THE UNITED BANCORP PROXY STATEMENT WHICH ACCOMPANIED THIS CARD.

THE PROXY, WHEN PROPERLY EXECUTED, WILL BE VOTED AS SPECIFIED BELOW BY THE
UNDERSIGNED STOCKHOLDER.  IF NO DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED
FOR THE PROPOSAL TO APPROVE AND ADOPT THE ARTICLES OF AMENDMENT (AS DESCRIBED
IN UNITED BANCORP'S PROXY STATEMENT DATED AUGUST 5, 1996).

THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE PROPOSAL TO APPROVE AND ADOPT
THE ARTICLES OF AMENDMENT (AS DESCRIBED IN UNITED BANCORP'S PROXY STATEMENT
DATED AUGUST 5, 1996).

1.  THE PROPOSAL TO APPROVE AND ADOPT THE ARTICLES OF AMENDMENT (as the same is
    described in United Bancorp's Proxy Statement dated August 5, 1996.

                     FOR [__]  AGAINST [__]  ABSTAIN [__]

2.  In their discretion, the parties are authorized to vote upon such other
    business as may properly come before the meeting or any adjournment or
    postponement thereof.

SIGNATURE(S) _____________________________________ DATED ________________, 1996
Please sign exactly as name appears on this card.  Joint owners should each
sign.  If signing as attorney, executor, administrator, trustee, or guardian,
please indicate the capacity in which signing.  If a corporation, please sign
full corporate name and sign authorized officer's name and title.  If a
partnership, please sign in partnership name and sign authorized person's name
and title.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission