SECURITY BANK HOLDING CO
S-4, 1997-08-05
STATE COMMERCIAL BANKS
Previous: CENIT BANCORP INC, 10-Q, 1997-08-05
Next: AMERICAN BUSINESS INFORMATION INC /DE, 8-K, 1997-08-05



As filed with the Securities and Exchange Commission on August 5, 1997.
                      Securities Act Registration No. 333 -


                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                    Form S-4

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                          SECURITY BANK HOLDING COMPANY
             (Exact name of registrant as specified in its charter)

    Oregon                             6022                   93-0800253
(State or jurisdiction of     (Classification Code Number)  (I.R.S. Employer 
incorporation or organization)                             Identification No.) 

                        170 S. Second St., P.O. Box 1350
                       Coos Bay, Oregon 97420 541-267-5356
   (Address and telephone number of registrant's principal executive offices)

            Charles D. Brummel, President and Chief Executive Officer
                        170 S. Second St., P.O. Box 1350
                             Coos Bay, Oregon 97420
                                  541-267-5356
            (Name, address and telephone number of agent for service)

                        Copies of all communications to:

                              Gordon E. Crim, Esq.
                            Kenneth E. Roberts, Esq.
                         Foster Pepper & Shefelman PLLC
                          101 S.W. Main St., 15th Floor
                             Portland, Oregon 97204

     Approximate  date of commencement of proposed sale of the securities to the
public:  As  soon  as  practicable  after  the  Registration  Statement  becomes
effective

     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box: |_|

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
===================================================================================================================
Title of each class of                               Proposed maximum                                Amount of
securities to be registered                      aggregate offering price1                        registration fee
===================================================================================================================

<S>                                                    <C>                                          <C>
Common Stock
  $5.00 Par Value                                       $6,999,546                                  $2,121.07

===================================================================================================================

     (1) Calculated in accordance with Rule 457(f)(2) based on the book value as
of June 30, 1997, of the Company to be acquired.

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


<PAGE>



                              CROSS REFERENCE SHEET
              Showing Location of Information Required by Form S-4
<TABLE>
<CAPTION>
                  S-4 Item                                             Prospectus/Proxy Statement Heading
<S>                                                                    <C>
A.  INFORMATION ABOUT THE TRANSACTION

    1.   Forepart of Registration Statement and                        Facing Page; Outside Front Cover of
         Outside Front Cover Page of Prospectus                        Prospectus/Proxy Statement

    2.   Inside Front and Outside Back Cover                           Available Information; Table of Contents
         Pages of Prospectus

    3.   Risk Factors; Ratio of Earnings to Fixed                      Prospectus/Proxy Statement Summary; Stock
         Charges, and Other Information                                Price and Dividend Information; Equivalent Per
                                                                       Share Data; Risk Factors

    4.   Terms of the Transaction                                      Prospectus/Proxy Statement Summary; Equivalent
                                                                       Per Share Data; Special Meeting of PSB
                                                                       Shareholders; Special Meeting of SBHC
                                                                       Shareholders; The Merger; Unaudited Pro Forma
                                                                       Combined Financial Statements

    5.   Pro Forma Financial Information                               Equivalent Per Share Data; Unaudited Pro
                                                                       Forma Combined Financial Statements

    6.   Material Contracts with the Company                           Summary

    7.   Additional Information Required for                           Not Applicable
         Reoffering by Persons and Parties Deemed
         to be Underwriters

    8.   Interests of Named Experts and Counsel                        Not Applicable

    9.   Disclosure of SEC Position on Indemnifi-                      Not Applicable
         cation for Securities Act Liabilities

B.       INFORMATION ABOUT THE REGISTRANT

    10.  Information with Respect to S-3 Registrants                   Not Applicable

    11.  Incorporation of Certain Information by                       Not Applicable
         Reference

   12. Information with Respect to S-2 or S-3                          Not Applicable
         Registrants

    13.  Incorporation of Certain Information by                       Not Applicable
         Reference


    14.  Information with Respect to Registrants                       Prospectus/Proxy Statement Summary; Stock
         Other than S-3 or S-2 Registrants                             Price and Dividend Information; Equivalent Per
                                                                       Share Data; The Merger; Unaudited Pro Forma
                                                                       Combined Financial Statements; Information About
                                                                       Security Bank Holding Company; SBHC
                                                                       Management's Discussion and Analysis of Financial


<PAGE>



                                                                        Condition and Results of Operations; Management;
                                                                        Supervision and Regulation; SBHC Financial
                                   Statements

C.  INFORMATION ABOUT THE COMPANY BEING ACQUIRED

    15.  Information with Respect to S-3 Companies                      Not Applicable

    16.  Information with Respect to S-2 or S-3                         Not Applicable
         Companies

    17.  Information with Respect to Companies Other                    Prospectus/Proxy Statement Summary; Stock Price
         Than S-3 or S-2 Companies                                      and Dividend Information; Equivalent Per Share
                                                                        Data; The Merger; Unaudited Pro Forma Combined
                                                                        Financial Statements; Information About Pacific State
                                                                        Bank; Supervision and Regulation; Financial
                                                                        Statements

D.  VOTING AND MANAGEMENT INFORMATION

    18.  Information if Proxies, Consents or                            Prospectus/Proxy Statement Summary; Special
         Authorizations are to be Solicited                             Meeting of PSB Shareholders; Special Meeting of
                                                                        SBHC Shareholders; The Merger; Information About
                                                                        Pacific State Bank; Information About Security Bank
                                                                        Holding Company
</TABLE>



<PAGE>



                             PACIFIC STATE BANK 1975
                                 Winchester Ave.
                             Reedsport, Oregon 97467



Dear Shareholder:

         The banking  industry in Oregon,  as in the entire  United  States,  is
undergoing  significant  changes,  among which is the  continuing  consolidation
through  mergers and  acquisitions  involving  both  community  banks and large,
regional  banks.  After a review of the business  and  economic  outlook for our
community  and  our  bank,   and  after  careful   consideration   of  strategic
alternatives  available to the Bank,  the Board of Directors has decided that it
would be  appropriate  and  timely  to  align  itself  with one of the  stronger
community banking  organizations in southern Oregon. The Bank has entered into a
definitive  agreement  to be acquired by Security  Bank Holding  Company,  whose
principal  subsidiary is Security Bank,  with head offices in Coos Bay,  Oregon.
The Board of  Directors  believe  that by  becoming  part of the  Security  Bank
Holding  Company  organization,  Pacific  State Bank would  have  available  the
considerable  resources of a larger  organization to better serve our customers,
while continuing to operate as a local, community Bank.

         As more  fully  discussed  in the  accompanying  proxy  materials,  the
transaction  will be  accomplished  by an exchange of Pacific  State Bank common
stock for newly issued  shares of Security  Bank Holding  Company  common stock.
Following  the  transaction,  Pacific  State  Bank will  operate  as a  separate
subsidiary  of  Security  Bank  Holding  Company  with  its  own  directors  and
management.  Under the  Oregon  Bank Act,  the  transaction  is  subject  to the
approval  of the  shareholders  of  Pacific  State  Bank.  The  Bank's  Board of
Directors has  unanimously  approved and is  recommending a vote in favor of the
transaction.

         You are cordially  invited to attend a special  meeting of shareholders
of Pacific  State  Bank to  consider  and vote on the  proposed  acquisition  by
Security  Bank Holding  Company.  The meeting will be held at [the office of the
bank] on , , 1997 at :00 p.m.

         The  Notice  of  Special  Meeting  of  Shareholders,   Prospectus/Proxy
Statement and form of Proxy are enclosed. Even if you plan to attend the Special
Meeting in person,  it is important that you return the enclosed Proxy to ensure
that your shares are voted at the meeting.  Please mark,  date, sign, and return
your Proxy promptly in the enclosed postage-paid return envelope.

         The  directors,  officers,  and  employees  of Pacific  State Bank look
forward to seeing you at the Special Meeting.



                                        Sincerely,


                                        Thomas S. Tymchuk
                                        Chairman of the Board of Directors



                                         R.T. Green
                                         President and Chief Executive Officer


<PAGE>



                             PACIFIC STATE BANK 1975
                                 Winchester Ave.
                             Reedsport, Oregon 97467


                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD ON ,        , 1997


         NOTICE IS HEREBY GIVEN that the Special  Meeting of  Shareholders  (the
"Meeting") of Pacific State Bank will be held at [the office of the Bank at 1975
Winchester Ave.], Reedsport,  Oregon, at :00 p.m., Pacific Time, , 1997, for the
following  purposes,  all  of  which  are  more  completely  set  forth  in  the
accompanying Prospectus/Proxy Statement:

         1.       To   consider   and   vote  on  an   Agreement   and  Plan  of
                  Reorganization  and  accompanying  Plan of Merger  pursuant to
                  which  Security Bank Holding  Company  would  acquire  Pacific
                  State   Bank  by  means  of  a   statutory   merger  in  which
                  approximately   1,244,607  shares  of  Security  Bank  Holding
                  Company  common  stock would be issued in exchange  for all of
                  the outstanding common stock of Pacific State Bank.

         2.       To transact such other business as may properly come before
                  the Meeting.

         Only  holders of record of common  stock of  Pacific  State Bank at the
   close of business on , 1997,  are  entitled to notice of, and to vote at, the
   Meeting or any adjournment or adjournments thereof.

         Shareholders  who dissent from the  transaction are entitled to receive
the fair value of their shares in cash if certain procedures are followed. To be
entitled to exercise  dissenters'  rights,  a dissenting  shareholder  must give
written  notice,  prior to the  vote on the  transaction,  of the  shareholder's
intent  to  demand  payment  for  his  or  her  shares  if  the  transaction  is
consummated,  or  vote  against  the  transaction  at the  special  shareholders
meeting.  Within 30 days after the shareholder  vote on the matter, a dissenting
shareholder  must give written demand for payment to Pacific State Bank together
with  the  certificate  or  certificates  representing  all of the  shareholders
shares, properly endorsed. A shareholder may not dissent as to fewer than all of
his or her shares.  For a complete  explanation  of  dissenters'  rights and the
procedures  required to obtain cash payment for dissenting shares,  shareholders
are urged to  carefully  read the  applicable  sections of the  Prospectus/Proxy
Statement.

         All   shareholders   are  cordially   invited  to  attend  the  Meeting
personally.  Whether or not you are able to  attend,  it is  important  that you
complete,  sign, date and promptly return the accompanying Proxy in the enclosed
pre-paid  envelope  so  that  your  shares  can be  voted  at the  Meeting.  Any
shareholder may revoke a proxy previously  submitted by submitting a later-dated
proxy, by written revocation  delivered to the president of the Bank at or prior
to the Meeting, or by appearing and voting in person at the Meeting.  Attendance
at the meeting will not, of itself, revoke a previously submitted proxy.

                                       By order of the Board of Directors


                                       R.T. Green
                                       President and Chief Executive Officer

                  , 1997
Reedsport, Oregon

         YOU ARE CORDIALLY  INVITED TO ATTEND THE MEETING.  IT IS IMPORTANT THAT
YOUR SHARES BE REPRESENTED REGARDLESS OF THE NUMBER YOU OWN. EVEN IF YOU PLAN TO
BE  PRESENT,  YOU ARE URGED TO  COMPLETE,  SIGN,  DATE AND  PROMPTLY  RETURN THE
ATTACHED PROXY USING THE ENVELOPE PROVIDED.  IF YOU ATTEND THE MEETING,  YOU MAY
VOTE EITHER IN PERSON OR BY YOUR PROXY. ANY PROXY GIVEN MAY BE REVOKED BY YOU IN
WRITING OR IN PERSON AT ANY TIME PRIOR TO THE EXERCISE THEREOF.


<PAGE>



                          SECURITY BANK HOLDING COMPANY
                                170 S. Second St.
                             Coos Bay, Oregon 97420



Dear Shareholder:

     As you may have heard,  Security  Bank  Holding  Company has entered into a
definitive  agreement  to  acquire  Pacific  State  Bank,  an Oregon  state bank
headquartered in Reedsport,  Oregon. After careful consideration of the proposed
transaction,  the  Board of  Directors  determined  that  this  addition  to the
Security  Bank Holding  Company  organization  would  constitute a major step in
implementing  our growth  strategy and would improve the  company's  competitive
position in southern Oregon.  As more fully discussed in the accompanying  proxy
materials,  the transaction  will be accomplished by an exchange of newly issued
shares of Security Bank Holding  Company common stock for all of the outstanding
shares of Pacific State Bank common stock.  As the  transaction  will entail the
issuance of a significant  number of new shares of company stock,  we are asking
for the approval of Security Bank Holding Company shareholders as a condition to
completing the transaction.  The Board of Directors has unanimously approved the
agreement and urges you to vote in favor of the transaction.

     A special  meeting of  shareholders  of Security  Bank  Holding  Company to
consider and vote on the proposed acquisition of Pacific State Bank will be held
at       [our       head       offices       on]      ,      ,      1997      at
____:00 p.m.

     The Notice of Special Meeting of Shareholders,  Prospectus/Proxy  Statement
and form of Proxy are enclosed.  Even if you plan to attend the Special  Meeting
in person,  it is important  that you return the  enclosed  Proxy to ensure that
your shares are voted at the meeting.  Please mark,  date, sign, and return your
Proxy promptly in the enclosed postage-paid return envelope.

     The  directors,  officers,  and employees of Security Bank Holding  Company
look forward to seeing you at the Special Meeting.



                                         Sincerely,



                                         Chuck Brummel
                                         Chairman of the Board of Directors
                                         President and Chief Executive Officer





<PAGE>



                          SECURITY BANK HOLDING COMPANY
                                170 S. Second St.
                             Coos Bay, Oregon 97420



                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD ON ,          , 1997



     NOTICE IS HEREBY  GIVEN  that the  Special  Meeting  of  Shareholders  (the
"Meeting")  of Security  Bank Holding  Company will be held at [Security  Bank's
head office at 170 S. Second St.], Coos Bay, Oregon, at :00 p.m.,  Pacific Time,
, 1997, for the following  purposes,  all of which are more completely set forth
in the accompanying Prospectus/Proxy Statement:

         1.       To   consider   and   vote  on  an   Agreement   and  Plan  of
                  Reorganization  and related  Plan of Merger  pursuant to which
                  Security  Bank  Holding  Company  would  acquire  all  of  the
                  outstanding  stock  of  Pacific  State  Bank in  exchange  for
                  approximately  1,244,607  newly issued shares of Security Bank
                  Holding Company common stock.

         2.       To transact such other business as may properly come before
                  the Meeting.

     Only holders of record of common stock of Security Bank Holding  Company at
the close of business on , 1997,  are entitled to notice of, and to vote at, the
Meeting or any adjournment or adjournments thereof.

     All  shareholders are cordially  invited to attend the Meeting  personally.
Whether or not you are able to attend, it is important that you complete,  sign,
date  and  promptly  return  the  accompanying  Proxy in the  enclosed  pre-paid
envelope so that your shares can be voted at the Meeting.  Any  shareholder  may
revoke a proxy  previously  submitted by  submitting  a  later-dated  proxy,  by
written revocation delivered to the corporate secretary of Security Bank Holding
Company at or prior to the Meeting,  or by appearing and voting in person at the
Meeting.  Attendance  at the Meeting  will not, of itself,  revoke a  previously
submitted proxy.


                                By order of the Board of Directors



                               Chuck Brummel, Chairman
                               President and Chief Executive Officer


                  , 1997
Coos Bay, Oregon




     YOU ARE CORDIALLY INVITED TO ATTEND THE MEETING.  IT IS IMPORTANT THAT YOUR
SHARES BE  REPRESENTED  REGARDLESS OF THE NUMBER YOU OWN. EVEN IF YOU PLAN TO BE
PRESENT, YOU ARE URGED TO COMPLETE,  SIGN, DATE AND PROMPTLY RETURN THE ATTACHED
PROXY  USING THE  ENVELOPE  PROVIDED.  IF YOU ATTEND THE  MEETING,  YOU MAY VOTE
EITHER IN PERSON OR BY YOUR  PROXY.  ANY PROXY  GIVEN MAY BE  REVOKED  BY YOU IN
WRITING OR IN PERSON AT ANY TIME PRIOR TO THE EXERCISE THEREOF.


<PAGE>



                           PROSPECTUS/PROXY STATEMENT

                          SECURITY BANK HOLDING COMPANY
                                170 S. Second St.
                             Coos Bay, Oregon 97420
                             Telephone: 541-267-5356

                               PACIFIC STATE BANK
                             1975 Winchester Avenue
                             Reedsport, Oregon 97467
                             Telephone: 541-271-2176

     This  Prospectus/Proxy  Statement is being furnished to the shareholders of
Pacific State Bank ("PSB"), an Oregon  state-chartered  bank, in connection with
the  solicitation  of  proxies  by the  Board of  Directors  of PSB for use at a
special meeting of PSB  shareholders to be held on ________,  1997, at ______:00
a.m.(p.m.),  local time, at the located at _______________,  Reedsport,  Oregon,
and at any adjournments or postponements thereof (the "PSB Meeting").

     This Prospectus/Proxy Statement is also being furnished to the shareholders
of Security Bank Holding Company ("SBHC"),  an Oregon corporation and registered
bank holding company under the Bank Holding Company Act of 1956, as amended,  in
connection  with the  solicitation  of proxies by the Board of Directors of SBHC
for use at a special  meeting  of SBHC  shareholders  to be held on  __________,
1997, at ___:00a.m. (p.m.), local time, at the located at ___________, Coos Bay,
Oregon, and at any adjournments or postponements thereof (the "SBHC Meeting").

     At the PSB  Meeting  and the SBHC  Meeting,  holders of PSB and SBHC common
stock,  respectively,  will  consider  and vote on a  proposal  to  approve  the
acquisition of PSB by SBHC pursuant to an Agreement and Plan of  Reorganization,
(the  "Agreement"),  dated July 9, 1997,  and related Plan of Merger.  Under the
terms of the Agreement  and the Plan of Merger,  copies of which are attached to
this  Prospectus/Proxy  Statement  as Appendix A, PSB  Interim,  a  wholly-owned
subsidiary of SBHC,  will merge with and into PSB (the  "Merger"),  resulting in
the acquisition of PSB by SBHC. All of the outstanding shares of common stock of
PSB will be exchanged for  newly-issued  shares of SBHC common  stock.  See "The
Merger."

     This  Prospectus/Proxy  Statement also serves as a prospectus in connection
with the offer and sale of the  shares of SBHC  Common  Stock,  $5.00 par value,
("SBHC Common Stock" or the "Common Stock") to be issued to PSB  shareholders in
the  Merger  pursuant  to a  registration  statement  on Form S-4 filed with the
Securities and Exchange Commission.  Since September, 1996, the Common Stock has
been listed on the National  Market  System of the Nasdaq Stock Market under the
symbol "SBHC," and has traded in the range of $8.00 to $12.50. The last reported
sale price was $_______ as of  ____________,  1997,  the most recent trading day
prior to the date of this Prospectus/Proxy Statement.


     See  "Risk  Factors"  on page 8 for  certain  information  that  should  be
considered by shareholders.

                              AVAILABLE INFORMATION

     SBHC is  subject  to the  information  and  reporting  requirements  of the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"). In accordance
with  the  Exchange  Act,  SBHC  files  reports,   proxy  statements  and  other
information with the Securities and Exchange Commission ("SEC"). Under the rules
and  regulations  promulgated by the SEC, the  solicitation  of proxies from PSB
shareholders  in  connection  with a  shareholder  vote on the  proposed  Merger
constitutes  an offering by SBHC of securities to be issued in the Merger.  SBHC
has filed a registration  statement on Form S-4 (the  "Registration  Statement")
with the SEC under the  Exchange  Act with  respect  to the  Common  Stock to be
issued to PSB  shareholders in the Merger.  This  Prospectus/Proxy  Statement is
part of the Registration Statement. As permitted by the rules and regulations of
the SEC, this Prospectus/Proxy


<PAGE>



Statement does not contain all of the information set forth in the  Registration
Statement.  For further  information  with  respect to SBHC and the Common Stock
offered hereby,  reference is made to the Registration  Statement,  which may be
obtained from the Public  Reference  Section of the SEC at Judiciary  Plaza, 450
Fifth  Street,  N.W.,  Washington,  D.C.  20459,  or from the  internet  website
maintained  by the  Commission  at  www.sec.gov.  Statements  contained  in this
Prospectus/Proxy  Statement as to the contents of any contract or other document
are not  necessarily  complete and, in such  instance,  reference is made to the
copy of such  contract  or  document  filed as an  exhibit  to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.

         All information contained in this  Prospectus/Proxy  Statement relating
to SBHC has been  furnished by SBHC,  and PSB is relying on the accuracy of that
information.  All  information  contained  in  this  Prospectus/Proxy  Statement
relating to PSB has been  furnished  by PSB, and SBHC is relying on the accuracy
of that information.

NO PERSON IS AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY  REPRESENTATION
NOT CONTAINED IN THIS  PROSPECTUS/PROXY  STATEMENT  AND, IF GIVEN OR MADE,  SUCH
INFORMATION OR REPRESENTATION  SHOULD NOT BE RELIED ON AS HAVING BEEN AUTHORIZED
BY EITHER SBHC OR PSB. THIS  PROSPECTUS/PROXY  STATEMENT  DOES NOT CONSTITUTE AN
OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO PURCHASE, THE SECURITIES OFFERED
BY THIS  PROSPECTUS/PROXY  STATEMENT,  OR THE  SOLICITATION  OF A PROXY,  IN ANY
JURISDICTION  IN WHICH IT IS  UNLAWFUL TO MAKE SUCH  OFFER,  SOLICITATION  OF AN
OFFER, OR PROXY SOLICITATION.

NEITHER THE DELIVERY OF THIS PROSPECTUS/PROXY  STATEMENT NOR ANY DISTRIBUTION OF
THE SECURITIES OFFERED PURSUANT HERETO SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE
THE  IMPLICATION  THAT  THERE HAS BEEN NO CHANGE  IN THE  INFORMATION  SET FORTH
HEREIN  OR IN THE  AFFAIRS  OF SBHC OR PSB SINCE  THE DATE  HEREOF,  OR THAT THE
INFORMATION HEREIN IS CORRECT AS OF ANY DATE SUBSEQUENT TO THE DATE HEREOF.

THE  SHARES  OFFERED  HEREBY  ARE NOT  SAVINGS  OR  DEPOSIT  ACCOUNTS  OR  OTHER
OBLIGATIONS  OF A BANK AND ARE NOT  INSURED  BY THE BANK  INSURANCE  FUND OF THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

THE  SECURITIES  OFFERED  HEREBY HAVE NOT BEEN  APPROVED OR  DISAPPROVED  BY THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS
THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

          The date of this Prospectus/Proxy Statement is __________, 1997.



<PAGE>



                                                 TABLE OF CONTENTS

<TABLE>
<CAPTION>
<S>                                                                                                             <C>
PROSPECTUS/PROXY STATEMENT SUMMARY..............................................................................-1-

STOCK PRICE AND DIVIDEND INFORMATION............................................................................-6-

EQUIVALENT PER SHARE DATA.......................................................................................-7-

RISK FACTORS....................................................................................................-8-

SPECIAL MEETING OF PSB SHAREHOLDERS............................................................................-13-

SPECIAL MEETING OF SBHC SHAREHOLDERS...........................................................................-14-

THE MERGER.....................................................................................................-15-

UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS.............................................................-26-

INFORMATION ABOUT PACIFIC STATE BANK...........................................................................-30-

INFORMATION ABOUT SECURITY BANK HOLDING COMPANY................................................................-33-

MANAGEMENT.....................................................................................................-40-

PRINCIPAL SHAREHOLDERS.........................................................................................-45-

SBHC MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS...............................................................-46-

SUPERVISION AND REGULATION.....................................................................................-60-

CERTAIN LEGAL MATTERS..........................................................................................-64-

EXPERTS  ......................................................................................................-64-

OTHER MATTERS..................................................................................................-64-

FINANCIAL STATEMENTS OF SBHC....................................................................................F-1

FINANCIAL STATEMENTS OF PSB....................................................................................F-26

Appendix A - Agreement and Plan of Reorganization and Plan of Merger...............................................

Appendix B - Opinion of Columbia Financial Advisors................................................................

Appendix C - Dissenters' Rights ORS 711.042 - 711.047..............................................................

</TABLE>


<PAGE>



                       PROSPECTUS/PROXY STATEMENT SUMMARY


The  following  summary  is  qualified  in its  entirety  by the  more  detailed
information,   including  pro  forma  financial   information  and  consolidated
financial  statements,  and  the  notes  thereto,  appearing  elsewhere  in this
Prospectus/Proxy   Statement.  Except  as  otherwise  indicated  all  pro  forma
information in this  Prospectus/Proxy  Statement  assumes the Merger occurred on
March 31, 1997.

Overview

         Security Bank Holding  Company  ("SBHC") has agreed to acquire  Pacific
State Bank ("PSB")  pursuant to an  Agreement  and Plan of  Reorganization  (the
"Agreement"), dated July 9, 1997, by and between SBHC and PSB, pursuant to which
PSB and PSB Interim Bank ("PSB Interim"), a wholly-owned subsidiary bank of SBHC
will enter into a Plan of Merger (the "Plan of Merger"), joined into by SBHC. In
accordance  with the terms of the Agreement and the Plan of Merger,  PSB Interim
will be merged with and into PSB (the "Merger"),  and the outstanding  shares of
common stock of PSB will be exchanged for newly-issued shares of common stock of
SBHC,  with the result that PSB will become a  wholly-owned  subsidiary  bank of
SBHC, and PSB shareholders will become shareholders of SBHC.

         This  Prospectus/Proxy  Statement is being sent to shareholders of SBHC
and of PSB in  connection  with the  solicitation  of  proxies to be used at the
respective   special  meetings  of  shareholders.   At  the  PSB  Meeting,   PSB
shareholders  will be asked to approve,  in accordance with the  requirements of
the Oregon Bank Act, the Agreement and the Plan of Merger  pursuant to which PSB
Interim  would merge with and into PSB. At the SBHC Meeting,  SBHC  shareholders
will be asked to  approve,  in  accordance  with the rules of the  Nasdaq  Stock
Market,  the Agreement and the Plan of Merger which would result in the issuance
of additional shares of SBHC common stock under the terms of the Plan of Merger.
In addition to shareholder approvals, the transaction is subject to the approval
of the  Director of the Oregon  Department  of Consumer  and  Business  Services
through  the  Division  of  Finance  and  Corporate   Securities   (the  "Oregon
Director"),  the Federal Deposit Insurance Corporation ("FDIC") and the Board of
Governors  of  the  Federal  Reserve  System  (the  "Federal   Reserve").   This
Prospectus/Proxy  Statement is part of a  registration  statement  filed by SBHC
with the  Securities  and  Exchange  Commission  to register  the shares of SBHC
common stock to be issued to PSB shareholders in the Merger.

Parties to the Merger

         Security Bank Holding Company

         Security Bank Holding Company  ("SBHC") is an Oregon  corporation and a
bank holding company  registered  under the Bank Holding Company Act of 1956, as
amended.  SBHC maintains its principal  offices in Coos Bay, Oregon, at the main
office of SBHC's principal subsidiary, Security Bank ("Security Bank"). Security
Bank is a state-chartered, FDIC-insured commercial bank organized in 1919, which
serves Coos and Curry Counties,  Oregon,  from seven offices.  SBHC's only other
subsidiary bank is Lincoln Security Bank ("Lincoln Security"), a state-chartered
bank located in Newport,  Oregon, in which SBHC holds a majority interest.  SBHC
is currently  planning the formation of a new banking  subsidiary  consisting of
the current  Brookings-Harbor  branch of Security Bank, which,  although not yet
formally organized, is referred to herein as "Brookings Bank." SBHC, through its
banking  subsidiaries,  offers a broad range of commercial and personal  banking
services to its customers, who are primarily individuals, small and medium-sized
businesses,  and professionals.  SBHC's lending  activities include  commercial,
real estate  construction  and consumer loans,  as well as residential  mortgage
loans  most of which  are  fixed  rate  loans  sold  into the  secondary  market
primarily to the Federal  National  Mortgage  Association  and Federal Home Loan
Mortgage  Corporation.  Through a subsidiary of Security  Bank,  SBHC acts as an
insurance  agent selling  annuities,  whole life and health care  insurance and,
through an unaffiliated  securities broker dealer,  makes available mutual funds
for its customers.

         At March  31,  1997,  SBHC had  consolidated  total  assets  of  $197.3
million, net loans of $98.1 million and total deposits of $152.6 million.


                                       -1-

<PAGE>



         Pacific State Bank

         Pacific  State  Bank  ("PSB") is an Oregon  state-chartered  commercial
bank, organized in November,  1962, under the name of Pacific Security Bank, and
adopted its present name in February,  1989.  PSB conducts its business from its
office in Reedsport,  Oregon. As of March 31, 1997, the Bank had assets of $52.1
million, net loans of $29.9 million and deposits of $44.7 million.

         PSB Interim Bank

         PSB Interim Bank ("PSB Interim") is an Oregon bank organized by SBHC as
a  wholly-owned  subsidiary  of SBHC in July,  1997,  solely for the  purpose of
effecting the Merger.  PSB Interim has minimal  capital,  no operations and will
not be authorized to conduct a banking business.  Following  consummation of the
Merger, the separate existence of PSB Interim will cease.

Special Meeting of PSB Shareholders

     A  special  meeting  of PSB  shareholders  will be held  at  7:00  p.m.  on
________________________,  1997, at the [main office located at 1975  Winchester
Avenue],  Reedsport,  Oregon,  for the purpose of considering  and voting on the
proposed  Merger.  Only PSB  shareholders  of  record as of  _______,  1997 (the
"Record  Date") will be entitled to notice of and to vote at the meeting.  As of
the Record Date,  there were of 406,875  shares of PSB common stock  outstanding
held by 247 shareholders of record. Shareholders may vote in person or by proxy.
The Merger must be approved  by the holders of not less than  two-thirds  of the
outstanding   shares  of  PSB  common  stock.   See  "Special   Meeting  of  PSB
Shareholders."

Special Meeting of SBHC Shareholders

     A  special  meeting  of SBHC  shareholders  will be  held at ____  p.m.  on
___________________,1997,  at the [main office of Security Bank,  located at 170
S. Second Street],  Coos Bay, Oregon,  for the purpose of considering and voting
on the issuance of shares of Common Stock pursuant to the Agreement and the Plan
of  Merger  which  would  result  in the  issuance  of  approximately  1,244,607
additional  shares of SBHC Common  Stock.  Only SBHC  shareholders  of record as
of________,  1997 (the "Record  Date") will be entitled to notice of and to vote
at the meeting.  As of the Record  Date,  there were shares of SBHC common stock
outstanding  held by _____  shareholders  of  record.  Shareholders  may vote in
person or by proxy.  The proposal to  authorized  the issuance of shares will be
approved  if the number of shares  voted in favor  exceeds  the number of shares
voted against, provided that a majority of the outstanding shares of SBHC common
stock is represented at the meeting. See "Special Meeting of SBHC Shareholders."

Background and Reasons for the Merger; Recommendation of the Boards of Directors

         In  1995,   SBHC   embarked   upon  a   strategic   plan   calling  for
diversification  through  expansion  of its  markets  by  forming  or  acquiring
subsidiary banks serving identified communities and market areas. The investment
in Lincoln Security in Newport was part of the  implementation  of that plan, as
is the planned  formation of Brookings  Bank.  SBHC  believes  that  retaining a
community  bank identity is crucial to the success of its banking  subsidiaries,
and that  branching  beyond  existing  markets would pose some risk to the image
each  has  created  of  being a local  bank.  Accordingly,  SBHC  believes  that
acquiring  a  community  bank  in  a  market  not  yet  served  by  its  current
subsidiaries  provides an opportunity for expansion while retaining the benefits
of being identified as a local community bank.

         PSB appeared to be an attractive  opportunity to continue the expansion
contemplated  in SBHC's  business  strategy.  The acquisition of PSB would allow
SBHC to expand into Douglas  County and increase its market  presence  along the
Oregon coast, while preserving the benefits of local community  banking.  PSB is
one of only two banks in Reedsport,  and has a  well-established  customer base,
with approximately 64% of the deposits in the Reedsport community.  Although PSB
has been a strong,  profitable bank, with approximately  1.80% return on assets,
and has consistently received excellent ratings by regulatory examiners, PSB has
experienced slow growth

                                       -2-

<PAGE>



of its assets and profits.  Both PSB and SBHC  believe  that as a subsidiary  of
SBHC, PSB could realize significant operational cost savings while continuing to
operate as a local community bank, which could lead to higher profit margins. In
addition,  as part of a larger financial  institution,  PSB would have access to
more capital and more advanced  technology  than would otherwise be available as
an  independent  bank.  PSB would thus be afforded an opportunity to enhance its
local  business  and to extend its market  area  beyond  the  community  through
electronic banking and the increased variety of available products and services.

         In  January,  1996,  the  executive  officers  of SBHC  and  PSB  began
discussions  relating  to the  possible  merger or  acquisition  of PSB by SBHC.
Following an evaluation by an independent investment advisory firm of an initial
merger proposal, discussions were terminated in early 1996 without any agreement
having been reached.  In September,  1996,  SBHC completed a public  offering of
402,500  shares of its common  stock,  the  proceeds of which were  intended for
working capital and to replenish the capital  invested in Lincoln  Security.  In
March,  1997,  SBHC  approached PSB about  commencing  negotiations of the terms
under which an acquisition could take place, and, following a series of meetings
between senior  representatives of both companies,  the principal economic terms
were agreed  upon.  Thereafter,  due  diligence  materials  were  exchanged  and
reviewed,  and a definitive  agreement was  negotiated  between the parties with
assistance of counsel.  The Agreement  received  final approval by the Boards of
Directors of both companies and was executed on July 9, 1997.

         The Boards of Directors  of both SBHC and PSB,  having  determined  the
proposed  Merger to be in the best interests of their  respective  shareholders,
have  unanimously  approved the proposed  transaction,  and  recommend a vote in
favor of the Merger.  In addition,  the  directors of PSB have agreed to support
the proposal and to vote their shares in favor of the Merger.

Opinion of Investment Advisor

         PSB  retained  Columbia  Financial  Advisors  ("CFA") as its  exclusive
financial  advisor  pursuant  to an  engagement  letter  dated  May 22,  1997 in
connection with the Merger.  CFA is a regionally  recognized  investment banking
firm that is regularly  engaged in the valuation of businesses and securities in
connection with mergers and  acquisitions.  The PSB Board selected CFA to act as
PSB's  exclusive  financial  advisor  based on CFA's  experience  in mergers and
acquisitions and in securities valuation generally.

         CFA has delivered a written opinion ("CFA Opinion") to the PSB Board of
Directors to the effect that, as of the date of this Prospectus/Proxy Statement,
the  consideration  to be received by PSB  shareholders in the Merger is fair to
the  shareholders  from a financial  point of view.  The CFA Opinion is directed
only to the fairness, from a financial point of view, of the consideration to be
received and does not constitute a  recommendation  to any PSB stockholder as to
how  such  shareholder  should  vote at the  PSB  Meeting.  For a more  complete
discussion  of CFA's  analysis  and  opinion,  see "The Merger -- Opinion of PSB
Financial Advisor."

Conditions to the Merger; Regulatory Approvals

         The Merger is subject to certain conditions,  including (a) approval by
the  shareholders  of PSB and SBHC,  (b)  receipt  of all  necessary  regulatory
approvals,  including the FDIC,  Federal  Reserve and the Oregon  Director,  (c)
receipt by each party of  favorable  tax  opinion of Foster  Pepper &  Shefelman
PLLC, (d) receipt by SBHC of a letter from KPMG Peat Marwick LLP that,  based on
certain material facts and certain  representations and warranties  described in
such letter,  the Merger will qualfiy for  treatment as a pooling of  interests,
(e) the performance of certain  obligations of each party, and (f) the continued
accuracy of the representations and warranties of each party. See "The Merger --
Conditions to the Merger."

Terms of the Merger

         General

         The Plan of Merger  provides that on the  effective  date of the Merger
(the "Effective Date"), PSB Interim will merge with and into PSB, with PSB being
the resultant  bank surviving as a  wholly-owned  subsidiary of SBHC.  SBHC will
acquire all of the outstanding  shares of PSB common stock in exchange for newly
issued shares of

                                       -3-

<PAGE>



SBHC, the number of which will be determined  according to a formula.  Generally
it is anticipated that  approximately  three shares of SBHC stock will be issued
for each PSB share,  although the exact amount will not be determined  until the
Merger is completed. See "The Merger -- Exchange of Shares."

         Operation of PSB Following the Merger

         Following  the Merger,  PSB will operate as a  wholly-owned  subsidiary
bank of SBHC, with its own board of directors and executive  officers,  although
SBHC is  expected  to appoint  Chuck  Brummel,  President  of SBHC and one other
director of SBHC or Security Bank, to serve on the PSB board.  PSB will continue
to operate  under the name  Pacific  State Bank,  and  substantially  all of the
current directors, executive officers and employees are expected to be retained.
SBHC does, however,  anticipate that certain  administrative and data processing
services will be provided by SBHC or Security Bank.

         Tax treatment

         As a  condition  of the Merger,  each party will  receive an opinion of
Foster Pepper & Shefelman PLLC,  special counsel to SBHC, to the effect that the
Merger will be treated as a tax-free  reorganization under section 368(a) of the
Internal  Revenue  Code.  Accordingly,  PSB will  recognize  no  income  for tax
purposes  as a result  of the  transaction.  Further,  shareholders  of PSB will
recognize  no income as a result of  receiving  shares of SBHC  common  stock in
exchange for their shares of PSB common stock.  Each PSB  shareholder  will have
the same cost basis for tax purposes in the shares of SBHC common stock as he or
she had in the shares of PSB common stock exchanged in the Merger.  Shareholders
are urged to consult their own tax advisor  concerning  the tax treatment of the
Merger  under  federal and state laws.  See "The Merger -- Tax  Treatment of the
Merger."

         Accounting treatment

         The Merger is intended to be accounted  for as a pooling of  interests,
and as a  condition  to the  Merger,  SBHC will  receive a letter from KPMG Peat
Marwick LLP,  independent  public  accountants,  that, based on certain material
facts and certain  representations and warranties  described in such letter, the
Merger will qualify for such accounting  treatment.  Accordingly,  the financial
statements of SBHC will be restated to reflect the combined  results of SBHC and
PSB as if PSB had been  acquired  by SBHC  prior to the  periods  for which such
financial  statements are presented.  See "The Merger -- Accounting Treatment of
the Merger" and "Pro Forma Financial Information."

         Waiver of Conditions; Amendment and Termination

         Either SBHC or PSB may waive  conditions  required of the other  party,
except those  conditions  required by law. The parties may also grant extensions
of time to satisfy an obligation  or condition.  The Agreement may be amended or
supplemented at any time by written  agreement of the parties before the special
shareholders  meetings,  and  may be  amended  or  modified  after  the  special
shareholder meetings if the amendment or modification does not change the amount
or type of consideration  to be given in exchange for the outstanding  shares of
PSB stock.  The Agreement may be terminated by mutual  agreement of the parties,
by  either  party  upon a  material  breach  by the  other  party  of any of its
representations,  warranties or covenants, if such breach is not cured within 30
days  notice of such  breach,  by either  party if  shareholder  approval is not
obtained by the other party prior to December 31, 1997, by either of the parties
if the conditions to closing have not been satisfied prior to March 31, 1998, by
PSB upon advice of counsel in fulfilling the director's fiduciary duties, and by
SBHC  for any  reason  upon  written  notice.  See  "The  Merger  --  Waiver  of
Conditions; Amendment and Termination."

Interests of Certain Persons in the Merger

         Certain directors and executive  officers of PSB and SBHC may be deemed
to have an interest  in the  Merger.  The  Agreement  provides  that two current
directors  of SBHC or Security  Bank will be appointed to the Board of Directors
of PSB and two current PSB directors  will be appointed to serve on the Board of
Directors of SBHC; one current director of PSB will be appointed to the board of
directors of Security Bank. Further,  all of the current directors and executive
officers  of PSB are  expected  to  continue  to serve  in the  same  capacities
following  the Merger.  See "The Merger -- Interests  of Certain  Persons in the
Merger."

                                       -4-

<PAGE>




Rights of Dissenting Shareholders

         The Agreement  provides that  shareholders  of PSB who dissent from the
proposed  merger  are  entitled  to receive  the value of their  shares in cash,
provided that they (i) either give notice, prior to or at the special meeting of
PSB  shareholders,  of their intent to demand payment for their shares,  or vote
against the proposed  merger,  and (ii) deliver a written  demand for payment to
PSB or SBHC within 30 days following the PSB shareholder vote on the Merger.  If
the holders of more than 7% of PSB's shares vote against the Merger or otherwise
perfect their dissenter appraisal rights under the Agreement, SBHC may terminate
the  Agreement.  See "Special  Meeting of PSB  Shareholders"  and "The Merger --
Rights of Dissenting Shareholders."

Comparison of Shareholder Rights

         Shareholders  of PSB who  receive  shares of SBHC in the Merger will be
governed,  with respect to their rights as  shareholders,  by SBHC's articles of
incorporation  and bylaws,  as well as by the Oregon Business  Corporations Act.
Prior to the Merger,  the rights of PSB  shareholders  are  determined  by PSB's
articles of  incorporation  and bylaws and the Oregon Bank Act. For a discussion
of the material  differences in the rights of  shareholders of PSB and SBHC, and
an  explanation  of  certain   anti-takeover   effects  of  SBHC's  articles  of
incorporation  and bylaws,  see "The Merger -- Comparison of Relative  Rights of
Shareholders of PSB and SBHC."

                                       -5-

<PAGE>



                      STOCK PRICE AND DIVIDEND INFORMATION

         SBHC

     The Common  Stock of SBHC is traded on the  National  Market  System of the
Nasdaq Stock Market under the symbol "SBHC." Prior to the third quarter of 1996,
SBHC Common Stock was traded in the over-the-counter market through the Bulletin
Board Service of the Nasdaq Stock Market.  The Common Stock is registered  under
the  Securities  Exchange  Act of 1934  and is  eligible  to be  held in  margin
accounts. The following lists the closing bid prices, prior to the third quarter
of 1996, as reported by Black & Company,  Inc.,  the  principal  market maker in
SBHC stock,  and last reported sales prices  beginning with the third quarter of
1996, at the end of each period, as reported by the Nasdaq Stock Market,  and as
adjusted  for prior  stock  dividends.  Prices do not include  retail  mark-ups,
mark-downs or commissions. On ____, 1997, the Common Stock was held of record by
approximately  ________shareholders,  a number which does not include beneficial
owners who hold shares in "street name." As of _____, 1997, the most recent date
prior to the date of this Prospectus/Proxy Statement, the last sale price of the
Common Stock was $ ____ per share.

<TABLE>
<CAPTION>
                            1997                              1996                              1995
                 ---------------------------       --------------------------       ---------------------------
                                      Cash                               Cash                              Cash
                  Market Price      Dividends      Market Price       Dividends       Market Price      Dividends
                 High      Low      Declared      High       Low       Declared      High       Low      Declared

<C>            <C>        <C>        <C>         <C>       <C>          <C>         <C>       <C>         <C>   
1st Quarter    $ 11.75    $ 8.50     $ 0.11      $ 8.75    $ 7.75       $ 0.10      $ 6.00    $ 5.33      $ 0.07
2nd Quarter    $ 12.50    $11.00       --        $ 9.50    $ 8.00         --        $ 6.34    $ 5.50        --
3rd Quarter                                      $ 8.75    $ 8.00       $ 0.10      $ 7.34    $ 6.17      $ 0.07
4th Quarter                                      $ 9.00    $ 8.25         --        $ 8.17    $ 7.34        --

</TABLE>

     In addition to cash dividends, SBHC issued a 100% stock dividend in August,
1994, and a 50% stock dividend in January, 1996.


 PSB

     No  registered  broker/dealers  make a market in PSB  common  stock and the
stock is not  listed on any stock  exchange.  Trading  is  infrequent  and those
transactions  that have taken place in PSB common stock cannot be  characterized
as an  established  public  market.  Generally  PSB  common  stock is  traded by
individuals  on  a  personal  basis,   and  prices  reported  reflect  only  the
transactions known to management.  Due to the limited information available, the
following data may not accurately  reflect the actual market value of PSB common
stock.

<TABLE>
<CAPTION>
                                 Number of Shares            PSB Common Stock Prices                Cash Dividends
                      Period     Reported as Traded            High               Low                    Declared

<S>                    <C>             <C>                   <C>                 <C>                       <C>    
Year to Date           1997            2,050                 19.00               17.00                     $  0.56
Year Ended             1996            56,610                17.00               15.50                        1.12
Year Ended             1995            30,845                16.00               14.00                         .91

</TABLE>


                                       -6-

<PAGE>



                            EQUIVALENT PER SHARE DATA
                                   (unaudited)

     The following table sets forth the historical earnings, book value and cash
dividends  per share as of March 31,  1997 and for the three  months then ended,
and December 31, 1996 and for the year then ended,  for SBHC and PSB and the pro
forma  amounts  for SBHC,  and the pro forma  equivalent  amounts  for PSB after
giving effect to the Merger on a  pooling-of-interests  basis; the closing price
per share for SBHC common  stock as reported by the Nasdaq  Stock Market on July
9,  1997,  the last full  trading  day prior to the public  announcement  of the
Agreement,  and as of , 1997,  the most  recent  date  prior to the date of this
Prospectus Proxy Statement; the price for PSB common stock as of both dates; and
the pro forma equivalent  market value of PSB for such dates after giving effect
to the Merger.  The pro forma data assume the  issuance of  1,244,607  shares of
SBHC common stock as a result of the merger, but are not necessarily  indicative
of actual or future operating results or the financial  position that would have
occurred  or will  occur  upon the  consummation  of the  Merger.  The pro forma
equivalent per share data is calculated by  multiplying  the pro forma per share
data for SBHC by 3.06, the estimated number of SBHC shares to be issued for each
outstanding  PSB share. As the exact number of SBHC shares to be issued will not
be  determined  until the Merger is completed,  the actual per share  equivalent
amounts may vary from the figures below. See "The Merger -- Exchange of Shares."
This data should be read in conjunction with the financial  statements and other
financial  and  pro  forma  financial  information  included  elsewhere  in this
Prospectus/Proxy Statement.

<TABLE>
<CAPTION>
                                                       SBHC                                   PSB
                                             -----------------------------           ------------------------------
                                                                                                          Pro Forma
                                             Historical          Pro Forma           Historical          Equivalent

<S>                                              <C>               <C>                   <C>                    <C>   
Market Value per share at July 9, 1997           $11.50                  -            $19.00(1)              $35.19
                                                                                                              35.19
Market Value per share at       , 1997                                   -             19.00(1)
Earnings per share for the periods ended:
   March 31, 1997                                $ 0.14             $ 0.15               $ 0.58              $ 0.46
   December 31, 1996                               0.85               0.84                 2.49                2.57
Book Value per share at:
   March 31, 1997                                $ 6.73              $6.37              $ 17.03             $ 19.49
   December 31, 1996                               6.85               6.40                16.66               19.58
Cash Dividends per share declared
   for the periods ended:
   March 31, 1997                                $ 0.11             $ 0.11               $ 0.00              $ 0.34
   December 31, 1996                               0.20               0.20                 1.12                0.61

     (1) The  historical  market value of PSB common stock is based on the price
per share for the most recently  reported  transaction  prior to announcement of
the Agreement.
</TABLE>
                                       -7-

<PAGE>



                                  RISK FACTORS

     Shareholders  should carefully  consider the following risk factors as well
as the other information contained in this Prospectus.

Exposure to Local Economy

     SBHC's performance is substantially  dependent on the banking operations of
its subsidiary banks, whose operations,  as well as those of PSB, are materially
dependent  upon and  sensitive to the economy of their  respective  market areas
along the central and southern Oregon coast.  Adverse economic  developments can
impact the  collectibility  of loans and have a negative  effect on earnings and
financial  condition.  The economies of Coos,  Curry and Douglas Counties depend
primarily on forest products manufacturing,  retail trade, tourism,  government,
services and agriculture.  Particularly in the 1980's, Security Bank's and PSB's
market areas  experienced  high  unemployment as a result of the shift away from
forest products  manufacturing,  including a 48% reduction in Coos County forest
products  manufacturing jobs from 1983 to 1993. The job losses and mill closures
of the early 1980's led to significant loan losses by Security Bank.  Subsequent
developments have reduced the dependence of the local economy on forest products
manufacturing  and  have  increased  the  number  of   non-manufacturing   jobs.
Nonetheless,  forest  products job losses are expected to continue and there can
be no assurance  that new jobs will replace those lost, or that future  economic
changes will not have a significant adverse impact on PSB and SBHC.

     Lincoln Security Bank is similarly  exposed to and dependent on the economy
of its market area in Lincoln  County,  which,  although not as dependent on the
forest  products  industry as Coos,  Curry or Douglas  Counties,  is nonetheless
subject  to  changes  in  its  primary   industries   of  tourism  and  fishing.
Accordingly,  no assurances  can be made that future  economic  changes will not
have a significant adverse impact on Lincoln Security.

     See  "Information  about  Security  Bank Holding  Company - Business,"  and
"Information about Pacific State Bank -- Business."

Credit Risk

     SBHC and PSB, like other lenders,  are subject to credit risk, which is the
risk of losing  principal  and  interest  due to a  customer's  failure to repay
according to the terms of loan agreements.  On a consolidated  basis, SBHC's net
charge-offs,  past-due loans and non-performing loans for the three months ended
March 31, 1997,  represented 0.018% and 0.27%  respectively,  of total assets at
March 31, 1997. PSB's net charge-offs,  past due loans and non-performing assets
for the same  period  represented  less than one  percent of assets at March 31,
1997.

     SBHC,  through its subsidiary  banks, and PSB lend on a short-term basis to
commercial  and  individual  borrowers  for  construction  purposes  and provide
variable rate pricing on term real estate loans.  As of March 31, 1997, SBHC had
approximately  42% of its loan  portfolio  in real  estate  related  loans which
included a mix of commercial,  residential and  construction  real estate loans.
Similarly,  approximately  60% of PSB's loan portfolio  consisted of real estate
loans.  A downturn in the economy or the real estate market along the central or
southern  Oregon  coast or a rapid  increase  in  interest  rates  could  have a
negative impact on collateral  values and the borrowers'  ability to repay.  See
"Information about Security Bank Holding Company -- Management's  Discussion and
Analysis of Financial  Condition"  and "Results of  Operations  and  Information
about Pacific State Bank -- Business."

Interest Rate Risk

     Earnings  of SBHC and PSB are largely  derived  from net  interest  income,
which is  interest  income and fees earned on loans and  investment  income less
interest  expense  paid on deposits  and other  borrowings.  Interest  rates are
highly  sensitive  to many  factors  which are beyond the  control of the banks'
management,  including  general economic  conditions and the policies of various
governmental and regulatory authorities.  As interest rates change, net interest
income is  affected.  With fixed  rate  assets  (such as fixed  rate  loans) and
liabilities  (such as  certificates  of deposit),  the rate at which this change
occurs depends on the maturity of the asset or liability. The differences

                                       -8-

<PAGE>



between  the  amounts  of  interest-sensitive   assets  and   interest-sensitive
liabilities,  measured over various time periods, are referred to as sensitivity
gaps.  Although  each bank  strives to  minimize  risk  through  asset/liability
management policies, from time to time maturities are not balanced.  During such
periods,  a rapid  decrease or increase in interest  rates could have an adverse
effect on the spreads  between the interest rates earned on assets and the rates
of interest paid on liabilities, and therefore on the results of operations. See
"Information about Security Bank Holding Company -- Management's  Discussion and
Analysis of Financial Condition and Results of Operations."

Lincoln Security Bank

     As  part  of  SBHC's   strategic  plan  for  growth  through   geographical
diversification, SBHC assisted with the organization of Lincoln Security Bank, a
commercial  bank in Newport,  Oregon,  which  received its charter and commenced
operations on May 30, 1996. SBHC invested  approximately $2.3 million of Lincoln
Security's  $3.0  million  initial  capital  through the  purchase of all of the
shares of Lincoln  Security's Class B Common Stock, and provides  administrative
and operational  support to the bank. SBHC owns a majority of Lincoln Security's
voting  stock and can elect a majority  of its Board of  Directors.  The current
Board of Directors, however, consists of local Lincoln County representatives in
addition to Chuck Brummel and Kenneth Messerle from the SBHC Board of Directors.
Although  SBHC,  through its  ownership of a controlling  interest,  retains the
prerogative of replacing Lincoln Security's directors and otherwise  influencing
management  decisions,  SBHC  permits  the  bank to  operate  as an  independent
community bank provided that the bank's  performance is deemed  satisfactory  by
SBHC's board of directors,  giving consideration to the operating history of the
bank, the local economic and demographic  conditions,  and factors affecting the
banking industry in general.

     Local investors,  who purchased shares of Lincoln Security's Class A Common
Stock in a community offering to raise the balance of the initial capital of the
bank,  have an option  to  purchase  the  Class B Common  Stock  from  SBHC,  in
accordance with a shareholders agreement, during a five year period beginning on
May 30,  2001,  and  ending  May 30,  2006.  Accordingly,  SBHC's  return on its
investment in Lincoln  Security could be limited to a  pre-determined  price for
the  Class B Common  Stock in  accordance  with  the  terms of the  shareholders
agreement. See "Information about Security Bank Holding Company -- Business."

     As a commercial bank,  Lincoln Security faces not only the same risks faced
by most community banks, but also has only recently commenced its operations and
is currently  working to develop  depositors,  loan customers and other business
relationships.  Although  Lincoln  Security  to  date  has  been  successful  in
implementing  its business plan, it has incurred losses and will likely generate
no more than minimal  profits  during the first years of operation.  As of March
31, 1997,  Lincoln  Security had realized  $141,867 in accumulated  losses since
commencement of operations and for the first three months of 1997 incurred a net
loss of $24,392. As SBHC owns 68.33% of Lincoln Security,  approximately $97,000
of these  accumulated  losses  is  includable  in SBHC's  financial  statements.
Moreover,   as  the  ability  of  Lincoln  Security  to  pay  dividends  to  its
shareholders is limited by regulatory restrictions,  SBHC is unlikely to receive
dividends  from the  bank in the  foreseeable  future.  See  "Information  about
Security Bank Holding Company -- Business," and  "Supervision  and Regulation --
Dividends."

Further Acquisitions

     In  furtherance  of SBHC's  strategic  plan, it is conducting  research and
preliminary  discussions  regarding  the  organization  of new  banks  in  other
communities  which  it  believes  present  attractive  opportunities  and  local
support.  It is expected that the majority of the capital for any such new banks
would come from SBHC with the balance from other  investors  resident in or with
ties to each local community.  Organizing and capitalizing new banks will likely
require an investment  greater than opening a branch in such  locations  and, as
noted  above with  respect to Lincoln  Security,  would be expected to result in
losses  during the bank's  earlier  months of operation.  Furthermore,  eventual
profitability could not be assured.

Brookings Bank Formation

     As part of SBHC's drive to  strengthen  its identity as the parent of local
community  banks,  the  company  is in the  process  of  forming  a new  bank in
Brookings,  Oregon,  consisting of what is currently the Brookings-Harbor branch
of Security Bank. The new bank, not yet  incorporated  but referred to herein as
"Brookings Bank", is to be

                                       -9-

<PAGE>



     capitalized with the assets currently  allocated to that branch office, and
it is  anticipated  that it will  assume  the  deposits  and  other  liabilities
associated with that office.  The formation of Brookings Bank is not expected to
have a material  effect on the  financial  condition or results of operations of
SBHC on a  consolidated  basis,  although  the  earnings  of that  bank will not
contribute  to the net income of Security  Bank;  accordingly,  Security  Bank's
ability to upstream dividends to SBHC could be adversely affected by the absence
of the Brookings Bank  contribution  to income.  However,  SBHC expects that, as
Brookings Bank will not be a typical  start-up bank, it will be able to upstream
dividends to SBHC, although no assurances can be made in that regard.  Moreover,
as a separate  banking  subsidiary,  Brookings Bank will be more  susceptible to
changes in the  economy  of the local  community,  as well as local  competitive
factors.  If Brookings Bank is unable to successfully  compete on its own in its
local  market,  SBHC may be  required to invest  additional  capital to maintain
regulatory minimum capital levels. See "Risk Factors -- Competition; -- Exposure
to  Local  Economy;   and  --  Growth  Strategy  and  Dependence  on  Subsidiary
Operations."  See also  "Information  about  Security  Bank  Holding  Company --
Business" and "Supervision and Regulation."

Mortgage Lending Operation's Contribution to Income

     SBHC,  through  Security Bank,  derives a significant  amount of its income
from originating  mortgage loans and selling them into the secondary market. The
contribution to SBHC's  consolidated  net income from this activity  represented
approximately 35% for the year ended December 31, 1996, and approximately 25% of
consolidated  net income for the three months ended March 31, 1997. The bank has
benefitted from mortgage  refinancing  transactions  that have been motivated by
favorable interest rates.  Although Security Bank will continue to originate and
sell loans into the  secondary  market,  there is no assurance  that the current
favorable  interest rate  environment  will  continue or that  mortgage  lending
operations  will  continue to  contribute  as favorably to the net income of the
Bank.  See  "Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations -- Non-Interest Income."

Concentration of Ownership of SBHC Common Stock

     As of March 31,  1997,  30.88% of SBHC's  outstanding  shares  were held by
SBHC's  Employee Stock  Ownership Plan ("ESOP").  Approximately  46.57% of those
shares  are  pledged  by the ESOP to  secure  borrowings  from  SBHC and are not
allocated to employees.  Unallocated shares are therefore excluded from earnings
and  book  value  per  share  calculations.  Although  the  percentage  of total
outstanding  shares held by the ESOP is expected to decrease to 22.17% after the
Merger, the ESOP will remain SBHC's largest  shareholder.  The ESOP is under the
supervision  of a  three-member  Board of  Trustees  appointed  by the  Board of
Directors of SBHC.  Currently,  one of these Trustees is an employee of Security
Bank. Under the Employee Retirement Income Security Act ("ERISA"),  the Trustees
are obligated to act in the best interests of the  employee-beneficiaries of the
ESOP, as investors in SBHC. See "Information about Security Bank Holding Company
- --  Management  and --  Security  Ownership  of  Certain  Beneficial  Owners and
Management."

     In addition,  the directors of SBHC  currently  own an  additional  593,105
shares, or 18.71% of SBHC's outstanding shares (in addition to certain shares in
the ESOP), which will decrease to 13.44% after the Merger. Each of the directors
of SBHC are expected to vote in favor of the Merger.

ESOP Indebtedness

     Approximately  455,824  shares  held by the  ESOP  are  pledged  to  secure
indebtedness to SBHC incurred in the acquisition of such shares.  As the debt is
repaid,  and shares are released and  allocated to employee  participants,  SBHC
recognizes a charge against  earnings  relating to  compensation  expense.  This
charge is  calculated  based on the average  fair market  value of the shares so
allocated for the year in which the shares are released. As SBHC shares increase
in market value, the charge for compensation expense increases accordingly. This
increase, together with the additional shares used in calculating per share book
value and  earnings,  can have an  adverse  effect  on  reported  earnings  and,
consequently,  the stock price.  SBHC has requested a private letter ruling from
the Internal Revenue Service to extend the repayment schedule,  thereby reducing
the compensation  expense associated with the release of unallocated  shares. No
assurance  can be made that SBHC will be  successful  in  obtaining  a favorable
ruling  from the  Internal  Revenue  Service,  and  failure to do so may have an
adverse effect on the reported  earnings of SBHC and on the market value of SBHC
shares.

                                      -10-

<PAGE>




Competition

     The banking  industry in Oregon is highly  competitive with respect to both
loans and  deposits,  and is  dominated  by a small  number of large  banks with
offices with many offices operating over a wide geographic area. As of March 31,
1997,  there were four other  commercial  banks in SBHC's primary service areas,
one of which  banks  has an office in PSB's  market  area,  and all of which are
financial  institutions with significantly greater assets and with operations in
other parts of Oregon. Additionally,  there are several credit unions, a savings
association,  finance companies and mortgage companies in those service areas. A
similar competitive  environment exists in Lincoln County where Lincoln Security
operates. Among the advantages possessed by the SBHC's and PSB's commercial bank
competitors is the ability to conduct wide-ranging  advertising campaigns and to
allocate assets to geographic  regions of higher yields and demand. By virtue of
their greater total  capitalization,  such banks also have substantially  higher
lending limits than either SBHC or PSB, a situation  that would likely  continue
to exist after the Merger,  although  the Merger  would  increase  the amount of
total  capital  available  to  support  higher  lending  limits  to SBHC and PSB
borrowers through loan participations among the subsidiary banks.  Additionally,
such banks offer certain services, such as international banking services, which
are not  offered  directly  by either  SBHC or PSB,  although  SBHC  offers such
services to its customers through arrangements with correspondent  institutions.
In 1994, the  Riegle-Neal  Interstate  Banking and Branching  Efficiency Act was
adopted  by  Congress  which  permits  banks  to  cross  state  boundaries.  The
competitors  are reducing costs by combining what were  commonly-owned  separate
banks in  different  states.  Although  Security  Bank has been able to  compete
effectively  in its market area,  there can be no assurance that it will be able
to  continue  to do  so,  or  that  Lincoln  Security  or  Brookings  Bank  will
effectively  compete in their respective market areas.  Further,  the ability of
PSB to compete  effectively in its market area may not  materially  improve as a
result of the Merger. See "Information about Pacific State Bank -- Business" and
"Information about Security Bank Holding Company - Business."

Dependence on Key Personnel

     SBHC's  success  is  dependent  on the  services  of  Charles  D.  Brummel,
President and Chief  Executive  Officer,  and Michael J. Delvin,  Executive Vice
President and Chief Financial Officer.  R.T. Green currently serves as President
and CEO of PSB,  but  neither he nor Messrs.  Brummel or Delvin have  employment
contracts. The loss of services of any of these executives,  or of certain other
key officers,  could adversely affect SBHC,  Security Bank and PSB. No assurance
can be given that replacement  officers of comparable  abilities could be found.
Neither SBHC nor PSB maintains key person life  insurance on these  individuals.
See "Information about Security Bank Holding Company -- Management."

Market for the Shares

     SBHC's  common  stock trades on the  National  Market  System of the Nasdaq
Stock Market under the symbol "SBHC",  but is not generally actively traded. The
market  price  could be subject  to  significant  fluctuations  in  response  to
variations in quarterly  operating  results of SBHC,  general  conditions of the
banking  industry and other  factors.  In addition,  the price of the shares may
fluctuate  substantially  due to the  effect of supply  and  demand in a limited
market. See "Information about Security Bank Holding Company -- Market Price and
Dividends on Common Stock."

Dependence on Subsidiary Operations

     Unlike many  multi-bank  holding  companies  that are currently  seeking to
consolidate their commonly-owned  subsidiary banks, SBHC believes it can prosper
by supporting independent affiliated community banks. Consequently,  operational
costs involved with maintaining  separate banking units may be higher than could
otherwise  be realized if SBHC were to combine  its  banking  operations  into a
single  subsidiary bank. Such costs could adversely  affect SBHC's  consolidated
earnings,  and although the company believes that each banking subsidiary can be
more  profitable and garner a larger share of its local market by maintaining an
identity as a local community bank, no assurances can be made in that regard. As
a bank holding company, SBHC is substantially  dependent upon dividends from its
subsidiary  banks for  revenues to pay its  expenses,  and to pay  dividends  to
shareholders.  The subsidiary banks, including PSB if the Merger is consummated,
are subject to regulatory  limitations  upon the payment of  dividends,  and the
receipt of dividends from the subsidiary banks cannot be

                                      -11-

<PAGE>



assumed.  Further,  no cash dividends are anticipated from Lincoln Security Bank
during that bank's  initial  years of  operation  and  dividends,  if any,  from
Brookings  Bank are likely to be limited during its initial phase of independent
operations. Although SBHC expects to continue to receive dividends from Security
Bank,  and  would  expect  to  receive  dividends  from  PSB  if the  Merger  is
consummated, no assurances as to the timing or amount of future dividends can be
made.  See  "Information  about  Security Bank Holding  Company -- Business" and
"Supervision and Regulation -- Dividends."

Regulatory Risk

     Banks are subject to extensive  regulation.  These regulations are intended
to protect depositors not shareholders. As state-chartered banks, PSB and SBHC's
subsidiary  banks are subject to regulation and  supervision by the FDIC,  which
insures the deposits of each bank,  and the Oregon  Director.  As a bank holding
company,  SBHC is subject to regulation and  supervision by the Federal  Reserve
and  the  Oregon  Director.  Federal  and  state  regulation  puts  banks  at  a
competitive  disadvantage compared to less regulated competitors such as finance
companies, credit unions, mortgage banking companies, and leasing companies.

     While the banking industry continues to lose market share to less regulated
competitors,  legislative  reactions to the problems of the thrift industry have
added  to  the  regulatory  burden  on  banks.  The  Federal  Deposit  Insurance
Corporation  Improvement Act of 1991 ("FDICIA") amended numerous federal banking
statutes and has required the bank regulatory  agencies to adopt regulations for
implementing many of its provisions.  The FDICIA and the regulations  thereunder
have  increased   regulatory   and   supervisory   requirements   for  financial
institutions  which has  resulted,  and will  continue to result,  in  increased
operating expenses. See "Supervision and Regulation."

Anti-takeover Provisions

     Oregon  law  includes   limitations  upon  the  acquisition  of  an  Oregon
corporation, such as SBHC. As a bank holding company, the acquisition of SBHC or
its  subsidiaries  would be subject to  approval  of banking  regulators.  These
limitations  and  requirements  may serve to delay or prevent an  acquisition of
SBHC by another financial institution without the consent and cooperation of the
Board of Directors of SBHC. Moreover, certain provisions of Oregon law limit the
ability of persons or entities to acquire  control of SBHC or to effect  certain
corporate  transactions  without  the consent of the Board of  Directors  or the
shareholders.  These  provisions  are intended to discourage  hostile  corporate
acquisitions.  In addition, SBHC's articles of incorporation authorize the Board
of Directors to issue  additional  shares of authorized  but unissued  shares of
SBHC's stock,  including the Common Stock, voting preferred stock, and warrants,
options or other  rights to acquire  shares of stock.  While this  authority  is
intended  to give  the  Board  the  ability  to  raise  capital  and to  provide
flexibility  in financing  corporate  transactions,  the issuance of  additional
securities of SBHC could have the effect of diluting the ownership interest of a
substantial  shareholder  or increasing the  consideration  necessary to acquire
control  of SBHC,  and could  thus be deemed to be an  anti-takeover  provision.
Further,  SBHC's  bylaws  provide for a  staggered  Board of  Directors  whereby
approximately  one-third of the director  positions  are filled each year.  This
provision  makes it more  difficult  for a dissident  shareholder  to remove the
entire board of directors at one time.  Such a provision  may have the effect of
discouraging  potential  acquirors,  and  may  be  considered  an  anti-takeover
defense.  Oregon law and SBHC's bylaws may  therefore  have the effect of making
SBHC less attractive for takeover,  and the  shareholders may not benefit from a
rise in the price of the  Common  Stock that a takeover  could  cause.  See "The
Merger --  Description  of SBHC  Capital  Stock" and "Stock  Price and  Dividend
Information."




                                      -12-

<PAGE>



                       SPECIAL MEETING OF PSB SHAREHOLDERS


     Each copy of this Prospectus/Proxy  Statement sent to PSB's shareholders is
accompanied by a proxy solicited by the Board of Directors of PSB for use at the
Special  Meeting  of  Shareholders  of PSB  (the  "PSB  Meeting")  to be held at
______________________________   at  _____   p.m.   on   [day]______________   ,
[date]_________,  1997, and any adjournments  thereof. Only holders of record of
PSB common  stock at the close of business on  ______________  1997 (the "Record
Date"),  are  entitled  to notice of, and to vote at,  the PSB  Meeting.  At the
meeting,  the  shareholders  will vote on the  proposed  Merger,  and such other
matters as may properly come before the meeting.  Shares represented by properly
executed  proxies  will be  voted  at the PSB  Meeting  in  accordance  with the
instructions on the proxy. If no instructions are given, the shares  represented
thereby will be voted in favor of the proposed  Merger and in the  discretion of
the proxy holders on such other matters that may be considered at the meeting.

     A  proxy  may be  revoked  prior  to its  exercise  at the PSB  Meeting  by
presentation  of a proxy  bearing  a later  date,  by filing  an  instrument  of
revocation  (personally  or by mail) with the President of the Bank prior to the
meeting,  or by oral  request if the  shareholder  is  present  at the  meeting.
Attendance at the meeting will not, of itself, revoke a proxy.

     PSB SHAREHOLDERS ARE REQUESTED TO COMPLETE, DATE, AND SIGN THE ACCOMPANYING
PROXY AND RETURN IT PROMPTLY TO PSB IN THE ENCLOSED, POSTAGE-PAID ENVELOPE, EVEN
IF THEY ARE PLANNING TO ATTEND THE MEETING.

     The  authorized  capital stock of PSB consists of 406,875  shares of common
stock. As of _______,  1997, the Record Date, all 406,875  authorized  shares of
common  stock  were  issued  and  outstanding  and  entitled  to vote at the PSB
Meeting.

Method of Counting Votes

     A  majority  of  the  outstanding  shares  of  PSB  common  stock  must  be
represented  at the PSB Meeting,  in person or by proxy,  to constitute a quorum
for the  transaction of business.  For purposes of determining a quorum,  shares
represented  in  person  or by  properly  executed  proxy  will be  counted.  An
abstention  from a given  matter or a broker  non-vote (a proxy  submitted  by a
broker  or  other  nominee   indicating  that  such  nominee  has  not  received
instructions  from the beneficial  owners or other persons  entitled to vote the
shares  as to a  matter  with  respect  to  which  the  nominee  does  not  have
discretionary  voting  power) with  respect to a such matter will not affect the
presence  of that  shareholder  or the  shares  represented  by such proxy as to
determination of a quorum. Shares represented by properly executed proxy will be
voted in accordance with the instructions on the proxy.

     Each share is entitled to one vote.  If a quorum is present,  the  proposed
merger will be approved if at least  two-thirds  of the  outstanding  shares are
voted in favor of the Merger. An abstention or a broker non-vote with respect to
a matter  submitted to a vote of  shareholders  will not be counted as a vote in
favor of the matter. An abstention or a broker non-vote from the proposed Merger
will therefore have the effect of a vote against the Merger.

     If a proxy is  submitted  in which no  instructions  are given,  the shares
represented  thereby will be voted in the discretion of the named proxy holders.
It is the intention of the named proxy holders to vote shares represented by the
proxy in favor of the proposed Merger.

     As of the Record Date,  there were 247  shareholders of record.  Directors,
executive  officers,  and  principal  shareholders  of PSB  together  with their
affiliates, had beneficial ownership of 52,481 shares, of which all are entitled
to vote.  The shares held by  officers,  directors  and  principal  shareholders
constitute  approximately  13.0  percent  of the total  shares  outstanding  and
entitled to be voted at the PSB Meeting.


                                      -13-

<PAGE>



                      SPECIAL MEETING OF SBHC SHAREHOLDERS

     Each copy of this  Prospectus/Proxy  Statement sent to SBHC shareholders is
accompanied  by a proxy  solicited  by the Board of Directors of SBHC for use at
the Special  Meeting of  Shareholders of SBHC (the "SBHC Meeting") to be held at
[the principal  office of Security Bank at 170 S. Second St., Coos Bay,  Oregon]
at p.m. on [day] , [date] , 1997, and any adjournments  thereof. Only holders of
record of Company  common  stock at the close of business  on 1997 (the  "Record
Date"), are entitled to notice of, and to vote at, the SBHC Meeting. At the SBHC
Meeting,  the  shareholders of SBHC will vote on the proposed Merger and related
issuance  of shares of SBHC  common  stock  pursuant to the terms of the Plan of
Merger,  as required  by the rules of the Nasdaq  Stock  Market,  and such other
matters as may properly  come before the SBHC  Meeting.  Shares  represented  by
properly  executed  proxies will be voted at the SBHC Meeting in accordance with
the  instructions  on the  proxy.  If no  instructions  are  given,  the  shares
represented  thereby  will  be  voted  in  favor  of  the  proposal,  and in the
discretion  of the proxy holders on such other matters that may be considered at
the SBHC Meeting.

     A proxy  may be  revoked  prior  to its  exercise  at the SBHC  Meeting  by
presentation  of a proxy  bearing  a later  date,  by filing  an  instrument  of
revocation  (personally  or by mail)  with the  Secretary  of SBHC  prior to the
meeting,  or by oral  request if the  shareholder  is  present  at the  meeting.
Attendance at the meeting will not, of itself, revoke a proxy.

     SBHC   SHAREHOLDERS   ARE  REQUESTED  TO  COMPLETE,   DATE,  AND  SIGN  THE
ACCOMPANYING PROXY AND RETURN IT PROMPTLY TO SBHC IN THE ENCLOSED,  POSTAGE-PAID
ENVELOPE, EVEN IF THEY ARE PLANNING TO ATTEND THE MEETING.

     The authorized  capital stock of SBHC consists of ten million  (10,000,000)
shares of Common  Stock,  five million  (5,000,000)  shares of Voting  Preferred
Stock, and five million (5,000,000) shares of Non-voting  Preferred Stock. As of
________________,  1997, the Record Date,  there were 3,169,700 shares of Common
Stock issued and outstanding and entitled to vote at the SBHC Meeting. As of the
Record Date, there were no shares of preferred stock outstanding.

Method of Counting Votes

     A majority of the outstanding shares of Common Stock must be represented at
the SBHC  Meeting,  in  person  or by  proxy,  to  constitute  a quorum  for the
transaction  of  business.   For  purposes  of  determining  a  quorum,   shares
represented  in  person  or by  properly  executed  proxy  will be  counted.  An
abstention  from, or a broker non- vote (a proxy  submitted by a broker or other
nominee  indicating  that such  nominee has not received  instructions  from the
beneficial  owners or other  persons  entitled to vote the shares as to a matter
with respect to which the nominee does not have discretionary voting power) with
respect to a given matter,  will not affect the presence of that  shareholder or
the shares  represented by such proxy as to  determination  of a quorum.  Shares
represented  by properly  executed  proxy will be voted in  accordance  with the
instructions on the proxy.

     An abstention or a broker non-vote with respect to a matter  submitted to a
vote of shareholders  will not be counted for or against the matter.  Each share
is entitled to one vote.  If a quorum is present,  the proposal will be approved
if more  votes are cast in favor than those cast  against.  An  abstention  or a
broker non-vote from the proposal will therefore be counted as neither a vote in
favor thereof nor a vote against.

     If a proxy is  submitted  in which no  instructions  are given,  the shares
represented  thereby will be voted in the discretion of the named proxy holders.
It is the intention of the named proxy holders to vote shares represented by the
proxy in favor of the proposed issuance of SBHC shares.

     As of the Record Date, there were ______shareholders of record.  Directors,
executive  officers,  and  principal  shareholders  of SBHC  together with their
affiliates, had beneficial ownership of ______shares,  of which all are entitled
to vote.  The shares held by officers,  directors  and  principal  shareholders,
constitute _____percent of the total shares outstanding and entitled to be voted
at the SBHC Meeting.  The ESOP holds an additional  978,728 shares  representing
_____% of the total outstanding.

                                      -14-

<PAGE>



                                   THE MERGER

General Terms of the Merger

     The following  description of the material terms of the Merger is qualified
in its entirety by reference to the Agreement  and the Plan of Merger,  attached
to this Prospectus/Proxy Statement as Appendix A and incorporated herein by this
reference. All SBHC and PSB shareholders are urged to read the Agreement and the
Plan of Merger carefully,  as shareholders are being asked to approve the Merger
in accordance with the terms.  For a discussion of the background of and reasons
for the Merger, see "Summary -- Background and Reasons for the Merger."

     Under the terms of the Agreement and the Plan of Merger, SBHC would acquire
PSB by means of a  reverse  triangular  merger,  in which PSB  Interim  would be
merged with and into PSB,  with PSB being the  resultant  bank,  surviving  as a
wholly-owned  subsidiary  of SBHC and operating  under the name  "Pacific  State
Bank", and shareholders of PSB, other than those who exercise their  dissenters'
rights, becoming shareholders of SBHC.

     The Merger will close on the Effective  Date (as defined in the  Agreement)
within 7 days after satisfaction or waiver (except where required by law) of all
of the conditions set forth in the  Agreement,  unless  extended by the parties.
Closing is expected in the autumn of 1997.  If closing does not take place prior
to March 31, 1998, either party may terminate the Agreement.  See "The Merger --
Conditions to the Merger."

Opinion of PSB Financial Advisor

     PSB retained Columbia Financial Advisors ("CFA") as its exclusive financial
advisor  pursuant to an engagement  letter dated May 22, 1997 in connection with
the Merger.  CFA is a  regionally  recognized  investment  banking  firm that is
regularly  engaged in the valuation of businesses  and  securities in connection
with  mergers  and  acquisitions.  The PSB  Board  selected  CFA to act as PSB's
exclusive   financial   advisor  based  on  CFA's   experience  in  mergers  and
acquisitions and in securities valuation generally.

     CFA has  delivered a written  opinion  ("CFA  Opinion") to the PSB Board of
Directors to the effect that, as of the date of this Prospectus/Proxy Statement,
the  consideration  to be received by PSB  shareholders in the Merger is fair to
the  shareholders  from a financial  point of view.  The CFA Opinion is directed
only to the fairness, from a financial point of view, of the consideration to be
received and does not constitute a  recommendation  to any PSB stockholder as to
how  such  shareholder   should  vote  at  the  Special  Meeting  nor  is  it  a
recommendation  to purchase or hold SBHC common stock.  The full text of the CFA
Opinion, which sets for the assumptions made, matters considered,  and limits on
its review,  is attached hereto as Appendix B. The summary of the CFA Opinion in
this Prospectus/Proxy Statement is qualified in its entirety by reference to the
full text of such  opinion.  PSB  SHAREHOLDERS  ARE URGED TO READ THE ENTIRE CFA
OPINION.

     In  rendering  its  opinion  to PSB,  CFA  reviewed,  among  other  things,
historical   financial  data  of  PSB,  certain  internal   financial  data  and
assumptions  of PSB  prepared for  financial  planning  and  budgeting  purposes
furnished by the management of PSB and, to the extent  publicly  available,  the
financial terms of certain change of control  transactions  involving  Northwest
community banks.  CFA discussed with PSB's  management the financial  condition,
current  operating  results,  and business  outlook for PSB.  CFA also  reviewed
certain publicly available information concerning SBHC and certain financial and
securities data of SBHC and companies deemed similar to SBHC. CFA discussed with
SBHC's  management  the  financial  condition,  current  operating  results  and
business  outlook for SBHC and SBHC's plans  relating to PSB. In  rendering  its
opinion,  CFA relied,  without  independent  verification,  on the  accuracy and
completeness of all financial and other  information  reviewed by it and did not
attempt to verify or to make any  independent  evaluation  or  appraisal  of the
assets  of PSB or SBHC nor was it  furnished  any such  appraisals.  PSB did not
impose any limitations on the scope of the CFA  investigation in arriving at its
opinion.

     CFA  analyzed the total  Purchase  Price on a cash  equivalent  fair market
value basis using standard evaluation  techniques (as discussed below) including
comparable sales multiples, net present value analysis, and net

                                      -15-

<PAGE>



asset  value based on certain  assumption  of  projected  growth,  earnings  and
dividends and a range of discount rates from 16% to 18%.

     Net Asset Value is the value of the net equity of a bank,  including  every
kind of property and value.  This approach  normally assumes  liquidation on the
date of appraisal with the  recognition of the  investment  securities  gains or
losses, real estate  appreciation or depreciation,  adjustments to the loan loss
reserve,  discounts to the loan  portfolio and changes to the net value of other
assets.  As such,  it is not the best  evaluation  approach when valuing a going
concern because it is based on historical cost and varying  accounting  methods.
Even if the assets and  liabilities  are adjusted to reflect  prevailing  market
prices and yields (which is often of limited accuracy due to the lack of readily
available  data), it still results in a liquidation  value.  In addition,  since
this approach fails to account for the values  attributable to the going concern
such as the  interrelationship  among  PSB's  assets and  liabilities,  customer
relations,  market  presence,  image and reputation,  staff expertise and depth,
little weight is given by CFA to the net assets value approach to valuation.

     Market  Value  is  generally  defined  as  the  price,  established  on  an
"arms-length" basis, at which knowledgeable,  unrelated buyers and sellers would
agree.  The  "hypothetical"  market value for a small bank with a market for its
common  stock is normally  determined  by  comparison  to the  average  price to
stockholders equity, price to earnings, and price to total assets, adjusting for
significant  differences in financial  performance  criteria and for any lack of
marketability or liquidity of the buyer. The market value in connection with the
evaluation  of control of a bank is  determined  by the previous  sales of small
banks in the state or region. In valuing a business enterprise,  when sufficient
comparable trade data are available,  the market value approach deserves greater
weighing than the net asset value  approach and similar weight as the investment
value approach as discussed below.

     CFA  maintains  a  comprehensive  data  base of  prices  paid  for  banking
institutions  in the  Northwest,  particularly  Oregon  and  Washington  banking
institutions, from 1988 through 1997. This data base provides comparable pricing
and  financial  performance  data for  banking  institutions  sold or  acquired.
Organized by  different  peer  groups,  these data present  medians of financial
performance and purchase price analysis.  In analyzing the transaction  value of
PSB,  CFA has  considered  the  market  approach  and  has  evaluated  price  to
stockholders  equity  and  price to  earnings  multiples  and the price to total
assets  percentage for  transactions  involving  Oregon and  Washington  banking
organizations with total assets less than $100 million that sold for 100% common
stock from January, 1988 to June, 1997.

     Comparable Sales Multiples. CFA calculated a "Merger Consideration-Adjusted
Book  Value"  for PSB's  May 31,  1997  stockholders  equity  and the  estimated
September 30, 1997 stockholders  equity,  adjusted for the price to stockholders
equity ratios for a sample of Northwest  banking  institutions with total assets
below $100 million which sold between January 1988 and June 1997 and a sample of
Northwest  banking  institutions with total assets below $100 million which sold
between January 1994 and June 1997. The  calculations  are $30.85 and $34.86 per
share,  respectively,  for the  May 31,  1997  stockholders  equity  for the two
samples.   For  the  estimated  September  30,  1997  stockholders  equity,  the
calculations are $32.28 and $36.47, respectively.  For PSB's 1996 net income and
twelve months prior to March 31, 1997, the  calculations  are $33.87 and $33.14,
respectively.

     Transaction  Value as a Percentage  of Total  Assets.  CFA  calculated  the
percentage  of total assets which the  transaction  represents  as a price level
indicator.  The transaction value as a percentage of total assets  facilitates a
truer price level comparison with comparable banking  organizations,  regardless
of the differing levels of stockholders equity and earnings. In this instance, a
transaction  value of  $34.08  per share  results  in a  transaction  value as a
percentage of total assets of 26.53%.  The median price as a percentage of total
assets for a sample of  Northwest  banking  institutions  with assets below $100
million  which  sold  between  January  1988  through  June 1997 and a sample of
Northwest  banking  institutions with total assets below $100 million which sold
between 1994 and 1997 of 16% and 18%, respectively.

     Investment Value is sometimes  referred to as the income or earnings value.
One investment  value method  frequently  used estimates the present value of an
institution's future earnings or cash flow which is discussed below.


                                      -16-

<PAGE>



     Net Present Value Analysis. The investment or earnings value of any banking
organization's  stock is an estimate of the  present  value of future  benefits,
usually  earnings,  dividends,  or cash flow, which will accrue to the stock. An
earnings  value is  calculated  using an annual  future  earnings  stream over a
period of time of not less than five years and the residual or terminal value of
the earnings stream after five years, using PSB's estimates of future growth and
an appropriate capitalization or discount rate. CFA's calculations were based on
an analysis of the banking  industry,  PSB's  earnings  estimates for 1997-2001,
historical levels of growth and earnings, and the competitive situation in PSB's
market area.  Using  discount  rates of 16% and 18%,  acceptable  discount rates
considering  the  risk-return  relationship  most investors  would demand for an
investment  of this type as of the  valuation  date,  the "Net Present  Value of
Future Earnings" provided a range of $27.09 to $32.50 per share.

     When the net asset value,  market value and investment value approaches are
subjectively weighed, using the appraiser's experience and judgment, it is CFA's
opinion that the proposed transaction is fair, from a financial point of view.

     Pursuant to the terms of the engagement letter, PSB has agreed to pay CFA a
fee of $25,000. In addition,  PSB has agreed to reimburse CFA for its reasonable
out-of-pocket expenses, including the fees and disbursements of its counsel, and
to indemnify CFA against certain liabilities.

Recommendation of Boards of Directors

     The Boards of  Directors  of SBHC and PSB have  reviewed  and  approved the
Agreement,  and PSB directors  have signed  commitments  to vote their shares in
favor of the  Merger.  THE  BOARDS  OF  DIRECTORS  OF PSB AND  SBHC  UNANIMOUSLY
RECOMMEND TO THEIR RESPECTIVE SHAREHOLDERS A VOTE IN FAVOR OF THE MERGER.

Exchange of Shares

     SBHC has  agreed to  acquire  all of the  outstanding  shares of PSB common
stock for an amount,  payable in shares of SBHC Common Stock, equal to two times
the  total  shareholders'  equity  of PSB as of March 31,  1997,  determined  in
accordance  with generally  accepted  accounting  principles,  but not including
unrealized gains or losses in its investment portfolio,  plus an amount equal to
the increase in shareholders'  equity, not including  unrealized gains or losses
in its investment  portfolio,  from April 1, 1997,  through the date immediately
preceding the Effective Date. Upon consummation of the Merger, each share of PSB
common stock  outstanding as of the Record Date will  automatically be converted
into and exchanged for that number of shares of SBHC Common Stock  calculated by
dividing  the total  purchase  price by the number of shares of PSB common stock
outstanding as of the Record Date, then further dividing the resulting figure by
$11.375,  the closing  price per share of SBHC  common  stock as reported by the
Nasdaq Stock Market on March 31, 1997.

     Following consummation of the Merger,  certificates  representing shares of
PSB stock will,  for all  corporate  purposes  other than  dividends,  represent
shares of SBHC Common Stock. Shareholders of PSB will be notified by SBHC of the
effectiveness  of the Merger and SBHC will send to each such  shareholder a form
of  letter  of  transmittal  and  instructions  as  to  surrendering  their  PSB
certificates in exchange for certificates  representing SBHC shares. DO NOT SEND
IN YOUR  CERTIFICATES AT THIS TIME. PSB  SHAREHOLDERS  WILL RECEIVE  TRANSMITTAL
INSTRUCTIONS  FOLLOWING  CONSUMMATION OF THE MERGER.  THERE WILL BE NO CHANGE IN
THE  SHARES  HELD  BY SBHC  SHAREHOLDERS.  Unless  and  until  the  certificates
representing  shares  of PSB  common  stock  are  surrendered  in  exchange  for
certificates representing SBHC Common Stock, no dividends or other distributions
payable on shares of SBHC Common  Stock will be paid in respect of such  shares.
Upon  surrender  of  certificates  representing  shares of PSB common  stock for
exchange,  all accrued and unpaid dividends and other distributions,  payable on
such  shares  after the  effective  date of the  Merger,  will be paid,  without
interest thereon.


                                      -17-

<PAGE>



Cash for Fractional Shares

     SBHC will not  issue  certificates  for  fractional  shares of SBHC  Common
Stock.  Each PSB shareholder  otherwise  entitled to receive  fractional  shares
shall be  entitled  to receive  cash in lieu  thereof in an amount  equal to the
fraction  multiplied  by $11.375,  and will have no other rights with respect to
such fractional shares.

Conduct Pending the Merger

     The Agreement  provides that,  until the Merger is effective,  PSB and SBHC
will  continue  to conduct  their  respective  businesses  only in the  ordinary
course,  and use all  reasonable  efforts to  preserve  their  present  business
organizations,  retain the current management,  and preserve the goodwill of all
persons with whom they have business dealings. The Agreement also provides that,
without the consent of the other  party,  neither  party to the  Agreement  will
engage in transactions  affecting the  capitalization,  assets or obligations of
such party, including declaring extraordinary  dividends,  stock splits or other
recapitalizations,   disposing  of  assets,  making  material  commitments,   or
acquiring real property without proper  environmental  evaluation,  or any other
transaction or activity not in the ordinary course of business.

Operations of PSB following the Merger

     Following  the  Merger,  PSB  will  operate  in  its  current  office  as a
subsidiary  bank of SBHC  separate  from  Security  Bank,  Lincoln  Security  or
Brookings Bank, with its own board of directors and executive officers, although
Mr.  Brummel  and an  additional  director  of SBHC or  Security  Bank are to be
appointed to serve as additional directors on the PSB's board. PSB will continue
to operate under the name "Pacific  State Bank",  and  substantially  all of the
current directors, executive officers and employees will be retained. SBHC does,
however, anticipate that certain administrative and data processing services may
be provided by SBHC or Security Bank.

Directors and Officers

     The  Agreement  provides  that PSB will  appoint two SBHC or Security  Bank
directors  to serve on the  board of PSB until the next  annual  meeting  of PSB
shareholders.  In addition, SBHC has agreed to appoint two current PSB directors
acceptable  to SBHC to serve on the Board of Directors of SBHC,  and to nominate
such  directors  for election at the next annual  meeting of SBHC  shareholders.
SBHC has also  agreed to  appoint  one of the  directors  of PSB to the board of
Security Bank.

     Directors and executive  officers of PSB will continue to serve in the same
capacities  following  the  Merger  and until  the 1998  annual  meeting  of PSB
shareholders or until their successors have been duly elected and qualified.  At
the 1998 annual meeting of PSB shareholders, PSB's board may nominate a slate of
directors  for election  until the 1999 annual  shareholders  meeting.  SBHC, as
PSB's sole  shareholder,  expects to  re-elect  the  current  directors  of PSB,
although SBHC is under no obligation to do so.

     As a condition  to the  execution  of the  Agreement,  each member of PSB's
Board of Directors has entered into a non-competition  agreement with SBHC which
prohibits  these  directors from competing with SBHC or any of its  subsidiaries
for a period of two years  following the date of the Agreement by associating in
any  capacity  with any  financial  institution,  other than PSB or another SBHC
affiliates bank, that has branches in Coos, Curry,  Lincoln or Douglas Counties,
Oregon, except for ownership of less than one percent of the stock of a publicly
held  corporation.  In addition,  each PSB director has agreed not to solicit or
entertain any offer to PSB to enter into any transaction that would compete with
or be  inconsistent  with  the  Agreement,  and to  vote  their  shares,  and to
recommend to  shareholders a vote, in favor of the Merger.  Further,  resales of
shares of SBHC Common Stock by PSB directors and  executive  officers  following
the Merger are subject to certain restrictions. See "The Merger Resales of Stock
by PSB Affiliates."

Employee Benefit Plans

     The  Agreement  confirms  SBHC's  intention  to permit  PSB  employees  who
continue as PSB employees  following the Merger to  participate  in all employee
benefit plans generally available to all SBHC employees. In

                                      -18-

<PAGE>



addition,  PSB employees are entitled to have health insurance  premiums paid by
PSB for eligible dependents of PSB employees so long as they remain eligible and
such payments do not violate any provisions of state or federal laws.

Conditions to the Merger

     The Merger is subject to certain conditions set forth in the Agreement.  No
assurance can be made that these  conditions  will be satisfied or waived by the
appropriate party.  Accordingly,  there can be no assurance that the Merger will
be completed.  In the event that conditions to the Merger remain unsatisfied and
the  Merger has not been  completed  by March 31,  1998,  the  Agreement  may be
terminated by either party to the Agreement.

     The  Merger can only occur if the  holders  of at least  two-thirds  of the
outstanding  shares of PSB  common  stock vote in favor of the Merger at the PSB
Meeting,  and if the number of SBHC shares  voted to approve the  Agreement  and
related issuance of shares, as provided by the Plan of Merger exceeds the number
voted against the proposal at the SBHC Meeting,  provided at least a majority of
the  outstanding  shares are represented at the SBHC Meeting.  In addition,  the
Merger  requires  the approval of the FDIC,  the Federal  Reserve and the Oregon
Director, as discussed below.

     Certain other conditions must be satisfied or waived, and other events must
occur before the parties will be obligated to complete the Merger.  Each party's
obligations  are  conditioned  on  satisfaction  by the other  parties  of their
conditions.  Specifically, these conditions include: (i) the representations and
warranties  given  by each  party  to the  Agreement  are  true in all  material
respects as of the  effective  date of the Merger,  and each party has  complied
with its  covenants in the  Agreement;  (ii) there has been no material  adverse
change in the business or financial  condition of each party; (iii) each party's
board of directors  and  shareholders  have approved the  transaction;  (iv) the
parties  have  provided  one another  with  opinions of experts  with respect to
certain tax treatment and legal matters,  accounting and fairness, as called for
by the Agreement;  (v) the SEC has declared the registration statement effective
with respect to the issuance of SBHC common stock in the Merger;  (vi) there are
no actions or proceedings commenced or threatened against any party to restrain,
prohibit or invalidate  the Merger;  (vii) the holders of no more than 7% of the
shares of PSB have voted against the Merger or otherwise  taken steps to perfect
their  dissenter's  rights  as  provided  by  the  Agreement;   and  (viii)  all
appropriate regulatory authorities have approved the Merger.

Regulatory Approvals

     The Merger is subject to the approval of the FDIC and the Oregon  Director.
In  addition,  the  acquisition  by SBHC of  control  of PSB is  subject  to the
approval  of the  Federal  Reserve  and the  Oregon  Director.  SBHC  has  filed
applications with these regulatory agencies and expects to receive the necessary
approvals in due course,  although no assurances can be made in that regard. The
FDIC will not  approve  the Merger  unless and until the PSB  shareholders  have
approved the Merger. See "Supervision and Regulation."

Waiver of Conditions, Amendment or Termination

     Either SBHC or PSB may waive conditions required of the other party, except
those conditions  required by law. The parties may also grant extensions of time
to  satisfy  an  obligation  or  condition.  The  Agreement  may be  amended  or
supplemented at any time by written  agreement of the parties before the special
shareholders meetings.

     The Agreement contains several  provisions  entitling either SBHC or PSB to
terminate  the  Agreement  under certain  circumstances.  The following  briefly
describes those provisions:

     Mutual  Agreement.  The Agreement may be terminated by mutual  agreement of
the parties at any time prior to closing,  whether  before or after  approval by
the shareholders.

     Breach of Representations or Warranties. The Agreement may be terminated by
either  party  upon  a  material  breach  by  the  other  party  of  any  of its
representations,  warranties or covenants, if such breach is not cured within 30
days notice of such breach.

                                      -19-

<PAGE>




     Lapse  of  Time.  The  Agreement  may be  terminated  by  either  party  if
shareholder  approval is not  obtained by the other party prior to December  31,
1997,  and by either of the parties if the  conditions  to closing have not been
satisfied prior to March 31, 1998.

     Fiduciary  Obligations  of PSB. The Agreement may be terminated by PSB, if,
upon the advice of counsel, the fiduciary duties of its directors so require.

     Notice by SBHC. The Agreement may be terminated by SBHC upon written notice
without any specific reason, but under such circumstances SBHC would be required
to pay PSB's reasonable costs and a break-up fee.

     If the Agreement is terminated by reason of any of the  representations  or
warranties  of either  party  being  materially  incorrect,  the other  party is
entitled to damages of actual  reasonable  expenses  incurred in connection with
the  negotiation  and  preparation  of the  Agreement.  If SBHC  terminates  the
Agreement  by reason of PSB  shareholders  failing to approve  the merger or PSB
terminating the Agreement upon advice of counsel,  and PSB enters into a similar
transaction with another party within one year thereafter, SBHC will be entitled
to be reimbursed for its reasonable expenses incurred by SBHC in connection with
the   negotiation  and  preparation  of  the  Agreement  and  carrying  out  the
transaction,  plus an additional  $350,000.  If SBHC terminates the Agreement or
fails to close the Merger for any reason other than a failure of conditions  not
within SBHC's control,  or a material breach of  representations,  warranties or
covenants by PSB, then SBHC will be obligated to pay PSB's  reasonable  expenses
incurred in negotiating the Agreement, plus an additional $175,000.

Interests of Certain Persons in the Merger

     Certain  directors of SBHC and PSB may be deemed to have an interest in the
Merger,  in  addition  to their  interests  as  shareholders.  PSB has agreed to
appoint Mr.  Brummel and another  director of SBHC or Security  Bank to serve on
the board of PSB until the next annual meeting of PSB shareholders. In addition,
SBHC has agreed to appoint  two of the  current  PSB  directors  to the Board of
Directors  of SBHC,  and to nominate  such  directors  for  election at the next
annual  meeting of  Security  Bank  shareholders  to serve terms of at least two
years.  SBHC has also agreed to appoint one of the directors of PSB to the Board
of Directors of Security  Bank.  Directors  and  executive  officers of PSB will
continue to serve in those capacities following the Merger.

Comparison of Relative Rights of Shareholders of PSB and SBHC

     The  Articles of  Incorporation  of SBHC  authorize  the  issuance of up to
20,000,000 shares of stock,  divided into three classes consisting of 10,000,000
shares of Common  Stock  having a par value of $5.00 per share,  of which  there
were  shares of Common  Stock  issued and  outstanding  as of the  Record  Date;
5,000,000  shares  of  Voting  Preferred  Stock  having a par value of $5.00 per
share,  none of which is issued;  and 5,000,000  shares of Non-voting  Preferred
Stock having a par value of $5.00 per share, none of which is issued. Non-voting
stock has no  voting  rights  except as  provided  by Oregon  law.  The Board of
Directors of SBHC has the authority to designate one or more series of preferred
stock and to  determine  the  relative  rights and  preferences  of such series,
including the dividends payable thereon, redemption,  liquidation and conversion
provisions, and voting rights.

     The Articles of  Incorporation  of PSB authorize  406,875  shares of common
stock,  all of which was  issued and  outstanding  as of the  Record  Date.  PSB
Articles of Incorporation do not authorize any preferred stock.

     The  following  discussion  compares  the  relative  rights of PSB and SBHC
shareholders.

 General

     Each  outstanding  share of SBHC Common Stock has the same relative  rights
and  preferences as each other share,  including the rights to the net assets of
the corporation upon liquidation. All issued and outstanding shares of SBHC are,
and  all  shares  to  be  issued  in  the  Merger   will  be,   fully  paid  and
non-assessable. The Board of Directors is authorized to issue or sell additional
capital stock of SBHC, at its discretion and for fair value, and to issue future
cash or stock dividends,  without subsequent  shareholder approval except as may
be required by the rules

                                      -20-

<PAGE>



of the Nasdaq Stock Market.  Holders of SBHC common stock do not have preemptive
rights to subscribe for any additional  securities  that may be issued,  and are
not entitled to conversion or redemption rights.

     The Board of  Directors  of SBHC is  expressly  authorized  to designate by
resolution one or more series of preferred stock,  voting or non-voting,  and to
fix and determine the relative rights and preferences of the designated  series,
subject, however, to the limitation that, unless required by law, the non-voting
preferred stock has no voting rights. The Board has not designated any series of
preferred  stock at this time,  and has no present  intention  of doing so or of
issuing any preferred stock.

     Each outstanding share of PSB common stock has the same relative rights and
preferences  as each other share,  including the rights to the net assets of the
corporation upon liquidation. All issued and outstanding shares of PSB are fully
paid and  non-assessable,  except as  provided  by the  Oregon  Bank Act,  which
provides that in the event the capital of the bank is impaired,  or insufficient
to pay the bank's  liabilities,  the Oregon  Director  may  require  the bank to
assess the capital  stock in an amount to restore  the  capital to a  sufficient
level.  Shareholders are not personally  liable for any assessment,  except that
failure to pay any  assessment  could result in forfeiture and sale of shares by
the bank to pay any such  assessment.  Holders of PSB  common  stock do not have
preemptive rights to subscribe for any additional securities that may be issued,
and are not entitled to conversion or redemption rights.

 Voting Rights

     Each  share  of SBHC  common  stock  is  entitled  to one  vote on  matters
submitted to a vote of  shareholders,  and holders may not cumulate votes in the
election of directors. The Board of Directors of SBHC is authorized to designate
one or more  series  of  preferred  stock and to fix the  voting  rights of such
series, which may be superior to the voting rights of the common stock.

     Each share of PSB common stock is entitled to one vote on matters submitted
to a vote of shareholders.  Holders of common stock are not entitled to cumulate
votes in the election of directors.

 Dividends

     The Board of  Directors  of SBHC is  authorized  to  designate  one or more
series of preferred stock and to fix the dividend  rights of such series,  which
may be superior to the dividend rights of the common stock.

     Subject  to the  rights of  holders  of any  preferred  stock  which may be
outstanding,  the holders of SBHC Common Stock are entitled to receive dividends
if and when declared by the Board of Directors from any funds legally  available
therefor.  The ability of SBHC to pay  dividends is  substantially  dependent on
dividends  it  receives  from  its  subsidiary  banks.   Accordingly,   dividend
restrictions  imposed on the subsidiary banks under their respective articles of
incorporation  and the Oregon Bank Act may limit the  dividends  SBHC can pay to
its shareholders. See "Supervision and Regulation - Dividends."

     Shareholders  of PSB are entitled to dividends if and when  declared by the
Board of Directors from funds legally available therefor.  The ability of PSB to
pay dividends is subject to the limitations of the Oregon Bank Act which imposes
restrictions  on dividends in excess of retained  earnings,  and requires  prior
approval of the Oregon Director to pay dividends.

 Anti-takeover Provisions

 SBHC

     SBHC is subject to the Oregon  Control Share Act (Oregon  Revised  Statutes
Sections   60.801-60.816)(the  "Control  Share  Act").  The  Control  Share  Act
generally  provides that a person (the  "Acquiring  Person") who acquires voting
stock of an Oregon  corporation in a transaction which results in such Acquiring
Person  holding more than 20%,  33-1/3% or 50% of the total voting power of such
corporation (a "Control Share  Acquisition")  cannot vote the shares it acquires
in the Control Share  Acquisition  ("control  shares")  unless voting rights are
accorded to

                                      -21-

<PAGE>



such  control  shares by the  holders of a majority  of the  outstanding  voting
shares,  excluding the control  shares held by the  Acquiring  Person and shares
held by SBHC's officers and inside directors  ("interested  shares"), and by the
holders of a majority of the  outstanding  voting shares,  including  interested
shares.  The foregoing vote would be required at the time an Acquiring  Person's
holdings  exceed 20% of the total  voting  power of a company,  and again at the
time the Acquiring Person's holdings exceed 33-1/3% and 50%,  respectively.  The
term "Acquiring Person" is broadly defined to include persons acting as a group.
A  transaction  in which  voting  power is  acquired  solely  by  receipt  of an
immediately revocable proxy does not constitute a "Control Share Acquisition."

     The  Acquiring  Person  may,  but is not  required  to,  submit  to SBHC an
"Acquiring  Person  Statement"  setting  forth  certain  information  about  the
Acquiring  Person  and its plans  with  respect to SBHC.  The  Acquiring  Person
Statement may also request that SBHC call a special  meeting of  shareholders to
determine whether the control shares will be allowed to retain voting rights. If
the Acquiring  Person does not request a special  meeting of  shareholders,  the
issue of voting  rights of control  shares will be considered at the next annual
meeting or special meeting of shareholders  that is held more than 60 days after
the date of the Control Share  Acquisition.  If the Acquiring  Person's  control
shares are accorded voting rights and represent a majority or more of all voting
power,  shareholders  who do not vote in favor of the restoration of such voting
rights  will have the  right to  receive  the  appraised  "fair  value" of their
shares,  which  may not be less  than the  highest  price  paid per share by the
Acquiring Person for the control shares.

     SBHC is also subject to the Oregon Business Combination Act (Oregon Revised
Statutes Sections 60.825- 60.845)(the  "Business Combination Act"). The Business
Combination Act generally provides that in the event a person or entity acquires
15% or more  of the  voting  stock  of an  Oregon  corporation  (an  "Interested
Shareholder"), the corporation and the Interested Shareholder, or any affiliated
entity, may not engage in certain business combination transactions for a period
of three years  following the date the person became an Interested  Shareholder.
Business combination  transactions for this purpose include (a) a merger or plan
of share exchange,  (b) any sale,  lease,  mortgage or other  disposition of the
assets of the corporation  where the assets have an aggregate market value equal
to 10% or more of the  aggregate  market  value of the  corporation's  assets or
outstanding  capital  stock,  and (c)  certain  transactions  that result in the
issuance of capital  stock of the  corporation  to the  Interested  Shareholder.
These restrictions do not apply if (i) the Interested  Shareholder,  as a result
of the transaction in which such person became an Interested  Shareholder,  owns
at least 85% of the outstanding  voting stock of the  corporation  (disregarding
shares owned by directors who are also officers,  and certain  employee  benefit
plans),  (ii) the Board of Directors  approves the share acquisition or business
combination  before  the  Interested  Shareholder  acquired  15% or  more of the
corporation's  voting stock,  or (iii) the Board of Directors and the holders of
at  least  two-thirds  of  the  outstanding  voting  stock  of  the  corporation
(disregarding   shares  owned  by  the  Interested   Shareholder)   approve  the
transaction  after  the  Interested  Shareholder  acquires  15% or  more  of the
corporation's voting stock.

     The Control Share Act and the Business Combination Act will have the effect
of  encouraging  any  potential  acquiror  to  negotiate  with  SBHC's  Board of
Directors and will also  discourage  certain  potential  acquirors  unwilling to
comply  with its  provisions.  A  corporation  may  provide in its  articles  of
incorporation  or  bylaws  that the  laws  described  above do not  apply to its
shares.  SBHC has not adopted such a provision and does not currently  intend to
do so. The law may make SBHC less attractive for takeover, and thus shareholders
may not  benefit  from a rise in the price of the  Common  Stock that a takeover
could  cause.  The  limitations  of the  Acts  are  in  addition  to  regulatory
restrictions on acquisitions of stock of banks and bank holding  companies under
the federal Bank Holding Company Act.

     In addition to the statutory provisions discussed above, SBHC's articles of
incorporation  and  bylaws  contain  certain  provisions  that  could  make more
difficult the  acquisition  of SBHC by means of a tender offer,  proxy  contest,
merger or otherwise.  The articles of incorporation authorize the issuance of up
to  5,000,000  shares  of  voting  preferred  stock,  which,  although  intended
primarily  as a financing  tool and not as a defense  against  takeovers,  could
potentially be used by management to make more difficult  uninvited  attempts to
acquire  control of SBHC by, for example,  diluting the ownership  interest of a
substantial  shareholder,  increasing the  consideration  necessary to effect an
acquisition,  or selling  authorized  but  unissued  shares to a friendly  third
party.  In addition,  the articles of  incorporation  authorize  the issuance of
warrants,  rights,  options or other obligations  convertible into, or entitling
the holder thereof,  to purchase  shares of any class of stock,  the issuance of
which may also have the effect of

                                      -22-

<PAGE>



diluting the ownership interest of a shareholder or increasing the consideration
necessary to effect an acquisition of a controlling interest in SBHC.

     SBHC's  bylaws  provide  for  a  staggered   board  of  directors   whereby
approximately  one-third of the director  positions  are filled each year.  This
provision  makes it more  difficult  for a dissident  shareholder  to remove the
entire board of directors at one time.  Such a provision  may have the effect of
discouraging  potential  acquirors,  and  may  be  considered  an  anti-takeover
defense.

     Finally,  SBHC is subject to the reporting  requirements of, and its common
stock is registered  under, the Securities  Exchange Act of 1934. Any person who
acquires SBHC common stock, and after giving effect to such  acquisition,  holds
more than 5% of the outstanding  shares,  is required to report such acquisition
to the  Securities  and Exchange  Commission  under section 13 of the Securities
Exchange Act. Thus, a person  contemplating  acquiring control will be obligated
to make public such person's intentions,  even prior to being required to report
such transactions to the Federal Reserve under the Bank Holding Company Act. See
"Supervision and Regulation."

 PSB

     PSB is subject to the Oregon Bank Act which  requires prior approval of the
Oregon  Director  before any person may acquire  control of a bank. In addition,
under the Bank Holding Company Act of 1956, no person may acquire 25% or more of
the shares of any class of voting stock of a bank without prior  approval of the
Federal Reserve.  Further,  under the Bank Change of Control Act, prior approval
from the FDIC is  required  before a person may acquire  control of a bank.  See
"Supervision and Regulation."

Resales of Stock by Affiliates of PSB and SBHC

     The  SBHC  common  stock  to  be  issued  in  the  Merger  will  be  freely
transferable  by shareholders of PSB, with the exception of those persons deemed
to be affiliates (controlling persons) of PSB, such as all directors,  executive
officers  and  holders  of  more  than  10%  of  the  outstanding  stock  of PSB
immediately prior to the Merger.  Affiliates of PSB may not sell their shares of
SBHC common stock received in exchange for their PSB common stock in the Merger,
except pursuant to an effective  registration statement under the Securities Act
of 1933,  as  amended,  or  pursuant  to the  provisions  of Rule 144  under the
Securities Act of 1933, unless in the opinion of counsel reasonably satisfactory
to SBHC such shares may be sold  pursuant to an  applicable  exemption  from the
registration requirements of the Securities Act.

     In  addition,  to  account  for  the  Merger  as a  pooling  of  interests,
affiliates of PSB may not sell any shares of SBHC they may hold or control for a
period beginning 30 days prior to the effective date of the Merger and ending at
the time SBHC publishes  financial results covering at least 30 days of combined
operations.  Certificates  issued in the Merger to  affiliates  of PSB will bear
legends reflecting such restrictions.

Tax Treatment of the Transaction

     The Merger is intended to qualify as a tax-free  reorganization for federal
income tax purposes under Section  368(a) of the Internal  Revenue Code of 1986,
as amended.  In such a  reorganization,  neither PSB nor SBHC will recognize any
gain  or  loss  as a  result  of the  Merger.  In  addition,  no gain or loss is
recognized  for  federal  income tax  purposes by  shareholders  of PSB upon the
exchange  of shares of PSB stock for shares of SBHC  stock,  except that gain or
loss will be  recognized  on the  receipt of cash,  if any,  received in lieu of
fractional shares. Cash received by a shareholder of PSB in lieu of a fractional
share will be treated as received in exchange for such fractional  share and not
as a  dividend,  and any gain or loss  recognized  as a result of the receipt of
such cash will be capital gain or loss equal to the difference  between the cash
received and the portion of the  shareholder's  basis in PSB stock  allocable to
such fractional  share.  The tax basis of the shares of SBHC stock received will
be equal to the tax  basis,  reduced  by the  amount of basis  allocable  to any
fractional  share for which cash is received,  of PSB shares  surrendered in the
exchange.  The holding period for the shares of SBHC stock received will include
the holding period for the shares of PSB stock exchanged in the Merger, provided
that the shares were held as capital assets on the date of the exchange.


                                      -23-

<PAGE>



     Cash received by any holder of PSB common stock who  exercises  dissenter's
rights will be treated as having been received as a  distribution  in redemption
of his or her shares. Such a distribution will be treated for federal income tax
purposes in accordance with the provisions and limitations of Section 302 of the
Internal  Revenue Code. In general,  such a distribution  and redemption will be
treated  as a sale of a  capital  asset,  with  gain or loss  recognized  on the
difference between the shareholder's basis and the amount of cash received.

     Income tax  treatment  of the  proposed  Merger in Oregon and other  states
where shareholders reside is expected to parallel federal law.

     While the  transaction is intended to constitute a tax-free  reorganization
for PSB, SBHC, or PSB's shareholders,  no assurances are made in that regard. No
ruling has been or will be requested from the Internal Revenue Service as to any
of the tax effects to PSB's  shareholders of the transactions  discussed in this
Prospectus/Proxy  Statement.  However, PSB and SBHC expect to receive an opinion
of Foster Pepper & Shefelman,  PLLC, special counsel to SBHC, to the effect that
under   federal   income  tax  law,  the  Merger  will  qualify  as  a  tax-free
reorganization,  the tax consequences of which will be as discussed above.  Such
an  opinion  will not bind the  Internal  Revenue  Service or  preclude  it from
adopting a contrary position. The opinion is based on facts and assumptions, and
on representations and assurances made by PSB and SBHC. SHAREHOLDERS ARE ADVISED
AND URGED TO CONSULT WITH THEIR OWN TAX ADVISOR WITH RESPECT TO TAX CONSEQUENCES
OF THE  PROPOSED  TRANSACTION,  INCLUDING  THE  APPLICABILITY  AND EFFECT OF ANY
FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

Accounting Treatment of the Transaction

     The Merger is expected to be accounted  for as a pooling of  interests  for
accounting purposes. Under this method of accounting, the assets and liabilities
of PSB are carried forward on the books of SBHC on a historical  basis,  and the
financial statements will represent the combined condition and operating results
for periods  before and after the  Merger.  No goodwill  will be  recognized  or
reflected in the  consolidated  financial  statements of SBHC. As a condition of
the Merger,  SBHC will receive a letter from KPMG Peat Marwick LLP to the effect
that, based on certain material facts and certain representations and warranties
described in such letter,  the Merger will qualify for treatment for  accounting
purposes as a pooling of interests. See "Unaudited Pro Forma Condensed Financial
Statements."

Rights of Dissenting Shareholders of PSB

     The Agreement  provides that  shareholders of PSB have the right to dissent
from the Merger and  receive  the fair value of their  shares in cash in lieu of
the  consideration  otherwise  issuable to them  pursuant to the Plan of Merger,
which value may be more or less than or equal to that received by non-dissenting
shareholders.  Although not entitled to statutory  dissenters'  rights under the
Oregon Bank Act, PSB shareholders may nonetheless dissent from the Merger and be
entitled  to cash  payment of the fair value of their  shares by  following  the
procedures set forth in Sections 711.042 through 711.047 of the Oregon Bank Act.
A copy of the  applicable  sections  of the statute is attached as Appendix C to
this  Prospectus/Proxy  Statement.  Any PSB  shareholder  intending  to exercise
dissenters' rights is urged to review these provisions  carefully so as to be in
strict  compliance  with the  requirements  of state law. EACH OF THE PRESCRIBED
STEPS MUST BE TAKEN AS SPECIFIED OR DISSENTERS'  RIGHTS MAY BE LOST.  FAILURE TO
CONFORM EXPRESSLY TO ALL CONDITIONS MAY RESULT IN LOSS OF RIGHTS.

 The following is only a summary of dissenting shareholders' rights:

     Any of PSB's  stockholders  desiring  to dissent  and  receive  payment for
shares  must (a)  either:  (i)  deliver to PSB,  prior to or at the PSB  Meeting
before the vote is taken,  written notice of intent to demand payment for shares
if the transaction is consummated; or (ii) vote against the resolution approving
the Merger; and (b) make proper written demand to PSB or SBHC for payment within
30 days  following  the  shareholder  vote on the  Merger.  The  demand  must be
accompanied  by  the  surrender  of  share  certificates  properly  endorsed.  A
shareholder may not dissent as to fewer than all of his or her PSB shares.

                                      -24-

<PAGE>




     A  shareholder  who returns an executed  but  unmarked  proxy,  or abstains
either by not  returning a proxy or by marking  "Abstain" on the proxy,  will be
deemed to have not voted  against the Merger and will  therefore not be entitled
to exercise  Dissenters'  Rights unless proper  written notice is given prior to
the shareholder vote on the Merger.

     Within 30 days after the effective date of the Merger, PSB will give notice
thereof  to  dissenting  shareholders  who have  properly  delivered  demand for
payment and make a written offer to pay an amount equal to PSB's estimate of the
fair value of each such  dissenting  shareholder's  shares,  plus any applicable
accrued interest from the effective date of the Merger.  That amount may be more
than,  equal to, or less than the  amount  of  consideration  received  by other
shareholders in accordance with the Plan of Merger. If a dissenting  shareholder
accepts the offer within 30 days of that payment offer, PSB will pay that amount
and the dissenting shareholder will have no further rights with respect to those
shares. If, however,  a dissenting  shareholder does not accept the offer within
30  days,  or if no offer is made,  the fair  value of the  shares  held by such
dissenting  shareholder will be determined by an appraisal process wherein three
appraisers will be selected, one by owners of two-thirds of the shares involved,
one by the Board of Directors of PSB and the third by the other two  appraisers.
The  valuation  agreed  upon by two of the three  appraisers  will be the amount
which PSB will pay each dissenting shareholder who had not previously accepted a
payment  offer.  The costs of the appraisal  process will be  apportioned by the
appraisers as they deem equitable against either the dissenting  shareholders or
PSB.

     A shareholder may not dissent as to less than all of the shares  registered
in the shareholder's  name;  except a shareholder  holding as a fiduciary shares
registered in his or her name for the benefit of more than one  beneficiary  may
dissent  as to  less  than  all of the  shares  registered  in his or her  name,
provided  that any dissent made as to a particular  beneficiary  is as to all of
the shares held for that beneficiary by the fiduciary.

     Receipt  of  cash by  dissenting  shareholders  for  their  shares  will be
treated, for federal income tax purposes as a redemption of shares under Section
302 of  the  Internal  Revenue  Code,  and  may be a  taxable  transaction.  Any
shareholder contemplating a demand for payment pursuant to statutory dissenters'
rights is urged to consult with a competent tax advisor.

Expenses

     Each of the  parties  to the  Agreement  will pay  their  own  expenses  in
connection with the Agreement and the transactions  contemplated thereby, except
that printing  expenses for this  Prospectus/Proxy  Statement  will be shared by
both parties.

                   SELECTED HISTORICAL AND PRO FORMA CONDENSED
                              FINANCIAL STATEMENTS

     The tables on the following pages present unaudited selected historical and
pro forma financial information for SBHC and PSB for the year ended December 31,
1996, and of the three months ended March 31, 1997. The pro forma amounts assume
the Merger is accounted for on a pooling-of-interests basis and, with respect to
per share  amounts,  number of  outstanding  shares  and  capital  ratios,  that
1,244,607  shares of SBHC common  stock are issued in the  Merger.  As the exact
number of SBHC  shares to be issued will not be  determined  until the Merger is
completed,  such amounts may vary from the figures  presented.  These  unaudited
financial statements should be read in conjunction with the financial statements
and notes thereto included elsewhere in this Prospectus/Proxy Statement.


                                      -25-

<PAGE>



                                             SELECTED HISTORICAL AND
                                     PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                                    (Unaudited)

<TABLE>
<CAPTION>
                                                                    As of and for the year ended, December 31, 1996:
                                                          --------------------------------------------------------------
                                                                SBHC                    PSB                 Combined
                                                          -----------------      -----------------      -----------------
BALANCE SHEET:
<S>                                                            <C>                    <C>                   <C>         
Net loans                                                      $93,940,220            $28,961,541           $122,901,761

Investments, net                                                79,855,100             20,195,797            100,050,897

                                                          -----------------      -----------------      -----------------
    Total earning assets                                       173,795,320             49,157,338            222,952,658


Other assets                                                    17,628,517              3,695,588             21,324,105

                                                          -----------------      -----------------      -----------------
    Total assets                                              $191,423,837            $52,852,926           $244,276,763

                                                          =================      =================      =================
Deposits                                                      $148,594,404            $45,438,144           $194,032,548

Borrowings                                                      22,167,685                      -             22,167,685

                                                          -----------------      -----------------      -----------------
    Total costing liabilities                                  170,762,089             45,438,144            216,200,233

Other liabilities                                                1,178,403                637,062              1,815,465

                                                          -----------------      -----------------      -----------------
    Total liabilities                                          171,940,492             46,075,206            218,015,698


Minority interest in subsidiary                                    937,895                      -                937,895


Shareholders' equity:

    Common stock                                                15,824,596                406,875             22,047,633

    Surplus                                                      1,040,537              5,093,125                317,500

    Retained earnings                                            3,295,461              1,198,440              4,493,901

    Unearned ESOP                                              (1,728,225)                      -            (1,728,225)

    Unrealized gain on investments, net of tax                     113,081                 79,280                192,361

                                                          -----------------      -----------------      -----------------
        Total shareholders' equity                              18,545,450              6,777,720             25,323,170

    Total liabilities, minority interest and equity           $191,423,837            $52,852,926           $244,276,763

                                                          =================      =================      =================
INCOME STATEMENT:

Interest income                                                $13,707,377             $4,207,017            $17,914,394

Interest expense                                                 5,602,636              1,434,208              7,036,844

                                                          -----------------      -----------------      -----------------
    Net interest income before provision for loan loss           8,104,741              2,772,809             10,877,550


Provision for loan loss                                            208,000                 24,000                232,000

                                                          -----------------      -----------------      -----------------
    Net interest income                                          7,896,741              2,748,809             10,645,550


Non-interest income                                              3,278,034                236,592              3,514,626

Non-interest expense                                             8,360,043              1,377,843              9,737,886

                                                          -----------------      -----------------      -----------------
    Income before provision for income taxes                     2,814,732              1,607,558              4,422,290


Provision for income taxes                                         759,500                593,700              1,353,200

                                                          -----------------      -----------------      -----------------
    Net income                                                  $2,055,232             $1,013,858             $3,069,090

                                                          =================      =================      =================
OTHER DATA:

Weighted average shares outstanding                              2,408,278                406,875              3,652,885

Earnings per share, basic                                            $0.85                  $2.50                  $0.84


Total shares outstanding                                         3,164,920                406,875              4,409,527

less: ESOP unallocated shares                                    (455,824)                      -                (455,824)

                                                          -----------------      -----------------      -----------------
    Adjusted shares outstanding                                  2,709,096                 406,875             3,953,703

    Book value per share                                             $6.85                 $16.66                  $6.40


Efficiency ratio                                                       73%                    46%                    67%

Total shareholders' equity to total assets                           9.69%                 12.82%                 10.37%

Return on average assets                                             1.18%                  1.93%                  1.35%

Return on average equity                                            13.42%                 15.50%                 14.04%

</TABLE>


                                                       -26-

<PAGE>



                             SELECTED HISTORICAL AND
                    PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                   (unaudited)
<TABLE>
<CAPTION>
                                                               As of and for the three months ended March 31, 1997:
                                                          ---------------------------------------------------------------
                                                                SBHC                    PSB                 Combined
                                                          -----------------      -----------------      -----------------
BALANCE SHEET:
<S>                                                            <C>                    <C>                   <C>         
Net loans                                                      $98,081,369            $29,888,760           $127,970,129

Investments, net                                                83,356,530             19,336,071            102,692,601

                                                          -----------------      -----------------      -----------------
    Total earning assets                                       181,437,899             49,224,831            230,662,730


Other assets                                                    15,831,687              2,909,258             18,740,945

                                                          -----------------      -----------------      -----------------
    Total assets                                              $197,269,586            $52,134,089           $249,403,675

                                                          =================      =================      =================

Deposits                                                      $152,576,705            $44,679,344           $197,256,049

Borrowings                                                      24,469,188                      -             24,469,188

                                                          -----------------      -----------------      -----------------
    Total costing liabilities                                  177,045,893             44,679,344            221,725,237


Other liabilities                                                1,016,710                525,983              1,542,693

                                                          -----------------      -----------------      -----------------
    Total liabilities                                          178,062,603             45,205,327            223,267,930


Minority interest in subsidiary                                    930,170                      -                930,170


Shareholders' equity:

    Common stock                                                15,848,276                406,875             22,071,313

    Surplus                                                      1,105,460              5,093,125                382,423

    Retained earnings                                            3,367,470              1,433,156              4,800,626

    Unearned ESOP                                              (1,717,906)                      -            (1,717,906)

    Unrealized gain on investments, net of tax                   (326,487)                (4,394)              (330,881)

                                                          -----------------      -----------------      -----------------
        Total shareholders' equity                              18,276,813              6,928,762             25,205,575

    Total liabilities, minority interest and equity           $197,269,586            $52,134,089           $249,403,675

                                                          =================      =================      =================

INCOME STATEMENT:

Interest income                                                 $3,594,673             $1,025,681             $4,620,354

Interest expense                                                 1,523,319                356,649              1,879,968

                                                          -----------------      -----------------      -----------------
    Net interest income before provision for loan loss           2,071,354                669,032              2,740,386


Provision for loan loss                                             68,500                  7,000                 75,500

                                                          -----------------      -----------------      -----------------
    Net interest income                                          2,002,854                662,032              2,664,886


Non-interest income                                                732,463                 57,948                790,411

Non-interest expense                                             2,206,389                358,472              2,564,861

                                                          -----------------      -----------------      -----------------
    Income before provision for income taxes                       528,928                361,508                890,436


Provision for income taxes                                         158,400                126,792                285,192

                                                          -----------------      -----------------      -----------------
    Net income                                                    $370,528               $234,716               $605,244

                                                          =================      =================      =================
OTHER DATA:

Weighted average shares outstanding                              2,713,756                406,875              3,958,363

Earnings per share, basic                                            $0.14                  $0.58                  $0.15


Total shares outstanding                                         3,169,655                406,875              4,414,262

less: ESOP unallocated shares                                    (455,824)               -                       (455,824)

                                                          -----------------      -----------------      -----------------
    Adjusted shares outstanding                                  2,713,831                 406,875             3,958,438

    Book value per share                                             $6.73                 $17.03                  $6.37

Efficiency ratio                                                       79%                    49%                    73%

Total shareholders' equity to total assets                           9.26%                 13.29%                 10.11%

Annualized return on average assets                                  0.79%                  1.81%                  1.01%

Annualized return on average equity                                  8.07%                 13.89%                  9.63%

</TABLE>


                                                       -27-

<PAGE>



                                             SELECTED HISTORICAL AND
                                     PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                                    (Unaudited)
<TABLE>
<CAPTION>
                                                                    As of and for the three months ended March 31, 1996:
                                                          ---------------------------------------------------------------
                                                                SBHC                    PSB                 Combined
                                                          -----------------      -----------------      -----------------
BALANCE SHEET:
<S>                                                            <C>                    <C>                   <C>         
Net loans                                                      $82,818,204            $28,134,799           $110,953,003

Investments, net                                                72,572,238             20,820,990             93,393,228

                                                          -----------------      -----------------      -----------------
    Total earning assets                                       155,390,442             48,955,789            204,346,231


Other assets                                                    10,616,703              2,072,635             21,689,338

                                                          -----------------      -----------------      -----------------
    Total assets                                              $166,007,145            $51,028,424           $217,035,569

                                                          =================      =================      =================
Deposits                                                      $133,229,648            $44,030,041           $177,259,689

Borrowings                                                      17,913,126                      0             17,913,126

                                                          -----------------      -----------------      -----------------
    Total costing liabilities                                  151,142,774             44,030,041            195,172,815

Other liabilities                                                1,230,781                521,359              1,752,140

                                                          -----------------      -----------------      -----------------
    Total liabilities                                          152,373,555             44,551,400            196,924,955


Minority interest in subsidiary                                          -                      -                      -


Shareholders' equity:

    Common stock                                                13,811,350                406,875             20,034,387

    Surplus                                                         82,928              5,093,125                      -

    Retained earnings                                            1,826,240                883,315              2,069,446

    Unearned ESOP                                              (1,917,114)                      -            (1,917,114)

    Unrealized gain on investments, net of tax                   (169,814)                 93,709               (96,105)

                                                          -----------------      -----------------      -----------------
        Total shareholders' equity                              13,633,590              6,477,024             20,110,614

    Total liabilities, minority interest and equity           $166,007,145            $51,028,424           $217,035,569

                                                          =================      =================      =================
INCOME STATEMENT:

Interest income                                                 $3,136,050             $1,045,936             $4,181,986

Interest expense                                                 1,265,774                361,825              1,627,599

                                                          -----------------      -----------------      -----------------
    Net interest income before provision for loan loss           1,870,276                684,111              2,554,387


Provision for loan loss                                             45,000                      -                 45,000

                                                          -----------------      -----------------      -----------------
    Net interest income                                          1,825,276                648,111              2,509,387


Non-interest income                                                666,352                 63,144                729,496

Non-interest expense                                             1,974,607                362,623              2,337,230

                                                          -----------------      -----------------      -----------------
    Income before taxes                                            517,021                384,632                901,653


Provision for income taxes                                         155,000                141,600                296,600

                                                          -----------------      -----------------      -----------------
    Net income                                                    $362,021               $243,032               $605,053

                                                          =================      =================      =================
OTHER DATA:

Weighted average shares outstanding                              2,189,139                406,875              3,433,746

Earnings per share, basic                                            $0.17                  $0.60                  $0.18


Total shares outstanding                                         2,762,270                406,875              4,006,877

less: ESOP unallocated shares                                    (522,471)                      0                (522,471)

                                                          -----------------      -----------------      -----------------
    Adjusted shares outstanding                                  2,239,799                 406,875             3,484,406

    Book value per share                                             $6.09                 $15.92                  $5.77


Efficiency ratio                                                       78%                    49%                    71%

Equity to total assets (GAAP capital)                                8.21%                 12.69%                  9.27%

Annualized return on average assets                                  0.89%                  1.88%                  1.13%

Annualized return on average equity                                 10.34%                 15.21%                 11.87%

</TABLE>


                                      -28-

<PAGE>



                      INFORMATION ABOUT PACIFIC STATE BANK

General

         Pacific  State  Bank  is an  Oregon  commercial  bank  incorporated  in
November,  1962, as Pacific  Security Bank. The bank adopted its current name in
1989,  and conducts  business  from a single office in  Reedsport,  Oregon.  The
bank's  deposits  are insured by the FDIC.  As of March 31,  1997,  the bank had
total assets of $52.1 million, net loans of $29.9 million, and total deposits of
$44.7 million.

         PSB offers  commercial and personal  banking  services to residents and
businesses in western Douglas County and northern Coos County.  The bank, with a
staff consisting  primarily of long-time residents of the area, has successfully
created the image of a high  quality,  local  institution  that  responds to the
banking needs of its customers.  Consequently, the bank has approximately 64% of
the  deposits  in its market  area,  compared  to 34% for the only other bank in
Reedsport, and approximately 2% held by credit unions.

         The bank's  primary  service  area  around  Reedsport  has,  like other
communities  on the central and southern  Oregon coast,  experienced  relatively
slow  population  growth.  The primary  industries on which the economy has been
dependent have changed over the past ten years from commercial  fishing,  timber
and wood products to tourism and services  supporting the growing  population of
retired persons.  Retirement income currently  constitutes  approximately 46% of
the region's personal income.

Results of Recent Operations

         The bank's business consists primarily of attracting  deposits from the
public and  originating  commercial,  consumer and real estate  loans.  The bank
derives its income  primarily from the difference  between the interest it earns
on loans and other  investments and the interest it pays to obtain deposits.  In
addition, the bank generates non-interest income from fees charged in connection
with the origination of loans and other services it provides to its customers.

     For the year ended  December 31, 1996,  the bank earned  $1,013,858  in net
income,  an  increase of 8.0% from the prior year.  For the three  months  ended
March 31, 1997, the bank earned approximately $235,000 in net income, a decrease
of approximately  $8,000 or of 3.4% from the year earlier period.  This decrease
was primarily a result of the bank  beginning to accrue for loan loss  allowance
on a monthly basis beginning on January 1, 1997, whereas prior to that date, the
loan loss allowance was accrued annually in the fourth quarter. Consequently, in
the three  months  ended  March 31,  1996,  no  allowance  for loan  losses  was
reflected in the financial  statements for that period. If a loan loss allowance
had been made in the 1996 period,  net income in the 1997 period would have been
down less than 1.0% from 1996.  Generally,  the growth in net income is a result
of careful management of operating costs in a low-growth  economic  environment,
and  from  a  conservative  lending  policy  to  limit  loan  losses.  The  bank
experienced  no  loan  losses  in  1996,  and  its  loan  losses  have  averaged
approximately 0.03% of total assets over the past five years.

         Deposits

         The following table sets forth the average  deposit  liabilities of and
the rates paid by the Bank for the year ended December 31, 1996:

                                            Average Balance   Average Rate Paid

         Non interest-bearing demand          $ 6,230,407      n/a
         Interest-bearing demand                5,783,682      1.29%
         Savings                               15,450,501      2.95%
         Time                                  17,621,541      5.1 %
         Total deposits                       $45,086,131
                                              ===========


                                      -29-

<PAGE>



Of the time  deposits  listed  above,  the  deposits of $100,000 or more had the
following times remaining to maturity:

                                                   Balance at
                                                December 31, 1996
         Remaining maturity:
                  less than 3 months               $  528,901
                  3-6 months                        1,106,999
                  6-12 months                         233,536
                  over 12 months                      353,656
         Total deposits $100,000 or more           $2,223,092
                                                    =========

         Loan Portfolio

     The bank's  lending  policies  focus on an  assessment  of each  borrower's
ability to repay the loan,  and the  availability  and quality of the collateral
used to secure the loan. The bulk of the bank's loan portfolio consists of loans
secured by real estate for the purchase  and/or  development  of commercial  and
residential  properties.  The following  table sets forth the composition of the
bank's loan portfolio by type of loan as of March 31, 1997:
<TABLE>
<CAPTION>
                                                                                   Percent of
         (dollars in thousands)                        Amount                      Total Loans

        <S>                                           <C>                                <C>  
         Commercial                                   8,960,146                          31.0%
         Consumer                                     4,017,336                          14.0%
         Real Estate                                 16,181,619                          55.0%
                                                     ----------                          -----

         Total Loans                                 29,159,101                         100.00
                                                                                        ======

</TABLE>

     With the  bank's  primary  lending  focus on  commercial,  real  estate and
consumer  loans,  risk is generally  correlated  with the health of the business
community. Risk is mitigated by monitoring the financial condition of the bank's
loan customers and by maintaining  adequate  collateral.  Accrual of interest on
loans is discontinued when reasonable doubt exists as to the collectibility of a
loan or the  unpaid  interest,  or when  payment of  principal  or  interest  is
contractually  90 days  past  due,  unless  the loan is well  secured  or in the
process of collection.  Upon such discontinuance of accruals, the loan is placed
on non-accrual  status,  and any accrued but unpaid  interest is charged against
income in that period. At March 31, 1997,  non-accrual loans totaled $15,663 and
loans past due were $173,864.

         Investment Securities

         The bank, as required,  classifies its investment securities as trading
securities,  held-to-maturity,  or  available-for-sale,  based  on  management's
intent as to the ultimate  disposition of each security.  All securities held in
the bank's investment  portfolio are considered  available-for-sale  securities.
Unrealized gains and losses on  available-for-sale  securities are excluded from
earnings,  and are reported as a separate component of stockholders' equity. The
following table sets forth certain information  concerning the bank's investment
portfolio:

     The following  table shows the amortized  costs,  estimated  market values,
unrealized gains and unrealized losses of the bank's portfolio of investments as
of March 31, 1997:

<TABLE>
<CAPTION>
                                                                     Estimated
March 31, 1997:                                    Amortized            Market        Unrealized         Unrealized
(dollars in thousands)                             Cost               Value            Gains               Losses
                                              --------------      ------------      ------------       ----------

<S>                                               <C>               <C>                <C>                <C>      
U.S. Government & federal agencies                $  500,000        $  498,125         $     -0-          $ (1,875)
Mortgage-backed securities                               -0-               -0-               -0-                -0-
United States Treasury                            16,959,088        16,974,062            14,981                -0-
Corporate obligations                                    -0-               -0-               -0-                -0-
Obligations of state and political subdivisions    1,202,477         6,184,977               -0-            (17,500)
U.S. federal securities mutual bond funds              -0-            -0-                    -0-                -0-
                                                 -----------     -------------           ----------          -------
         Total                                   $18,661,558     $18,657,164             $14,981            $(19,375)
                                                 ===========     =============           ==========         =========
</TABLE>


                                      -30-

<PAGE>


<TABLE>
<CAPTION>
                                                                     Estimated
December 31, 1996:                                 Amortized            Market        Unrealized         Unrealized
(dollars in thousands)                             Cost               Value            Gains               Losses

<S>                                              <C>                 <C>                <C>              <C>          
U.S. Government & federal agencies               $   500,000         $ 503,906          $  3,906         $      -0-
Mortgage-backed securities                               -0-               -0-               -0-                -0-
United States Treasury                            16,947,952        17,066,563           118,611                -0-
Corporate obligations                                    -0-               -0-               -0-                -0-
Obligations of state and political subdivisions      843,782           849,875             6,093                -0-
                                                  ----------        ----------           -------            --------
         Total                                   $18,291,734        18,420,344           128,610                -0-
                                                  ==========        ==========           =======            ========
</TABLE>


         Return on average  equity for the year ended  December  31,  1996,  was
15.45%,  and return on average assets for the same period was 1.94%.  Management
believes that the success of the bank,  despite a lack of overall  growth in the
population  and  economy  of its market  area,  is  largely a  consequence  of a
conservative banking practices and the experience of management.

         Until 1995,  the bank had the same  president  since 1963.  The current
president, R.T. Green, joined the bank in 1993 and assumed the position of Chief
Executive  Officer in 1995.  Prior to that time,  Mr.  Green served as Executive
Vice President and Loan Administrator for SBHC, positions he held for six of the
18 years he was employed at SBHC.

Securities Ownership by Management and Certain Beneficial Owners

     The  following  table  sets forth  information  as of June 30,  1997,  with
respect to (i) each  director and  executive  officer of the bank,  and (ii) the
shares owned by all directors and executive officers as a group:

<TABLE>
<CAPTION>
                                                          Number of Shares                                  Percent of Total
Name                                                    Beneficially Owned(1)                              Outstanding Shares
- ----                                                      ------------------                               ------------------

<S>                                                              <C>                                          <C>  
R.T. Green                                                         23,195 2,3                                 5.70%
Christy L. Schafer                                                    670 3                                       *
Terry A. King                                                         726 3                                       *
Robert Fullhart                                                     2,585 3                                       *
Albert E. Lewis                                                     2,385 3                                       *
Louis Lorenz                                                        8,260 3                                   2.03%
David Morgan                                                        3,575 3                                       *
Gretchen McNeff                                                       160 3                                       *
Thomas S. Tymchuk                                                   8,840 3                                   2.17%
Gary L. Waggoner                                                    1,865 3                                       *
                                                                   ------  
All Directors and Executive Officers                               52,261
  as a Group (10 persons)                                          ======                                    12.84%

     1 Beneficial  ownership includes sole voting and investment power as to the
shares, unless otherwise indicated.

     2 Includes  22,840 shares held by the bank's Profit  Sharing Plan, of which
Mr. Green is a trustee.

     3 Includes shares held by or jointly with spouse.

</TABLE>


Legal Proceedings

         The bank is from time to time involved in routing  litigation  incident
to the operation of its business. Currently, no legal proceedings are pending or
threatened involving the bank.




                                      -31-

<PAGE>



                 INFORMATION ABOUT SECURITY BANK HOLDING COMPANY

Business

         General

         SBHC,  incorporated in 1981, is a multi-bank holding company registered
under the Bank Holding Company Act of 1956. The administrative office of SBHC is
located in Coos Bay,  Oregon.  SBHC was  organized as a holding  company for its
principal  banking  subsidiary,  Security Bank, a state chartered,  FDIC insured
commercial  bank,  through  a  reorganization  completed  in April,  1983.  SBHC
conducts its business primarily through Security Bank, but has recently embarked
on a strategy to diversify through  investment in banking  operations outside of
Security  Bank's  primary  market  area  through   wholly-  and   majority-owned
subsidiaries.  As part of that strategy, in 1996, SBHC completed the acquisition
of  a  controlling   interest  in  Lincoln  Security  Bank,  a   newly-organized
state-chartered commercial bank located in Newport, Oregon.

         As a result of the  successful  operations  of  Security  Bank,  SBHC's
return on average  equity has exceeded 13% for the past five years and return on
average  assets  was  1.18% in 1996  and  1.26% in  1995.  At  March  31,  1997,
consolidated total assets were $197.3 million,  net loans were $98.1 million and
deposits were $152.6 million.

         SBHC has enjoyed this growth and  performance  from its primary markets
of Coos and Curry  Counties.  The population of and employment in these counties
are now growing, rebounding from significant declines during the late 1970's and
early 1980's when forest products  production  dropped  precipitously.  Security
Bank has grown  faster than the markets it serves by gaining  market  share from
competitors.  SBHC believes that its success is  attributable to its emphasis on
personalized  customer service,  its mix of innovative  products tailored to the
needs of its local  customers,  and its identity as a local  community  bank. To
enhance this success, SBHC is pursuing strategic opportunities in markets beyond
those which it  currently  serves.  For example,  to diversify  credit risks and
generate more loan demand,  Security Bank has opened mortgage banking offices in
Eugene  and  Bend,  Oregon  and is  currently  preparing  to open an  office  in
Portland.  In addition,  SBHC continued to expand its market by replicating  the
successful  strategy  used by Security  Bank through its  investment  in Lincoln
Security. The proposed Merger will further enhance SBHC's market presence on the
Oregon  coast,  while  retaining  the  image as a local  provider  of  financial
services.

         SBHC competes directly with much larger commercial banks, each of which
is a subsidiary  of a  multi-state  financial  services  company,  operates in a
number of other  markets,  and has more resources than SBHC. In order to compete
effectively,  SBHC's  subsidiary banks attempt to provide more personal customer
service  than  their  competitors,  and  distinguish  themselves  as  the  local
community  bank  in  their  respective  markets.  This  marketing  strategy  has
permitted Security Bank to enjoy strong net interest margins,  among the highest
of community banks of any size. Through its subsidiary  community banks, SBHC is
able to offer loan and deposit  products  specifically  designed for the markets
served by each subsidiary.  For example,  Security Bank offers products intended
to meet the needs of the increasing  number of retirees which  constitute a high
percentage of the new residents in Coos and Curry  Counties.  As a result of its
business strategy, Security Bank has been the fastest growing bank in its market
since  1990,  as  measured  by the rate of  increase  in total  deposits.  It is
anticipated  that SBHC would extend such  products and services in the Reedsport
area following the acquisition of PSB.

         Security Bank

         Security Bank operated as a single office in Myrtle Point, Oregon, from
its founding in 1919 until 1971, when the Coquille branch was opened. The bank's
Bandon  Branch was opened in 1974.  In 1977,  Security  Bank's fourth branch was
opened in the Bunker  Hill area of Coos Bay,  and in 1983,  the bank merged with
Citizens Bank of North Bend,  acquiring its fifth branch in North Bend. In 1985,
the  sixth  branch  was  opened  as result of the  purchase  of the  office  and
assumption  of the  deposits  of a failed  institution  in the  Brookings-Harbor
community in Curry County. Also in 1985, Security Bank moved its headquarters to
downtown  Coos Bay and  opened  its Coos Bay  Mall  branch.  Security  Financial
Insurance  Agency,  a subsidiary of Security Bank organized in 1987,  acts as an
insurance  agent  selling  annuities,  whole life  insurance,  and  health  care
insurance. The insurance agency operates

                                      -32-

<PAGE>



from a single  office near the head office of Security  Bank.  Its  services are
available to customers at all of Security  Bank's  branches.  Security Bank also
operates a separate  mortgage  loan  business with an office in Coos Bay, and an
office in Eugene, Oregon, opened in 1995.

         Security  Bank  operates in a  competitive  market which has  undergone
significant economic and demographic changes in the past two decades. During the
period 1979 to 1987, Coos and Curry Counties  suffered the loss of large numbers
of jobs in the forest  products  industry.  The  employment  losses led to a 10%
population  decline in Coos County from 1980 to 1987. This loss of manufacturing
workers and their  families,  together with an influx of retirees as a result of
the  attractiveness of the southern Oregon coast as a retirement  location,  has
led to a rebound of the population  generally and a significant  increase in the
portion of the population age 65 and older. The population over age 65 increased
by one-third  from 1980 to 1997 to 17% of Coos County's  total  population,  and
increased by almost two-thirds to 25% of Curry County's total population.  Curry
County has the highest percentage of residents over age 65 of any Oregon county.
At the same time the  economy has shifted to a more  diverse  base of  activity,
including a greater role for small businesses.

         The most  direct  competition  faced by  Security  Bank comes from four
large  commercial  banks.  With  the  recent  acquisition  of  Western  Bank  by
Washington  Mutual Bank,  Security Bank has no community bank  competitors,  but
continues to compete with multi-state,  multi-billion dollar asset institutions.
To meet this  competition,  Security  Bank  targets  its  marketing  efforts  on
individuals and small businesses who prefer personalized  banking services,  and
is developing products and services intended to meet the banking needs of people
who are age 55 or over.

         Security Bank has competed  effectively in its current market areas. In
Coos  County,   Security  Bank's  principal  market  area,  Security  Bank  held
approximately  $121.0 million in individual,  partnership and corporate deposits
as of December 31, 1996,  representing 16.4% of such deposits held by commercial
bank,  savings and loan  association  and credit  union  offices  located in the
county, up from 10.5% in 1990. In Curry County, Security Bank held approximately
$16.4 million in individual,  partnership and corporate  deposits as of December
31, 1996,  representing  5.20% of such deposits  held by commercial  banking and
savings association offices located in the county, up from 3.88% in 1990.

         Lincoln Security Bank

         Lincoln Security is a newly-organized  Oregon state-chartered bank, the
deposits of which are insured by the FDIC.  Lincoln  Security was organized by a
group of business and  professional  individuals in the Lincoln County area as a
locally  owned  commercial  bank  serving  the needs of the city of Newport  and
Lincoln County,  Oregon.  Lincoln Security's principal office is located at 1250
North Coast Highway in Newport, Oregon. The bank commenced operations on May 30,
1996.  Lincoln  Security  engages in a general  commercial  banking  business in
Lincoln County and offers  commercial  banking services to small and medium size
businesses, professionals and retail customers in the bank's market area.

         SBHC  facilitated the  organization  of Lincoln  Security by purchasing
210,390  shares  of  Lincoln  Security's  Class  B  common  stock,  representing
approximately  68% of all  outstanding  common  shares of Lincoln  Security Bank
common stock,  with the remainder of the outstanding  common stock held by local
investors in the bank's Class A common stock.  The shares of Class A and Class B
common stock are identical in all respects,  except that the Class A and Class B
common  stock vote as separate  classes in the  election of  directors  with the
Class B shares being  entitled to vote for a number of directors  constituting a
mere majority of the  directors,  and the Class A shares being  entitled to vote
for the balance of the  directors.  Pursuant to a  shareholders  agreement,  the
Class A common  shareholders,  under  certain  circumstances,  have the right to
purchase all of the Class B common stock of Lincoln  Security  owned by Security
Bank Holding Company, after five years but before 10 years following the date of
Lincoln  Security's  charter.  Conversely,  SBHC  has the  right  under  certain
circumstances to acquire all of the then outstanding  shares of Lincoln Security
Class A common  stock.  If SBHC were to acquire  the Class A common  stock in an
exchange for newly issued  securities of SBHC,  such a transaction  would likely
cause  little or no  dilution to existing  shareholders  of SBHC.  SBHC does not
expect  to  receive  dividends  on its  shares  of Class B common  stock for the
foreseeable  future,  as any earnings of the bank are expected to be retained to
fund further growth of the bank.


                                      -33-

<PAGE>



     As  a  result  of  the  ownership  of  a  majority  of  Lincoln  Security's
outstanding  common  stock,  SBHC is able to  control  any  corporate  decisions
requiring approval of Lincoln Security shareholders.  At this time, Mr. Brummel,
President and Chief Executive Officer of SBHC, and Kenneth Messerle,  a director
of SBHC, are serving on the Board of Directors of Lincoln Security, with balance
of the Board of Directors  being Lincoln County  residents.  SBHC believes that,
like  Security  Bank,  the success of the bank depends on being  identified as a
local  bank that knows and  understands  the needs of the  community  it serves.
Accordingly, SBHC believes it is important that Lincoln Security have a majority
of its board  members from the local  community  who are  familiar  with Lincoln
County and are known by the potential customers which the bank seeks to attract.
The presence of local shareholders,  and the appointment of predominantly local,
Lincoln County directors, are expected to help ensure that Lincoln Security will
have the same community  commitment and ties that distinguish Security Bank from
its  larger  statewide  competitors.   Although  currently  SBHC  has  only  two
representatives  on  Lincoln  Security's  Board of  Directors,  SBHC  expects to
continue  to  influence  major  decisions  made  by the  Board.  Further,  it is
anticipated that the Lincoln Security's management will continue to look to SBHC
and Security  Bank for guidance in managing  the  administrative  affairs of the
bank.  Nonetheless,  Lincoln Security officers oversee day-to-day  operations of
the bank without significant  involvement of SBHC. As of March 31, 1997, Lincoln
Security  had total  assets of $18.5  million,  total loans of $6.6  million and
total deposits of $15.5 million.

         Business Strategy

         SBHC seeks to achieve growth in its earning assets, while maintaining a
strong  return on equity.  The strategy for  accomplishing  those goals is based
upon:

         o        Personalized Customer Service

         o        Development of Innovative Products

         o        Expanding into new Geographic Markets

         Personalized  Customer  Service.   SBHC's  banking  subsidiaries  pride
themselves  on being  community  banks  serving the central and southern  Oregon
coast. The banks' personnel are primarily long-time  residents,  with many years
of banking  experience in their  communities.  In an era when larger competitors
are  minimizing  personnel  expenses  through  the  use  of  part-time  tellers,
centralized loan centers, and electronic technology,  the banks remain committed
to serving customers through personal service: loan officers and other employees
who know and are known by their customers. From the Boards of Directors, who are
all  residents and active  members of their  respective  communities,  to branch
tellers, service and accessibility are emphasized.  To enhance customer service,
Security Bank provides "platform banking," which gives employees computer access
to customer records and allows them to respond to inquiries efficiently.

         To promote employee  commitment to customer service,  SBHC maintains an
Employee   Stock   Ownership  Plan  in  which  all  employees  are  eligible  to
participate. The Plan enables employees to become shareholders of SBHC and share
a common interest with other shareholders.  Thus,  employees' efforts to improve
SBHC's  performance  provide  an  economic  benefit  to them  through  potential
increases in the value of their share  ownership.  SBHC also has  established  a
stock  option plan for senior  management  personnel.  See  "Management  - Other
Benefit Plans."

         Innovative  Products.  SBHC  seeks to  increase  market  share  through
innovative  products  oriented to the needs of potential  customers.  As Lincoln
Security is still in the initial stages of business  development,  and therefore
is  concentrating  on basic services,  these  innovative  products are currently
being marketed by Security Bank. Security Bank provides, for example,  specially
designed deposit and insurance  products for the population over age fifty-five,
such as  tax-deferred  annuities and a certificate  of deposit which  features a
waiver of early  withdrawal  penalties  in the event  the funds are  needed  for
health care expenses.  To provide  services which Security Bank does not provide
directly,  the  bank  partners  with  other  organizations,  exemplified  by its
arrangement with the Bank of California to provide trust services. Security Bank
provides  electronic  banking  services  for those who  desire  it, and offers a
telephone  banking  system  which  allows  customers  to  access  their  account
information and obtain information

                                      -34-

<PAGE>



about bank services by telephone, 24-hours a day. During banking hours, however,
employees  answer customer  telephone calls to maintain  personal contact rather
than relying upon  computerized  answering  services.  Security Bank also offers
bank cards, allowing customers worldwide bank ATM network access.

          Geographic  Market  Expansion.  SBHC is acting to diversify and expand
its asset base by moving outside of its traditional  market areas without losing
the  personal  service  and  community  focus  which  differentiate  it from its
competitors.  For example,  Security  Bank has opened  mortgage  loan offices in
Eugene and Bend, Oregon, and expects to open an office in Portland by the end of
1997.

         Prior to the  organization  of Lincoln  Security,  SBHC had  considered
expanding  its market  geographically  through  acquisitions  or the  opening of
branch  offices of Security  Bank in coastal  communities  north of its existing
market area. SBHC believed, and continues to believe,  however, that retaining a
community bank identity is crucial to Security  Bank's and SBHC's  success,  and
that  branching  beyond the  existing  market  would pose some risk to  Security
Bank's image as a local bank.  SBHC believes that organizing new community banks
in cooperation with local business people provides  opportunities  for expansion
while retaining the benefits of being  identified as a local community bank. The
same principle applies to the proposed Merger.

         SBHC's  investment in Lincoln  Security is a unique approach to partner
with  investors  in a  new  market  area,  and  reflects  SBHC's  commitment  to
geographic market expansion.  Management believes that the Lincoln Security Bank
investment,  if successful,  can be a model for  investments in other  community
banks.  SBHC is currently  investigating  other  communities  that might present
attractive  opportunities  to organize new community banks on a basis similar to
that of Lincoln Security.

         SBHC's  growth  strategy can be further seen in a proposed  spin-off of
the  Brookings-Harbor  branch  of  Security  Bank  as  a  separate  wholly-owned
subsidiary  bank of SBHC.  This  spin-off  is  intended to permit that branch to
expand its local market  share by being the local  community  bank,  rather than
simply a branch of another out-of-town financial  institution.  The spin-off has
not yet been approved by federal and state regulators, and is not expected to be
completed  before  autumn of 1997.  At that time,  it will operate as a separate
bank with its own directors and executive officers,  with some representation by
SBHC directors, similar to the anticipated agreement with PSB.

         Economic Conditions and Demographics

         SBHC and its subsidiary banks primarily receive deposits and make loans
in Coos,  Curry and Lincoln Counties of Oregon.  As community  banks,  they have
certain  competitive  advantages in their local focus, but are also more closely
tied to their  respective local economies than competitors who serve a number of
geographic markets.

         Coos and Curry Counties

         Coos County had a population of approximately 62,100 in 1995, while the
population  of  Curry  County  was  approximately  22,200.  About  half  of  the
population  of each county is in an  urbanized  area,  the Coos Bay - North Bend
area in Coos County and the Brookings-Harbor area in Curry County.

         The economies of Coos and Curry Counties depend  particularly on forest
products,  fishing,  agriculture  and  tourism.  One of the  major  features  of
economic  developments  in both  counties  over the  past 15 years  has been the
reduction in employment in the forest  products  industry and the effects on the
local economy.  Approximately  three-quarters of the land in the two counties is
commercial timberland,  with 65% being privately owned in Coos County and 40% in
Curry County. The balance is federal and state forests.

         During the period 1979 to 1982,  Coos County  experienced a 17% decline
in the number of wage and salary jobs,  with half of that  decline  occurring in
the forest products industry. The decline in forest products employment produced
high levels of unemployment and a decline in population.  In the late 1980's and
into the 1990's,  the population began growing again, and was up 3% from 1990 to
1995. Curry County, while also suffering high

                                      -35-

<PAGE>



unemployment,  has  recovered,  and is growing at faster rate. The population of
Curry County grew 12.9%  between 1990 and 1995.  Although much improved from the
highest levels of the early 1980's,  unemployment  remains above Oregon and U.S.
averages in both counties.

         A  significant  change  in the  makeup  of the  population  in the  two
counties has occurred with the emigration of working  families and the influx of
retirees,  particularly into Curry County.  With these population shifts, a high
percentage of personal income comes from sources other than net earnings, 56% in
Curry County and 45% in Coos County in 1993, the latest year for which such data
is available.

         The result of these employment and population  changes is a shift to an
economic  base which is more stable and less  dependent  on the forest  products
industry.  The industry remains an important  employment  source,  but no longer
dominates  the economy.  Retail trade,  government  and services are the largest
employment segments in both counties.  Tourism has become increasingly important
to both counties. Agriculture, although a small industry in terms of employment,
remains a significant  economic factor.  Cranberries and nursery stock are major
crops in Coos County,  while  southern  Curry County is part of the largest lily
bulb  growing area of the U.S.  The fishing  industry in Coos  County,  although
still important,  has contracted  significantly since 1980,  particularly due to
reductions in salmon fishing.

         Lincoln County

         Lincoln County,  the market served by Lincoln  Security,  is located on
the central  Oregon coast and its economy is  dependent  primarily on the forest
products and fishing industries,  tourism and service businesses.  Over the past
several years,  forest products  activity has  significantly  decreased and some
segments  of the  fisheries  industry  have  experienced  significant  declines.
However,  Lincoln  County is less  dependent  than Coos or Curry  Counties  upon
forest products manufacturing. Unemployment rates in Lincoln County have closely
paralleled  those of Oregon as a whole, in contrast with Coos and Curry Counties
where they have been  significantly  higher.  Offsetting  the decrease in forest
products and fisheries,  tourism has emerged as a major industry for the county.
Lincoln County's  relative  proximity to the population  centers of Portland and
the  Willamette  Valley of Oregon  has  continued  to make it a popular  weekend
vacation spot and retirement area. Lincoln County has also embarked on a program
to promote  diversification of its economic base through a state-sponsored  "Key
Industry  Initiative" whereby each county selects three key industries to target
for expansion of employment prospects in return for financial and other forms of
state  assistance.  Lincoln  County has selected  software and high  technology,
government contract work in research and development,  and professional services
as its target industries.  Total population of Lincoln County has increased from
35,350 in 1980 to 41,000 in 1994,  approximately  a 16%  increase.  This  modest
increase belies the changing  composition of the job market and economic base in
the county which has shifted  markedly  during this period.  The State of Oregon
Employment  Division  forecasts  population for Lincoln County of  approximately
47,500 by the year 2000, assuming the absence of major economic recessions which
might have a negative impact on employment and population  growth.  As with Coos
and Curry Counties,  a significant  portion of the Lincoln County  population is
over age 65.

Competition

         The geographic  areas of Oregon served by SBHC and its subsidiaries are
highly  competitive  with  respect to both  deposits  and loans.  SBHC  competes
principally with commercial banks, savings and loan associations, credit unions,
mortgage companies, and other financial institutions.  The major commercial bank
competitors   are   state-wide   institutions   which  are  among  the   largest
Oregon-headquartered  commercial and savings banks, and their deposits represent
79.5% of statewide  commercial  and savings bank  deposits as of March 31, 1997.
Each of these competitors is owned by multi-state,  multi-billion dollar holding
companies.  These banks have the advantages of offering their customers services
and state-wide banking facilities that SBHC does not offer.

         SBHC's primary  competition for deposits comes from commercial banks, a
savings and loan  association,  credit unions,  and money market funds,  some of
which may offer  higher  rates than SBHC can offer.  Secondary  competition  for
funds comes from  issuers of  corporate  and  government  securities,  insurance
companies,  mutual funds,  and other financial  intermediaries.  Other than with
respect to large certificates of deposit, SBHC competes

                                      -36-

<PAGE>



for  deposits  by  offering  a variety of deposit  accounts  at rates  generally
competitive with similar financial institutions in the area.

         SBHC's  competition for loans comes  principally from commercial banks,
savings and loan associations,  mortgage companies, finance companies, insurance
companies,  and  other  institutional  lenders.  Many  of its  competitors  have
substantially   higher  lending  limits  than  those  of  SBHC's   subsidiaries,
individually or in the aggregate. SBHC competes for loan origination through the
level of interest  rates and loan fees charged,  the variety of  commercial  and
mortgage loan products,  and the efficiency and quality of services  provided to
borrowers. Lending activity can also be affected by the availability of lendable
funds, local and national economic conditions, current interest rate levels, and
loan demand.  As described above,  SBHC and its subsidiaries  compete with their
larger   commercial  bank  competitors  by  emphasizing   their  community  bank
orientation  and efficient  personal  service to local  customers,  particularly
local lending. See "Business - Business Strategy."

         Lincoln County  presents a particularly  competitive  market.  Although
Lincoln County is currently  served by seven  commercial  banks, two thrifts and
one credit union, many of which offer more services and products than offered by
Lincoln  Security,  only one of the  commercial  banks  has its head  office  in
Lincoln  County  and it is  owned  by a  holding  company  headquartered  in the
Portland  metropolitan area.  Further, in 1994, a second community bank with its
head office in Newport was acquired by a large multi-state bank holding company.
A third  community bank  previously  headquartered  in Newport was acquired by a
multi-state holding company in 1990. It is believed that the loss of these local
community  banks presents  increased  opportunities  for a new community bank to
compete effectively for business in this market area.

Properties

     Coos Bay Mall Facility.  Security Bank's Mall Facility is located at 170 S.
Second Street,  Coos Bay, Oregon,  and is registered on the national register of
historic  places.  The building and land are owned by the bank. The Mall branch,
consumer  lending  center,  Security  Financial  Insurance  Agency  and the Data
Processing center occupy the first floor. SBHC's  administrative  offices occupy
the second floor.

     Myrtle Point Branch.  Security  Bank's  original Main Office was located at
503 Spruce,  Myrtle  Point,  Oregon.  The building now serves as a branch of the
bank, which owns the building and land.

     Coquille Branch.  The Coquille Branch of Security Bank is located at 479 N.
Central, Coquille, Oregon. The building and land are owned by the bank.

     Bandon  Branch.  The Bandon  Branch of Security Bank is located at 1125 Hwy
101, Bandon, Oregon. The building and land are owned by the bank.

     Bunker Hill Branch.  The Bunker Hill Branch of Security  Bank is located at
900 Hwy 101 South,  Coos Bay,  Oregon.  The  building  and land are owned by the
bank. The bank's mortgage lending operation also has an office in this facility.

     North Bend  Branch.  The North Bend Branch of  Security  Bank is located at
3451 Broadway in North Bend, Oregon. The building and land are leased. The lease
term  expires in 1998 and has options for two  additional  periods of five years
each.

     Brookings-Harbor  Branch. The  Brookings-Harbor  Branch of Security Bank is
located at 16271 Hwy 101 South,  Brookings,  Oregon.  The  building and land are
leased.  The lease expires in 2004.  SBHC is currently  taking steps to create a
separate, wholly-owned subsidiary bank from this branch.

     Mortgage  Lending  Offices.  Security  Bank has  mortgage  lending  offices
located at 200 East 11th Avenue, Suite 14A, Eugene,  Oregon and at 2106 N.E. 4th
St., Bend,  Oregon. The offices are leased under a lease agreements which expire
October 14, and October 31, 1998, respectively.


                                      -37-

<PAGE>



         Lincoln Security Bank. Lincoln  Security's  principal office is located
at 1250 North Coast Highway in Newport,  Oregon, in a facility owned by the bank
and situated on land which is leased from an  unaffiliated  third party  through
January,  2011. The lease may be renewed by Lincoln  Security for two additional
10-year periods.

         In addition to the above  properties,  SBHC owns two vacant  parcels of
land for future  development as branch offices.  One parcel, in North Bend, will
be a new branch  office to replace  the  current  North Bend  branch.  The other
parcel,  in Coos Bay,  will  eventually be a branch office to replace the Bunker
Hill mall branch.

Employees

         As of March  31,  1997,  SBHC and its  subsidiaries  had a total of 125
full-time  equivalent   employees.   None  of  the  employees  of  SBHC  or  its
subsidiaries  are subject to a  collective  bargaining  agreement.  SBHC and its
subsidiaries consider their relationships with their employees to be good.

Legal Proceedings

         SBHC's  subsidiary banks are from time to time a party to various legal
actions arising in the normal course of business. Management believes that there
is no threatened or pending  proceedings  against SBHC or the banks,  which,  if
determined adversely,  would have a material effect on the business or financial
position of SBHC or the banks.


                                      -38-

<PAGE>



                                   MANAGEMENT

Directors and Executive Officers

     The following sets forth information  regarding the directors and executive
officers of SBHC, and those persons  currently serving as directors or executive
officers  of PSB who  would  become  directors  or  executive  officers  of SBHC
following the Merger.

     Charles D.  Brummel,  age 58, serves as Chairman of the Board of Directors,
President and Chief  Executive  Officer of SBHC, and is a director and the Chief
Executive Officer of its principal subsidiary,  Security Bank, where he has been
employed since 1971, and is a directors of Lincoln  Security.  He was a director
of the Board of the Oregon Bankers  Association  from 1977 to 1989 and served as
its president in 1986/1987.  He is Chairman of the Board of Directors of the OBA
Insurance  Agency.  He  also  served  as a  director  of  the  American  Bankers
Association  from 1986 to 1989 and serves as a member of the Board of  Directors
of Lincoln Security Bank. He serves as ex-officio member of all bank committees.
Mr.  Brummel is also a director of  BancInsure  and  Chairman  of OBA  Insurance
Agency.

     Michael J. Delvin, age 49, joined SBHC and Security Bank in 1992 as VP/Loan
Administrator.  He was  promoted to Executive  Vice  President in 1994 and Chief
Financial Officer. Delvin was previously employed by First Interstate Bank since
1972.  He serves as Chairman of OBA Services,  Inc., a for-profit  subsidiary of
the Oregon Bankers Association.

     R.T.  Green,  age 59,  serves as Director,  President  and Chief  Executive
Officer of PSB, a position he has held since 1995.  Prior to that time he was in
retirement  from  the  position  of Vice  President  and Loan  Administrator  at
Security Bank,  positions he held from 1986 to 1992. Mr. Green has over 35 years
of banking experience.

     Ronald C. LaFranchi,  age 44, serves as Director of SBHC. Mr.  LaFranchi is
the owner of Ron's  Oil,  a chain of  independently  owned,  name  brand  retail
gasoline stations he started in 1976. He presently  operates 17 stations located
throughout  Oregon as well as a propane gas  division  which serves in excess of
700  predominately  retail  customers.  He serves on SBHC's Audit and Nominating
Committees.

     William A. Lansing,  age 50, serves as a Director of SBHC.  Mr.  Lansing is
President  of Menasha  Corporation,  in North  Bend,  Oregon,  where he has been
employed since 1970.  Lansing serves on SBHC's Growth and Nominating  Committees
and is Chairman of the Compensation and Benefits Committee.

     Kenneth C. Messerle,  age 57, a Director,  is a State Representative in the
Oregon Legislature.  He serves on Security Bank's Loan and Growth Committees and
is Chairman of the Audit  Committee.  Mr.  Messerle  also serves on the board of
directors of Lincoln Security Bank.

     Glenn A. Thomas, age 55, a Director, is the owner of Thomas & Son Beverage,
Inc.,   and  its   subsidiaries,   Thomas  &  Son  Trucking  and  Thomas  &  Son
Transportation Systems, in Coos Bay, Oregon. He has been the Oregon Director for
the Rocky  Mountain  Wholesalers  Association,  a director and officer of Oregon
Beer  &  Wine  Distributors  Association,   and  a  director  of  National  Beer
Wholesalers.  He serves on Security Bank's Loan, Compensation & Benefits, Growth
Committees.

     In addition to the above, one director of PSB will be appointed to the SBHC
Board as of the  Effective  Date but,  of this  Prospectus/Proxy  statement,  no
determination has been made as to who this director will be.

     Directors  serve for a three-year  terms.  As part of a re-alignment of the
management of SBHC and its subsidiary  banks, and to reduce the size of the SBHC
Board  from ten to seven  directors,  Thomas  Graham,  Ralph  Gazeley,  Kathleen
Kerins, Donald Goddard, Harry Slack and Samuel Dement recently resigned from the
SBHC  Board,  although  they  continue  to serve  on  Security  Bank's  Board of
Directors.  With the  exception of Mr.  Brummel,  who  continues to serve on the
Boards of Directors of Security Bank,  Lincoln  Security and SBHC,  directors of
SBHC who had served on Security  Bank's Board of Directors  have  resigned  from
their bank board positions to concentrate

                                      -39-

<PAGE>



on their  duties  to the SBHC  Board of  Directors.  Ronald  LaFranchi  has been
appointed  to  fill  one of the  vacancies  on the  SBHC  Board  created  by the
resignations,  and R. T. Green, director,  President and Chief Executive Officer
of PSB, and one other PSB director,  will be appointed to fill the remaining two
positions currently vacant.

Director Compensation

     Pursuant to the 1997 Directors Compensation Plan, directors of SBHC who are
not employees each receive $400 in compensation for each meeting of the Board of
Directors attended, and $100 for each committee meeting attended.  Directors may
also receive shares of Company stock as additional compensation if the return on
average  equity for SBHC exceeds 10%, with the fair market value of the stock to
be issued to each  director  calculated  according  to a formula that takes into
account the number of meetings attended and the overall profitability of SBHC as
measured by total earnings above a threshold amount established by the return on
average equity.

Executive Compensation

     The  following  table sets forth  compensation  earned for the fiscal  year
ended  December  31,  1996 by each  executive  officer  of SBHC  receiving  over
$100,000 of total compensation during such year:
<TABLE>
<CAPTION>
                                                                                            Other (1)                    Total
Name and Principal Position                      Salary            Bonus                 Compensation             Compensation

<S>                                                 <C>              <C>                      <C>                     <C>     
Charles D. Brummel                                  $125,573         $62,700                  $ 4,787                 $193,060
President/Chief Executive Officer

Michael J. Delvin                                    $83,183         $36,263                       __                 $119,446
Executive Vice President

- --------------------
(1) Consisting of company-provided auto.
</TABLE>

     Incentive  Cash Bonus Plan. The Board of Directors of SBHC believes that an
incentive bonus based on earnings motivates management to perform at the highest
levels.  Management  performance  has a direct  impact  on the  short-range  and
long-range profitability and viability of the institution and an incentive bonus
promotes  the  retention of qualified  management.  Directors  also believe that
compensation   programs  with   incentive  pay  as  a  significant   portion  of
compensation  allow base  salaries to remain  relatively  constant,  even during
highly  profitable  periods,  thereby  containing  salary  costs during any less
profitable periods.  The management incentive bonus program is at the discretion
of the Board.  Specific  performance  levels and  awards  are  developed  by the
Compensation  Committee  of the  Board  and  approved  annually  by the Board of
Directors. The size of the total incentive is determined by a formula based upon
the earnings of the Company  with a threshold  level of return on equity of 10%.
The two  named  officers  received  50% and  30%,  respectively,  of this  total
during 1996.

     Phantom  Stock  Deferred  Compensation  Plan.  As of January 1, 1996,  SBHC
established a deferred  compensation plan for a select group of key employees to
provide  for  unfunded,   non-qualified   deferred  compensation  to  assist  in
attracting  and retaining  such key employees and to encourage such employees to
devote their best efforts to the business of the bank.  An eligible  employee is
permitted to defer up to 20% of that employee's base salary and 100% of any cash
bonus,  and is  required to defer not less than 2% of base salary and 20% of any
cash bonus.  Deferred  compensation is credited to the participant's  account in
the form of  Phantom  Stock  Units,  the  number of units  being  determined  by
dividing the amount of the compensation  deferred by the base price  established
annually  by the  Board  of  Directors  for that  Plan  Year's  deferrals.  Upon
distribution,  the deferred  compensation  amount is valued by  multiplying  the
cumulative  number of  Phantom  Stock  Units by the  average  of the bid and ask
prices of  Company  common  stock on the date of  distribution.  Currently,  Mr.
Brummel is the only participant in the plan.

     Severance  Agreement.  In addition to Mr. Brummel's  regular  compensation,
SBHC has agreed to pay him  additional  compensation  should his  employment  be
terminated under certain conditions. The severance agreement

                                      -40-

<PAGE>



is effective only if Mr.  Brummel's  employment is  involuntarily  terminated in
connection with the merger or sale of Security Bank and/or SBHC, or if he elects
to terminate his employment within one year of a merger or sale. In the event of
such a  termination,  SBHC has  agreed to pay Mr.  Brummel a sum equal to twelve
times his monthly  base salary in effect at the time of the merger or sale.  The
deferred  portion of any annual  bonus,  and the pro rata  portion of any unpaid
bonus.  If the severance  agreement had been triggered as of March 31, 1997, Mr.
Brummel would have been entitled to a payment of $140,423.

Other Benefit Plans

     General.  SBHC  believes  that loyalty and  productivity  of employees  are
significantly enhanced by the existence of benefit plans. Accordingly,  a number
of benefit  programs are available to all eligible  employees,  including  group
medical plans, paid sick leave, paid vacation and group life insurance.

     Employees'  Savings and Profit  Sharing Plan.  SBHC maintains an Employees'
Savings and Profit Sharing Plan,  dated  effective  January 1, 1978, and amended
and restated  most recently in 1991,  which serves as an incentive  savings plan
for employees  ("Savings  Plan").  To  participate,  the employee must have been
employed by SBHC or a subsidiary for at least six months and elect to contribute
2% to 10% of the employee's total  compensation.  SBHC has in the past matched a
portion  of each  participant's  contributions,  but does  not do so  currently.
Interests in SBHC's  contributions become fully vested after six years or in the
event of retirement, disability or death. The Savings Plan is structured to meet
the qualification standards of Internal Revenue Code Section 401(k).

     Stock Option  Plan.  SBHC adopted a combined  incentive  and  non-qualified
stock  option  plan (the  "Plan")  effective  May 1, 1995,  and  approved by the
shareholders at the annual  shareholders  meeting on March 20, 1996. Pursuant to
the Plan,  options may be granted at the discretion of the Board of Directors or
such committee as it may designate,  to key employees,  including  employees who
are directors of SBHC.

     The  purpose  of the  plan is to  advance  the  interests  of SBHC  and its
shareholders  by enabling SBHC to attract and retain the services of people with
training,  experience  and ability and to provide  additional  incentive  to key
employees and directors of SBHC by giving them an  opportunity to participate in
the ownership of SBHC.

     The Plan  reserves  276,000  shares of  SBHC's  unissued  common  stock for
possible  grants  to  employees.  The  purchase  price of shares  issuable  upon
exercise of options is not less than 100% of the fair market  value per optioned
share  at the  time  of the  grant.  Each  option  granted  under  the  plan  is
exercisable for up to ten years following the date of grant.

     As of March 31, 1997, options to purchase 96,600 shares, adjusted for stock
dividends  and splits,  have been granted  pursuant to the Plan.  The  following
table sets forth information  regarding  outstanding options granted pursuant to
the Plan,  each of which  became  exercisable  as to 20% of the shares on May 1,
1996, and an additional 20% becoming exercisable each year thereafter.

     The following table sets forth information regarding outstanding options:
<TABLE>
<CAPTION>
                                         Number of         Percentage of              Exercise
                  Name                     Shares          Total Options               Price           Expiration Date

<S>                                        <C>                  <C>                      <C>           <C>
Charles D. Brummel                         69,000               71.4%                    $5.67         April 30, 2005

Michael J. Delvin                          27,600               28.6%                    $5.67         April 30, 2005
</TABLE>

     Stock Award Plan.  Although not embodied in a formal plan,  SBHC has made a
practice of issuing  shares of Common Stock as a bonus to  employees  upon their
fifth anniversary as an employee and each subsequent five years  thereafter.  At
that time each  employee  receives  one  share  for each  year of  service  then
completed.  The  program is intended to increase  the  employee's  awareness  of
SBHC's performance and instill an "ownership" commitment to SBHC.


                                      -41-

<PAGE>



     Directors  Compensation  Plan. In March,  1997, SBHC adopted a compensation
plan for  non-employee  directors  under  which each  director  is  entitled  to
received $400 for each regular and special meeting of the Board of Directors and
$100 for each  committee  meeting.  In addition,  each  directors is entitled to
receive incentive compensation, payable in shares of SBHC common stock, based on
the  profitability of SBHC as measured by net income in excess of an established
threshold of return on average equity, up to a maximum of $10,000 per directors.

     Employee  Stock  Ownership  Plan.  SBHC  and the  Bank  have  maintained  a
retirement  plan known as the  Security  Bank  Holding  Company  Employee  Stock
Ownership  Plan (the "ESOP")  that is primarily  invested in the common stock of
SBHC. The ESOP was established in 1986 and has been amended from time to time to
comply  with  the  changes  in the  legal  requirements  for  retirement  plans.
Employees  who are age 21 or older and have worked at least 1,000 hours during a
year will become ESOP  participants.  Common stock is  allocated to  participant
accounts  in the ESOP each year,  based on the  amount of Company  contributions
made and cash  dividends  paid on stock  held by the ESOP.  Participants  do not
contribute to the ESOP. After two years of service, 20% of the amounts allocated
to a participant's account become "vested." An additional 20% becomes vested for
each  additional year of service so that the participant is 100% vested in their
account after 6 years of service.

     Stock is  acquired  by the ESOP  using  contributions  made by the Bank and
revenues from investment income (primarily dividends). In addition, the ESOP has
acquired  common  stock  from SBHC in a number  of  separate  transactions  with
borrowed funds. In those  transactions,  the shares were purchased at their fair
market  value  at the  time of the  transactions  and  were  pledged  to  secure
repayment  of the  loans.  The  pledged  shares  are held in an ESOP  collateral
account  until  payments  on the loans are made.  Shares are  released  from the
collateral account and allocated to participant accounts at the end of each plan
year (December 31) according to formulas prescribed by the Department of Labor.

     As of March 31, 1997, the total ESOP indebtedness,  all of which is owed to
SBHC, equalled $2,028,289,  and the ESOP trust held a total of 978,728 shares of
SBHC's common  stock,  or 30.88% of the total number of shares  outstanding.  Of
those  shares,  522,904  (16.5% of total  outstanding)  have been  allocated  to
participant accounts.  The remaining 455,824 shares (14.4% of total outstanding)
are held in the collateral  account.  Both allocated and unallocated  shares are
considered  legally  outstanding,  may be  voted by the  ESOP  trustees  and are
entitled to receive dividends.  The ESOP trustees are generally required to vote
the shares in a manner that is calculated to result in the best financial return
to the ESOP participants.  However, ESOP participants,  under the circumstances,
are entitled to direct the trustees on how to vote the shares allocated to their
respective accounts.

     SBHC accounts for its ESOP loan in  accordance  with SOP 93-6 issued by the
American  Institute of Certified Public  Accountants.  The ESOP  indebtedness to
SBHC is not recorded on the balance sheet of SBHC as assets. In order to account
for the  unallocated  shares acquired at the time of these loans (shares held in
the collateral  account),  SBHC's balance sheet reflects a contra equity account
titled  "Unallocated  ESOP Shares" in an amount equal to the cost of the shares.
Until  released,  the shares are not treated as outstanding  for purposes of net
income and book value per share  calculations.  Cash  dividends  paid by SBHC on
ESOP  shares may be used by the ESOP to pay debt  services on loans due to SBHC.
Dividends paid on unallocated shares do not directly affect SBHC's shareholders'
equity,  while  dividends on allocated  shares result in a reduction of retained
earnings.

     As shares  are  released  from the  collateral  account  and  allocated  to
participants,  SBHC reports  compensation expense in an amount equal to the then
current  market value of the shares less  dividends on allocated  shares used to
pay debt service.  However,  SBHC's tax deduction only equals the amount of ESOP
contributions  it makes  and  dividends  used to pay ESOP debt or  allocated  to
participants, subject to an overall limitation. If SBHC's stock price increases,
this  accounting  treatment  would have the effect of  increasing  the charge to
income for  compensation  expense,  thus reducing  reported  earnings  without a
corresponding increase in the amount deductible from taxable income.  Offsetting
for  balance  sheet  purposes  the charge  against  income,  is a  corresponding
increase to the shareholder equity account by the reduction in the unearned ESOP
shares  account with the balance  accounted  for as an increase in surplus.  The
neutral effect on shareholders'  equity is one of the results sought in adopting
the ESOP as a benefit plan; the expense which  provides a retirement  benefit to
employees  remains in SBHC's  equity  since the  contributions  are  invested in
Company stock.


                                      -42-

<PAGE>



     Although  there is a  dilutive  effect on the book  value and  earnings  of
existing shares when shares are released from the collateral account, accounting
treatment  computes  earnings  per share by  treating  as  outstanding  only the
allocated  ESOP shares,  and  therefore  has the effect of delaying any dilutive
effect until such shares are ultimately paid for and allocated. To alleviate the
adverse effect of the ESOP indebtedness  caused by the recent increase in market
value of SBHC common stock,  SBHC has requested a private letter ruling from the
Internal Revenue Service to amend the repayment  schedule,  thereby reducing the
compensation  expense  associated  with the release of  unallocated  shares.  No
assurance  can be made that SBHC will be  successful  in  obtaining  a favorable
ruling  from the  Internal  Revenue  Service,  and  failure to do so may have an
adverse effect on the market value of SBHC shares.

Related Transactions With Directors and Officers

     Some of the  directors  and  officers  of SBHC  and its  subsidiaries,  and
members of their immediate  families and firms and corporations  with which they
are associated,  have had transactions with Security Bank,  including borrowings
and  investments  in time  deposits.  All such  loans  and  investments  in time
deposits  have been made in the ordinary  course of business,  have been made on
substantially  the same  terms,  including  interest  rates paid or charged  and
collateral required, as those prevailing at the time for comparable transactions
with  unaffiliated  persons,  and did not  involve  more than the normal risk of
collectibility or present other unfavorable  features. As of March 31, 1997, the
aggregate  outstanding  amount  of all  loans  to  officers  and  directors  was
approximately  $1,815,000,   which  represented  approximately  9.9%  of  SBHC's
consolidated  shareholders' equity at that date. All such loans are currently in
good standing and are being paid in accordance with their terms.

                                      -43-

<PAGE>



                             PRINCIPAL SHAREHOLDERS

     The  following  table sets forth as of the Record Date the shares of common
stock  beneficially  owned by all of the  directors  and officers of SBHC. As of
that date  there  were  3,169,700  shares  of SBHC's  Common  Stock  issued  and
outstanding. All shares are held directly unless otherwise indicated.

<TABLE>
<CAPTION>
                          Name(1)                              Number of Shares                      Percent of Class

<S>                                                                <C>                                         <C> 
Charles D. Brummel (Director/Officer)(2)                           73,337(2)                                   2.3%
Michael J. Delvin (Officer)(3)                                     18,933(3)                                      *
William A. Lansing (Director)(4)                                   17,784(4)                                      *
Ronald C. LaFranchi (Director) (5)                                633,646(5)                                  20.0%
Kenneth C. Messerle (Director)(6)                                   4,143(6)                                      *
Glenn A. Thomas (Director)(8)                                       4,037(7)                                      *
All Directors and Executive Officers as a Group (6                751,880(2-7)                                23.4%
persons)
- --------------------
*     Less than 1.0%

     (1) The  business  address of all  directors  and officers is 170 S. Second
Street, Coos Bay, Oregon 97420.

     (2) Charles D.  Brummel's  holdings  include 3,025 shares held jointly with
spouse and 42,712  shares held in the ESOP (364 of which  shares are held by Mr.
Brummel's spouse who is also an employee of Security Bank). Also includes 27,600
share covered by stock options exercisable with 60 days.

     (3) Michael J. Delvin holds 7,893  shares in the ESOP,  4,735 of which have
been vested as of this date.

     (4) William A. Lansing's shares are held jointly with his spouse.

     (5) Includes 12,000 shares held in a custodial  capacity for the benefit of
minor children.

     (6) Kenneth C. Messerle's  holdings  include 4,065 shares held jointly with
his spouse and 78 shares held jointly with his grandchildren.

     (7) Glenn A. Thomas' shares are held jointly with his spouse.
</TABLE>

     As of the Record Date the only person other than those named above known to
own more than 5% of SBHC's Common Stock is the ESOP,  which owned 978,728 shares
or 30.88% of the total shares  outstanding.  That number includes 455,824 shares
held of record by the ESOP which are not  allocated to employees and are pledged
to secure repayment of indebtedness to SBHC. Trustees of the Trust are appointed
by the Board of  Directors  of SBHC and  currently  consists  of  Martin  Stone,
attorney,  Coquille,  Oregon, Tim Salisbury, Chief Financial Officer of Bay Area
Hospital,  and Antoinette M. Poole, Senior Vice President/Loan  Administrator of
Security Bank.



                                      -44-

<PAGE>



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



The following  summary  financial data and the discussion and analysis should be
read in conjunction with the SBHC's unaudited  consolidated financial statements
and the notes  thereto for the three  months  ended March 31,  1997,  and SBHC's
audited  consolidated  financial  statements and the notes thereto for the years
ended  December  31,  1996 and 1995.  The  consolidated  entity  includes  SBHC,
Security  Bank,   Lincoln  Security  Bank,  and  Security  Bank's   wholly-owned
subsidiaries,  Alland, Inc. and Security Financial Insurance Agency. The results
of  operations  for SBHC in future  periods  may be  affected  by many  factors,
including the results of operations of Lincoln  Security,  which is not expected
to  contribute  significantly  to the  earnings  of SBHC  during the next twelve
months, and economic and demographic changes in SBHC's market areas.

For the Quarter ended March 31, 1997 and 1996

Results of Operations

     The operating  results of SBHC depend primarily on its net interest income.
SBHC's net  interest  income is  determined  by its interest  rate  spread,  the
relative amounts of interest-earning  assets and interest- bearing  liabilities,
and the degree of mismatch in the maturity and repricing  characteristics of its
interest-earning assets and interest-bearing  liabilities.  Interest rate spread
is the difference between the yields earned on its  interest-earning  assets and
the rates paid on its  interest-bearing  liabilities.  SBHC's net income is also
affected by the establishment of provisions for loan losses and the level of its
other income, including service charges on deposit accounts and sold real estate
loan fees, as well as its other expenses and income tax provisions.

General.  Net income  increased to $371,000 for the three months ended March 31,
1997 from $362,000 for the same period of 1996, a 2.5% increase. The increase in
both  interest  expense and other  expense  were offset by increases in interest
income and other income. The increase in net income is mostly attributable to an
increase in net earning assets over the same period in 1996.

Net Interest  Income.  Net interest  income before the provision for loan losses
increased  $210,000 or 11.1% for the three  months ended March 31, 1997 over the
same period in 1996. The increase in interest  income was primarily due to $28.5
million  or 19.1%  increase  in  average  interest-earning  assets for the three
months  ended  March 31,  1997 over the same  period in 1996.  The  increase  in
average  interest-earning  assets  was mostly  attributable  to an  increase  in
investment  securities  of $18.4  million,  which  accounted for $303,000 of the
total  increase in interest  income,  and an increase in loans of $13.5 million,
which accounted for $343,000 of the total increase in interest  income.  Average
interest-bearing  liabilities  increased  $26.4  million  or 18.3% for the three
months ended March 31, 1997,  compared to the same period in 1996.  The increase
accounted for $285,000 of the total increase in interest expense.

Provision for Loan Losses. The loan loss provision during the three month period
ended March 31,  1997,  was  $68,500  compared to $45,000 for the same period in
1996.  Net  charge-offs  during the three month periods were $37,000 and $12,000
for 1997 and 1996,  respectively.  The increase in loan loss provision  includes
$13,500 for Lincoln Security, which commenced operations in May, 1996.

Management  believes  the loan loss  provision  maintains  the  reserve for loan
losses at an  appropriate  level.  The reserve for loan losses was $1,150,000 at
March 31, 1997,  as compared to  $1,096,000  at March 31, 1996.  SBHC's ratio of
reserve for loan losses to total loans was 1.16% at March 31, 1997,  compared to
1.30% at March 31, 1996.

Non-performing  assets (defined as loans on non-accrual  status, 90 days or more
past due, and other real estate  owned) were  $550,000 and $444,000 at March 31,
1997 and 1996,  respectively.  Management  believes  the  loans  are  adequately
secured and that no  significant  losses will be  incurred.  The  foregoing is a
forward-looking statement

                                      -45-

<PAGE>



and accordingly, no assurances can be made that the stated outcome will actually
occur.  A downturn  in the  economy  or an  increase  in  interest  rates  could
adversely impact the value of the collateral securing the loans.

Other Income. Other income increased 9.9% to $732,000 for the three months ended
March 31, 1997 as compared to $667,000 for the same period in 1996. The increase
in other income is due  primarily  to an increase in service  charges on deposit
accounts,  resulting from an increase in total deposit balances.  Loan servicing
fees  have  decreased  approximately  $12,000  from the first  quarter  of 1996,
resulting from a sale of the servicing  portfolio in November,  1996.  Given the
SBHC's acquisition of servicing through normal production,  it is estimated that
loan  servicing  income will  increase to fourth  quarter 1996 levels within one
year.  The  foregoing  is  a  forward-looking  statement  and  accordingly,   no
assurances can be made that the stated  outcome will actually  occur. A downturn
in the  economy,  or an increase in interest  rates could  adversely  effect the
level of borrowing activity and decrease the amount of loan production.

Other  Expense.  Other expense  increased 12% to $2,244,000 for the three months
ended March 31, 1997,  compared to $2,004,000  for the same period in 1996.  The
primary  other  expenses  are salaries and the related  employee  benefits,  and
expenses  relating to occupancy and  equipment.  Salaries and employee  benefits
were up due to increased staff levels and  approximately  $207,000 in additional
operating expenses associated with Lincoln Security,  which, as discussed above,
commenced operations in May 1996.

     Compensation  expense  associated  with the Employee  Stock  Ownership Plan
(ESOP), a leveraged  employee-retirement  benefit plan which owns  approximately
30.8% of the  common  stock of SBHC,  has been  adjusted  in  anticipation  of a
restructuring  of the related ESOP debt in fiscal  1997.  The net result of this
adjustment is approximately  $53,000 in lower compensation expense for the three
months  ended  March 31,  1997 as  compared  to the same  period  in 1996.  ESOP
compensation expense is based upon the number of shares of stock released during
the year at the average share price during the year.  Given the recent  increase
in share price of the SBHC's  stock,  and given the planned  retirement  benefit
levels   provided  to  the  employees  of  SBHC,  SBHC  is  in  the  process  of
restructuring the related ESOP debt, which determines the total number of shares
released  during the year. It is anticipated the ESOP debt will be extended past
its  present  maturity,  thereby  reducing  ESOP  related  compensation  expense
recorded  by SBHC.  The  process  of  restructuring  the ESOP debt will  involve
obtaining a Private  Letter  Ruling  (PLR) from the  Internal  Revenue  Service.
Recently  issued PLR's suggest the Company will be able to restructure  the ESOP
debt. However, there can be no assurance the restructuring will be successful at
this time.  Based on the original debt structure,  and given the recent increase
in the price of SBHC's common stock,  compensation expense for the first quarter
of 1997 would have been  approximately  $90,000 higher, for a total of $160,000,
compared to $123,000 for the first quarter of 1996.

         Financial Condition

     Total  assets  have  continued  to grow in 1997 as  compared  to the  prior
periods.  Total  assets  have  grown 3% to $197.3  million  at March  31,  1997,
compared to $191.4  million at December 31,  1996.  The growth in assets in 1997
was primarily the result of loan demand,  as the southern  Oregon coast's growth
and  economic  factors  continue to be  favorable.  The ratio of gross loans and
leases to  deposits  increased  to 65% at March  31,  1997,  compared  to 64% at
December 31, 1996. Lincoln Security,  opened in May 1996 in Newport, Oregon, had
total assets of $18.5  million and total  deposits of $15.5  million as of March
31, 1997.

     The growth in  interest-earning  assets has been predominantly in loans and
investment securities. Net loans and leases increased $4.1 million from December
31, 1996, to March 31, 1997.  Investment securities increased $1.2 million as of
March 31, 1997,  due to the  continued  growth in deposit funds and Federal Home
Loan Bank borrowings  available for investment.  Federal funds sold,  reflecting
short term (over-night) investments, increased at the comparable period-end time
frames.  The level of  federal  funds sold  fluctuates  daily  relative  to loan
demand,  deposit fluctuations and investment activity,  and provides a source of
liquidity for the Company.

     Deposit growth  continued for the three months ended March 31, 1997.  Total
deposits increased $4.0 million to $152.6 million at March 31, 1997, compared to
$148.6 million at December 31, 1996.  The growth in 1997 has been  predominantly
in interest-bearing  deposits.  The ratio of interest-bearing  deposits to total
deposits  decreased  slightly from 85.9% at December 31, 1996, to 85.6% at March
31, 1997.

                                      -46-

<PAGE>




     Security  Bank is a member of the Federal  Home Loan Bank of Seattle.  This
membership allows Security Bank access to low cost,  long-term funding otherwise
unavailable.  Security Bank has utilized this funding, and in 1996 borrowed $5.5
million to support loan and investment  growth.  In the three months ended March
31, 1997,  Security  Bank has borrowed an additional  $2.4 million,  leaving the
balance at $19.4 million as of March 31, 1997.

         Liquidity

     Liquidity  enables SBHC to meet the  withdrawals  of its depositors and the
borrowing  needs of its loan  customers.  SBHC maintains its liquidity  position
through  maintenance of cash resources and a stable core deposit base. A further
source of liquidity is SBHC's  ability to borrow  funds.  SBHC  maintains  three
unsecured lines of credit totaling $10.5 million for the purchase of funds on an
overnight  basis.  As  discussed  above,  Security  Bank is also a member of the
Federal Home loan Bank which  provides a secured line of credit in the amount of
$35.7  million  (20% of total  assets),  and  other  funding  opportunities  for
liquidity  and  asset/liability  matching.  Over the past four years these lines
have been used  periodically.  As of March 31, 1997 no funds were borrowed under
SBHC's  unsecured  lines of credit  and $19.4  million  were  borrowed  from the
Federal Home Loan Bank.  Interest  rates charged on the lines are  determined by
market factors.  In addition,  SBHC has  approximately $45 million in repurchase
agreement  availability.  SBHC's liquidity has been stable and adequate over the
past  four  years.  Short-term  deposits  have  continued  to  grow  and  excess
investable  cash is loaned on a short term basis  (federal  funds sold).  SBHC's
primary  source of funds is consumer  deposits and  commercial  accounts.  These
funds are not subject to significant  movements as a result of changing interest
rates and  other  economic  factors,  and  therefore  enhance  SBHC's  long term
liquidity.

         Capital Resources

     Beginning  in  1990,  federal   regulators   required  the  calculation  of
Risk-based  Capital.  This  is  an  analysis  that  weights  balance  sheet  and
off-balance  sheet items for their inherent risk. It requires minimum  standards
for Risk-based Capital by Capital Tier. Full implementation of this analysis was
required in 1992, requiring a minimum total Risk-based Capital ratio of 8.00%, a
minimum Tier 1 Capital  Ratio of 4.00% and a minimum  Leverage  Capital Ratio of
3%. At March 31, 1997, SBHC had a Total  Risk-based  Capital Ratio of 16.52%,  a
Tier 1 Capital Ratio of 15.58% and a Leverage  Capital Ratio of 9.95%.  This was
compared to 17.02%, 16.07% and 10.87% for total Risk-based Capital Ratio, Tier 1
Capital Ratio and Leverage Capital Ratio, respectively, at December 31, 1996. At
December 31,  1996,  SBHC had a  Risk-based  Capital  Ratio of 17.02% and Tier 1
Capital  Ratio of  16.07%.  This was  compared  to 13.12%  and  12.13% for total
Risk-Based  Capital and Tier 1 Capital,  respectively,  at December 31, 1995. If
SBHC were fully leveraged (i.e. if SBHC were at the minimum  Risk-Based  Capital
and Tier 1 Capital  ratios),  further  growth would be  restricted  to the level
attainable  through  generation  and retention of net income unless SBHC were to
seek additional capital from outside sources.

For the years ended December 31, 1996 and 1995

Results of Operations

     General.  Net income  increased to $2.1 million for the year ended December
31, 1996 from $1.9 million for the same period in 1995, a 10.25%  increase.  The
combined increases in interest income and non-interest income exceeded increases
in interest expense and non-interest expense.

Net Interest  Income.  Net interest  income before the provision for loan losses
increased  $.6  million or 7.55% for the year ended  December  31, 1996 over the
same period in 1995.  The  increase  resulted  from a $1.8  million  increase in
interest  income  offset by a $1.2  million  increase in interest  expense.  The
increase in interest  income is due primarily to an increase in average  earning
assets of $24.9 million or 18.23% for the year ended December 31, 1996, over the
same period in 1995. Although loans and investments continued to increase during
the year of 1996, new deposits at prevailing interest rates limited the increase
in the net interest income.  Interest  expense  increased due to both volume and
rate for the  comparable  periods  in 1996 over 1995.  Average  interest-bearing
liabilities  increased  $20.1 million or 17.29% for the year ended  December 31,
1996,  compared to the same period in 1995.  The weighted  average yields earned
were  8.48%  and  8.75%  for  the  years  ended  December  31,  1996  and  1995,
respectively.  Average yields earned  decreased 27 basis points or 3.09% for the
year

                                      -47-

<PAGE>



ended December 31, 1996 compared to the same period in 1995.  Average rates paid
were  4.09%  and  3.79%  for  the  years  ended  December  31,  1996  and  1995,
respectively.  This  represents  an increase of 30 basis points or 7.92% for the
year ended December 31, 1996, compared to 1995.

Provision for Loan Losses.  The loan loss  provision  increased  during the year
ended  December 31, 1996 to $208,000 as compared to $160,000 for the same period
in 1995.  Net  charge-offs  during the years were $152,000 and $114,000 for 1996
and 1995, respectively.

         Management  believes the loan loss provision  maintains the reserve for
loan losses at an appropriate  level. The reserve for loan losses was $1,119,000
at December 31, 1996,  as compared to  $1,063,000  at December 31, 1995.  SBHC's
ratio of reserve for loan losses to total loans was 1.21% at December  31, 1996,
compared to 1.32% at December 31, 1995.

     Non-performing assets (defined as loans 90 days or more past due, and other
real estate  owned) were  $490,000  and  $467,000 at December 31, 1996 and 1995,
respectively.  The increase in non-performing  assets is attributable to a small
number of non-performing loans secured by single family residential real estate.
Management  believes the loans are  adequately  secured and that no  significant
losses  will  be  incurred.  Management  does  not  believe  that  the  increase
represents a  deterioration  of the credit  quality of the loan  portfolio or an
indication of future credit problems.

Non-Interest  Income.  Non-interest  income  increased 49.89% for the year ended
December  31,  1996  as  compared  to  the  same  period  in  1995.  SBHC  had a
nonrecurring sale of $683,000 of mortgage servicing rights in 1996,  recognizing
a gain of $380,000.  Service charges on deposit  accounts were $931,000 in 1996,
compared to $853,000 in 1995, a 9.14% increase.  Mortgage loan originations were
$62.6 million in the year ended December 31, 1996, up from $32.1 million for the
same period in 1995.  Loans sold were $63.1  million  and $30.9  million for the
years ended December 31, 1996 and 1995, respectively,  generating $1,033,000 and
$611,000 of sold loan fee income during each respective  period,  an increase of
69.1%  from  1995  to  1996.  A  strong  refinance  market  supported   mortgage
origination activity.

Non-Interest  Expense.  Non-interest expense increased 18.31% for the year ended
December 31, 1996,  as compared to the year ended  December 31, 1995,  resulting
primarily  from the  addition  of Lincoln  Security.  The  primary  non-interest
expenses are salaries and employee benefits,  and expenses relating to occupancy
and equipment.

Provision for Income Taxes.  The provision for income taxes increased 19.98% for
the year ended  December  31, 1996 as compared to the same period in 1995.  This
was primarily the result of an over-accrual of taxes in 1994, leading to a lower
tax provision in 1995.

Loan Losses and  Recoveries.  The provision for loan losses charged to operating
expense is based on SBHC's  loan loss  experience  and such  factors  which,  in
management's  judgment,  deserve recognition in estimating possible loan losses.
Management  monitors  the loan  portfolio  to ensure  that the  reserve for loan
losses is  adequate to cover  outstanding  loans on  non-accrual  status and any
current  loans  deemed to be in serious  doubt of  repayment  according  to each
loan's  repayment plan. The following table  summarizes  SBHC's reserve for loan
losses, and charge-off and recovery activity:

                                      -48-

<PAGE>

<TABLE>
<CAPTION>
                                                                          Year ended December 31,
                                                                   -------------------------------
                                                                   1996                       1995

<S>                                                                <C>                      <C>
Loans outstanding at
  end of period                                                    $92,226,100              $80,743,626
                                                                   ===========              ===========
Average loans
  outstanding during the period                                    $84,232,894              $77,922,578
                                                                   ===========              ===========

Reserve balance,
  beginning of period                                               $1,062,993               $1,016,770

Recoveries:
  Commercial                                                            28,015                       --
  Real estate                                                            2,250                       --
  Installment                                                           30,473                   64,715
  Credit card                                                            2,571                    6,666
                                                                   -----------              -----------
                                                                        63,309                   71,381
Loans Charged off:
  Commercial                                                           (24,305)                      --
  Real estate                                                               --                       --
  Installment                                                         (150,025)                (156,017)
  Credit card                                                          (41,108)                 (29,141)
                                                                       --------                 --------
                                                                      (215,438)                (185,158)
                                                                      ---------                ---------

Net loans charged off                                                 (152,129)                (113,777)
Provision charged to operations                                        208,000                  160,000
                                                                       -------                  -------

Reserve balance, end of period                                      $1,118,864               $1,062,993
                                                                    ==========               ==========

Ratio of net loans charged off
  to average loans outstanding                                           (0.18)%                 (0.15)%
                                                                        =======                 =======
</TABLE>

         Lending and Credit Management

     Although a risk of  nonpayment  exists with  respect to all loans,  certain
specific types of risks are associated with different types of loans. Due to the
nature of SBHC's  customer base and the growth  experienced  in Coos,  Curry and
Lincoln Counties,  real estate is frequently a material  component of collateral
for SBHC's loans.  The expected  source of repayment of these loans is generally
the operations of the borrower's  business or personal  income,  but real estate
provides an additional  measure of security.  Risks  associated with real estate
loans include fluctuating land values, local economic conditions, changes in tax
policies, and a concentration of loans within a limited geographic market area.

     SBHC mitigates  risk on  construction  loans by generally  lending funds to
customers that have been pre-qualified for long term financing and who are using
contractors  acceptable  to SBHC.  The  commercial  real  estate risk is further
mitigated   by  making  the  majority  of   commercial   real  estate  loans  on
owner-occupied properties.

     SBHC manages the general risks  inherent in the loan portfolio by following
loan policies and underwriting  practices  designed to result in prudent lending
activities. For example, SBHC limits commercial loans to 70% of the value of the
collateral,  and residential  mortgages,  which may be first or second liens, to
80% of the value of the collateral.



                                      -49-

<PAGE>



     The following  table presents  information  with respect to  non-performing
assets:
<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                                 --------------------
                                                                                 1996             1995

<S>                                                                             <C>              <C>     
Loans on non-accrual status                                                     $490,000         $432,000
Loans past due greater than 90 days
  but not on non-accrual status                                                       --          --
Other real estate owned, net                                                          --           35,000
                                                                                      --           ------
  Total non-performing assets                                                   $490,000         $467,000
                                                                                ========         ========

Percentage of non-performing 
  assets to total assets                                                           0.26%            0.29%

</TABLE>

     Interest  income which would have been realized on  non-accrual or past-due
loans if they had remained current was insignificant.

Allocation of Reserve for Loan Losses

     SBHC does not  normally  allocate  the  reserve for loan losses to specific
loan  categories  with the  exception of credit  cards.  An allocation by credit
quality is made below for presentation  purposes.  This allocation  process does
not necessarily  measure  anticipated future credit losses;  rather, it seeks to
measure SBHC's  assessment at a point in time of perceived  credit loss exposure
and the impact of current and anticipated economic conditions.

<TABLE>
<CAPTION>
                                                December 31,
                              ----------------------------------------------------
                                        Percent of                    Percent of
                              1996     Total loans            1995     Total loans
                              ----     -----------            ----     -----------

<S>                         <C>             <C>             <C>            <C>   
Unclassified loans          $664,543        94.40%          $668,847       94.80%
Letters of credit              2,525         0.46%             2,542        0.53%
Credit cards                  42,376         2.30%            38,511        2.39%
Watchlist                    103,400         1.10%            85,900        0.81%
Substandard                  292,300         1.71%           225,400        1.42%
Doubtful                      13,720         0.03%            41,793        0.05%
Specific-reserve                --             --              --             --
                         ----------       ---------       ---------      ---------
                         $1,118,864        100.00%        $1,062,993      100.00%
                         ==========       =========       ==========     =========
</TABLE>

         Analysis of Net Interest Income.

     The   following   table   presents   information    regarding   yields   on
interest-earning assets, expense on interest-bearing liabilities, and net yields
on  interest-earning  assets for the periods  indicated  (amounts in  thousands,
except percentages):

<TABLE>
<CAPTION>

Analysis for the years ended
December 31, 1996 and 1995                                          1996           1995       Increase (Decrease)     Change
- --------------------------                                          ----           ----       -------------------     ------

<S>                                                             <C>             <C>                <C>                  <C>  
Average interest-earning assets                                 $161,607        $136,688           $24,191              8.23%
Average interest-bearing liabilities                            $136,997        $116,803           $20,194             17.29%
Average yields earned                                              8.48%           8.75%           (0.27)%             (3.09)%
Average rates paid                                                 4.09%           3.79%             0.30%              7.92%
                                                                   -----           -----             -----
Net interest spread                                                4.39%           4.96%            (0.57)%           (11.49)%
                                                                   =====           =====           =======
Net interest income to average
  interest-earning assets                                          5.01%           5.51%           (0.50)%             (9.07)%
                                                                   ====            ====            ======
</TABLE>

                                      -50-

<PAGE>




Analysis of Changes in Interest Differential

     The following table sets forth the dollar amount of the increase (decrease)
in SBHC's  consolidated  interest  income and expense and attributes such dollar
amounts to changes in volume as well as changes in rates.  Rate/volume variances
which  were  immaterial  have been  allocated  equally  between  rate and volume
changes.

<TABLE>
<CAPTION>
                                                                Year Ended December 31, 1996 over 1995
                                                     -----------------------------------------------------
                                                     Total                     Amount of Change
                                                     Increase                   Attributed to
                                                     (Decrease)        Volume         Rate            Days

<S>                                                   <C>            <C>              <C>            <C>
Interest income:
 Federal funds sold                                    $12,795         $30,363        ($17,865)       $297
 Time deposits-domestic financial institutions         (39,187)        (45,696)          6,343         166
 Investment securities - taxable                     1,136,257       1,092,115          37,745       6,396
 Investment securities - exempt from
   federal income taxes(1)                             (18,289)          7,788         (28,732)      2,655
 Loans, net and mortgage loans held for sale           516,231         636,398        (142,373)     22,206
 Net investment in direct financing leases              92,177          60,573          30,928         677
 Dividend income on Federal Home Loan Bank stock        50,721          27,156          23,294         271
                                                    ----------      ----------        ---------    -------
   Total interest income                            $1,750,705      $1,808,697        ($90,660)    $32,668
                                                    ----------      ----------        ---------    -------

Interest expense:
 Interest on deposits:
  Interest-bearing demand                               34,839          29,401           5,250         188
  NOW accounts                                         (32,145)         (4,522)        (28,356)        732
  Money market accounts                                149,593         104,676          43,620       1,297
  Savings accounts                                     (28,824)        (30,442)            494       1,124
  Time deposits                                        752,332         582,274         163,533       6,525
Securities sold under agreement to repurchase           38,024          37,524              85         415
ESOP debt                                              (21,358)        (19,430)         (2,099)        171
Short term borrowings                                   (1,553)            854          (2,471)         63
Federal Home Loan Bank borrowings                      290,553         346,559         (57,591)      1,565
                                                       -------         -------         --------      -----
   Total interest expense                           $1,181,461      $1,046,894        $122,465     $12,080
                                                    ----------      ----------        --------     -------

Net interest income                                   $569,244        $761,803       ($213,125)    $20,588
                                                      ========        ========       ==========    =======

(1) Interest income from investment securities exempt from federal income tax is
not reported on a tax equivalent basis.

</TABLE>

         Financial Condition

     Total  assets  continued  to grow in 1996 as  compared  to the prior  year.
Assets have grown 20.71% at December  31,  1996,  compared to December 31, 1995.
The growth in 1996 is the result of increased  deposits  which were  invested in
investment  securities and loans. The growth in both 1996 and 1995 was primarily
the result of loan demand,  as the southern  Oregon  coast's growth and economic
factors  continue  to be  favorable.  The  ratio of gross  loans  and  leases to
deposits  decreased  to 63.97%  at  December  31,  1996,  compared  to 66.09% at
December 31, 1995.

     The growth in  interest-earning  assets has been predominantly in loans and
investment  securities.  Net loans increased $10.9 million at December 31, 1996,
over the same period in 1995. The lower,  more stable interest rate  environment
of the last two years and a stronger,  more stable local economy have been major
contributors  to the  increased  activity for the year ended  December 31, 1996.
Investment  securities  increased  $19.2  million as of December  31,  1996,  as
compared  to the same  period in 1995,  due to the  continued  growth in deposit
funds  available  for  investment.  Federal  funds sold,  reflecting  short term
(over-night) investments, decreased to $0 at December 31,

                                      -51-

<PAGE>



1996. The level of federal funds sold fluctuates  daily relative to loan demand,
deposit fluctuations and investment activity, and provides a source of liquidity
for SBHC.

     Deposit  growth  continued for the years ended  December 31, 1996 and 1995.
Total  deposits  increased  $21.3  million at  December  31,  1996,  compared to
December  31,  1995.  The  growth  in 1996 and 1995  has been  predominantly  in
interest-bearing  deposits.  The  ratio of  interest-bearing  deposits  to total
deposits  increased  slightly  from  84.7% at  December  31,  1995,  to 85.9% at
December 31, 1996.

     Security  Bank is a member of the Federal  Home Loan Bank of Seattle.  This
membership allows Security Bank access to low cost,  long-term funding otherwise
unavailable.  Security Bank has utilized this funding, and in 1996 borrowed $5.5
million to support  loan and  investment  growth,  leaving  the balance at $17.0
million as of December 31, 1996.

         Interest Sensitivity

     Interest  sensitivity  relates to the effect of changing  interest rates on
net interest income.  Interest-earning  assets which have interest rates tied to
an index,  such as prime rate,  or which mature in  relatively  short periods of
time are considered interest-rate sensitive.  Interest-bearing  liabilities with
interest rates that can be re-priced in a discretionary  manner, or which mature
in short  periods of time,  are also  considered  interest-rate  sensitive.  The
differences   between   the   amounts   of    interest-sensitive    assets   and
interest-sensitive  liabilities,  measured at various time periods, are referred
to as  sensitivity  gaps.  As rates  change,  these  gaps  will  cause  either a
beneficial or adverse effect on net interest income. A negative gap represents a
beneficial  effect on net  interest  income if rates were to fall and an adverse
effect if rates were to rise. Conversely, a positive gap would have a beneficial
effect on net interest income in a rising rate environment and a negative effect
if rates fell.

     At December 31, 1996, rate sensitive  liabilities maturing or available for
repricing within a one year period of time approximated rate sensitive assets.

     Due to the uncertainty of changing  interest  rates,  SBHC's strategy is to
manage a majority of its interest-earning  assets and interest-bearing  deposits
to mature or reprice  within one year and strive for as close to a balanced  gap
as is feasible.  Management considers a fluctuation between a 10.0% positive gap
and a 10.0% negative gap within one year to be a controlled gap position. In the
event interest rates rise,  SBHC's strategy is to increase its asset sensitivity
predominantly through variable asset pricing.


                                      -52-

<PAGE>



                         Estimated Maturity or Repricing
                                December 31, 1996
<TABLE>
<CAPTION>
                                                       Three months
                                        Less than     to less than       One to            Over
                                     three months        one year        five years       five years    Total

Interest earning assets:
<S>                                   <C>               <C>             <C>              <C>            <C>        
 Securities and investments (1)       $22,693,421       $11,069,644     $26,602,676      $19,310,630    $79,676,371
 Federal funds sold                            --                --              --               --             --
 Loans                                 28,226,321        35,994,604      22,084,917        5,750,762     92,056,604
 Leases                                   143,218           429,054       1,954,915          475,293      3,002,480
                                      -----------        ----------      ----------       ----------    -----------
  Total interest earning assets        51,062,960        47,493,302      50,642,508       25,536,685    174,735,455
                                       ==========        ==========      ==========       ==========    ===========

Unrealized gains on securities
 available for sale                                                                                         178,729
Reserve for loan losses                                                                                  (1,118,864)
Cash and due from banks                                                                                   8,436,612
Other assets                                                                                              9,191,905
                                                                                                        -----------
  Total assets                                                                                          191,423,837

Interest bearing liabilities:
Interest bearing demand accounts     $  3,854,395            --               --             --          $3,854,395
Savings/time deposits (2)              45,513,761        31,919,024      22,494,085       23,858,668    123,785,538
Borrowed funds                         16,167,685           500,000       5,500,000               --     22,167,685
                                       ----------        ----------      ----------       ----------     ----------
  Total interest bearing liabilities  $65,535,841       $32,419,024     $27,994,085     $23,858,668        149,807,618
                                      ===========       ===========      ===========    ===========        ===========

Non-interest bearing demand accounts                                                                     20,954,471
Other liabilities                                                                                         1,178,403
Minority interest in subsidiary                                                                             937,895
Shareholders' equity                                                                                     18,545,450
                                                                                                         ----------
  Total liabilities, minority
  interest & shareholders' equity                                                                       $191,423,837


Interest sensitivity gap              (14,472,881)       15,074,278      22,648,423        1,678,017     24,927,837

Cumulative interest sensitivity gap   (14,472,881)          601,398      23,249,820       24,927,837

Cumulative interest sensitivity gap
 as a percentage of total assets          (7.56)%             0.31%          12.15%           13.02%
- --------------------

     (1) The portion of this section relating to  mortgage-backed  securities is
presented based upon estimated cash flows,  maturities  and/or  repricings,  and
includes Collateralized Mortgage Obligations.

     (2) The portion of this  section  relating to savings and NOW  accounts are
presented as repricings  within the earliest  period  presented and adjusted for
decay rates as  provided by the Federal  Home Loan Bank of Seattle and are based
upon  industry  experience  of  institutions  located  within  the  FHLB's  12th
district.
</TABLE>

         Inflation

     The primary  impact of inflation on SBHC's  operations  is increased  asset
yields, deposit costs and operating overhead.  Unlike most industrial companies,
virtually  all of the assets and  liabilities  of a  financial  institution  are
monetary  in  nature.  As  a  result,  interest  rates  generally  have  a  more
significant impact on a financial institution's  performance than the effects of
general levels of inflation.  Although interest rates do not necessarily move in
the same  direction  or to the same extent as the prices of goods and  services,
increases in inflation  generally have resulted in increased interest rates. The
effects of inflation can magnify the growth of assets, and if significant, would
require that equity  capital  increase at a faster rate than would  otherwise be
necessary.


                                      -53-

<PAGE>



         Investment Portfolio

     The following  table shows the amortized  costs,  estimated  market values,
unrealized gains and unrealized  losses of SBHC's portfolio of investments as of
December 31, 1996, and 1995:

<TABLE>
<CAPTION>
                                                                          Estimated
                                                          Amortized         Market        Unrealized     Unrealized
                                                            Cost             Value          Gains         Losses
1996 Available for sale
<S>                                                     <C>             <C>                  <C>           <C>     
U.S. Government & federal agencies                      $24,248,728     $24,148,296          $29,458       $129,890
Mortgage-backed securities                               34,339,376      34,224,187          116,347        231,536
United States Treasury                                    1,994,988       2,038,120           43,132             --
Corporate                                                 2,745,530       2,745,122            7,099          7,507
Obligations of state and political
 subdivisions                                            13,908,989      14,260,615          377,635         26,009
                                                         ----------      ----------          -------         ------

Total available for sale                                $77,237,611     $77,416,340         $573,671       $394,942
                                                        ===========     ===========         ========       ========
1995 Available for sale

U.S. Government and federal agencies                    $ 4,050,026     $ 4,124,050        $  74,024        $    --
Mortgage-backed securities                               19,832,982      20,120,370          305,801         18,413
United States Treasury                                    6,008,416       6,110,595          111,216          9,037
Corporate obligations                                     9,605,693       9,566,990           63,764        102,467
Obligations of state and political
 subdivisions                                            16,461,146      17,368,220          914,907          7,833
U.S. federal securities mutual
 bond funds                                                 984,550         937,350               --         47,200
                                                       ------------      ----------       ----------      ---------
Total available for sale                                $56,942,813     $58,227,575       $1,469,712       $184,950
                                                        ===========      ===========      ==========       ========
</TABLE>



                                      -54-

<PAGE>



     The  following  is a summary of the  contractual  maturities  and  weighted
average  yields of  investment  securities  classified  as available for sale at
December 31, 1996:

<TABLE>
<CAPTION>
                                                                          AVAILABLE FOR SALE
                                                       -------------------------------------------------------
                                                                                Estimated       Weighted
                                                          Amortized              Market           Average
                                                            Cost                  Value           Yield    (1)

U.S. Government federal agencies
<S>                                                      <C>                  <C>                  <C>  
 One year or less                                        $1,249,776           $1,250,830           5.75%
 After one year through five years                       21,448,952           21,352,781           6.51%
 After five years through ten years                       1,550,000            1,544,685           6.89%
                                                          ---------            ---------
   Total                                                 24,248,728           24,148,296           6.49%
                                                         ==========           ==========

Mortgage-backed securities
 After one year through five years                        2,816,088            2,840,088           6.62%
 After five years through ten years                       5,370,625            5,349,254           6.49%
 After ten years                                         26,152,663           26,034,845           6.61%
                                                         ----------           ----------
   Total                                                 34,339,376           34,224,187           6.59%
                                                         ==========           ==========

United States Treasury
 One year or less                                                --                   --             --
 After one year through five years                        1,994,988            2,038,120           6.93%
                                                          ---------            ---------
   Total                                                  1,994,988            2,038,120           6.93%
                                                          =========             =========

Corporate obligations
 One year or less                                           886,624              885,776           6.62%
 After one year through five years                        1,858,906            1,859,346           6.23%
                                                          ---------             ---------
   Total                                                  2,745,530            2,745,122           6.36%
                                                          =========             =========

Obligations of state and political
subdivisions
 One year or less                                           648,170              653,810           5.34%
 After one year through five years                        1,856,272            1,877,844           5.43%
 After five years through ten years                       6,102,444            6,331,385           5.88%
 After ten years                                          5,302,103            5,397,576           5.41%
                                                          ---------            ---------
   Total                                                 13,908,989           14,260,615           5.62%
                                                         ==========           ==========

Total securities available for sale                     $77,237,611          $77,416,340           6.39%
                                                         ==========           ==========
- --------------------

     (1)  Yields  on   tax-exempt   securities   have  not  been   stated  on  a
tax-equivalent basis.

</TABLE>
     As of December  31, 1996,  SBHC had no  securities  classified  as "held to
maturity".



                                      -55-

<PAGE>



         Loan Portfolio

     Interest  earned on the loan  portfolio is the primary source of income for
SBHC.  Net loans  represented  49% of total  assets  as of  December  31,  1996.
Although SBHC strives to serve the credit needs of its service area, its primary
focus is on real estate and commercial  loans.  SBHC makes  substantially all of
its loans to customers  located  within SBHC's  service area.  SBHC has no loans
defined as highly  leveraged  transactions by the Federal Reserve Bank. SBHC has
no  significant  agricultural  loans.  Commercial  real estate  loans  primarily
include  owner-occupied  commercial properties occupied by the proprietor of the
business conducted on the premises, and income-producing or farm properties. The
primary  risks of such loans  include loss of income of the owner or occupier of
the  property and the  inability  of the market to sustain  rent levels.  SBHC's
underwriting standards attempt to mitigate these risks by requiring a minimum of
three  consecutive  years of  sufficient  income  generation  from the  owner or
occupier or rental incomes of 1.2 times the combined debt service, insurance and
taxes. In addition,  a 70% loan-to-value ratio limitation is expected to provide
sufficient protection against unforeseen  circumstances.  Other commercial loans
include  renewable  operating lines of credit,  short-term  notes, and equipment
financing.  These  types of loans are  principally  at risk due to  insufficient
business  income.  Accordingly,  SBHC does not lend to  start-up  businesses  or
others lacking operating history, and requires personal guarantees and secondary
sources of repayment. Residential real estate loans include 1-4 family owner- or
non-owner occupied  residences,  multi-family units,  construction and secondary
market loans pending sale. Generally, the risk associated with such loans is the
loss of the  borrower's  income.  SBHC attempts to mitigate the risk by thorough
review  of  the  borrower's  credit  and  employment  history,  and  limits  the
loan-to-value  ratio to 80% to provide  protection in the event of  foreclosure.
Installment loans consist of personal, automobile or home equity loans. Security
Bank also offers  credit cards to its  customers.  These  unsecured  loans carry
significantly  higher  interest rates than secured loans,  which allows Security
Bank to maintain a higher loss reserve in conjunction  with  maintaining  strict
credit  guidelines  when  considering  loan  applications.  The following  table
presents the composition of SBHC's loan portfolio, at the dates indicated:

<TABLE>
<CAPTION>
                                                            December 31,
                                             -----------------------------------------
                                               1996                          1995
<S>                                          <C>                           <C>        
Commercial - real estate                     $17,258,779                   $16,627,336
Commercial - lines of credit                  25,519,673                    23,164,048
Residential - real estate                     21,954,916                    19,231,938
Installment                                   24,310,783                    18,662,005
Credit cards & other                           3,181,949                     3,058,299
                                               ---------                     ---------
  Total loans                                 92,226,100                    80,743,626
Deferred loan fees, net                         (169,496)                     (153,203)
Reserve for loan losses                       (1,118,864)                   (1,062,993)
                                             -----------                   -----------
  Net loans                                  $90,937,740                   $79,527,430
                                             ===========                   ===========
</TABLE>

     At December  31,  1996,  the  maturities  of all loans by category  were as
follows:

<TABLE>
<CAPTION>
                                                        Within          One to             After
                                                       One Year        Five Years        Five Years       Total
<S>                                                 <C>               <C>              <C>               <C>        
Commercial - real estate                            $8,268,126        $4,965,691       $4,024,962        $17,258,779
Commercial - lines of credit                        18,750,841         5,969,949          798,883         25,519,673
Residential - real estate                           10,083,115        1,836,594        10,035,207         21,954,916
Installment                                          1,636,356        12,880,071        9,794,356         24,310,783
Credit cards & other                                 3,111,944            70,005               --          3,181,949
                                                     ---------            ------               --          ---------
                                                   $41,850,382       $25,722,310       $24,653,408       $92,226,100
                                                    ==========        ==========       ===========       ===========
</TABLE>

     Of loans with maturities of one year or more,  $40,902,805  were fixed-rate
loans, and $9,472,913 were variable rate loans.



                                      -56-

<PAGE>



Deposit Liabilities

     The following table sets forth the average deposit liabilities of and rates
paid by SBHC for the periods indicated:

<TABLE>
<CAPTION>
                                                        Years ended December 31,
                                        ------------------------------------------------------------
                                                   1996                                     1995
                                        -----------------------                 --------------------
Deposit Liabilities                       Amount           Rate                   Amount        Rate
<S>                                    <C>                 <C>                  <C>              <C>
 Demand                                $19,966,618          n/a                 $18,180,478       n/a
 Interest-bearing demand                 2,426,214         4.27%                  1,711,356      4.01%
 NOW accounts                           22,297,007         1.04%                 22,634,967      1.18%
 Money market accounts                  17,866,588         3.50%                 14,712,696      3.23%
 Savings accounts                       15,181,616         2.52%                 16,345,241      2.52%
 Time deposits                          59,101,601         5.31%                 47,691,652      5.01%
                                        ----------                              -----------
   Total deposits                     $136,839,644         3.28%               $121,276,390      2.98%
                                       ===========                             ============
</TABLE>

     As of December 31, 1996,  SBHC's time deposit and IRA liability  maturities
were as follows:

<TABLE>
<CAPTION>
                                       Time Deposits and IRA Liabilities                  All Other
                                             of $100,000                                     Time
                                             or more (1)                                  Deposits(2)
                                       -----------------------------              ----------------------------
Remaining Time to
Maturity:
<C>                                    <C>                    <C>                  <C>                  <C>   
3 months or less                       $14,118,743            62.96%               $10,671,773          24.96%
6 months                                 3,344,332            14.91%                 7,421,613          17.36%
12 months                                3,993,069            17.81%                14,768,598          34.54%
Over 1 year                                969,161             4.32%                 9,900,743          23.14%
                                       -----------            ------                 ---------          ------
Total                                  $22,425,305            100.00%              $42,762,727         100.00%
                                       ===========            ======               ===========         =======
- -----------------

     (1) Time deposits of $100,000 or more represent 15.09% of total deposits as
of December 31, 1996.

     (2) All  other  time  deposits  represent  28.78% of total  deposits  as of
December 31, 1996.
</TABLE>

                                      -57-

<PAGE>



         Average Balances and Average Rates Earned and Paid

     The  following  table  presents,  for the  periods  indicated,  information
regarding  average  balances of assets and liabilities of SBHC, the total dollar
amounts of interest  income from  average  interest-earning  assets and interest
expense on interest-bearing  liabilities,  the average interest yields earned or
rates paid, net interest income, net interest spread (the difference between the
average  yield  earned on  interest-earning  assets and the average rate paid on
interest-bearing  liabilities),  and the ratio of net interest income to average
earning  assets.  The table does not  reflect  any effect of income  taxes.  All
average balances are based on daily balances.

<TABLE>
<CAPTION>
                                           Year ended December 31, 1996             Year ended December 31, 1995
                                       -----------------------------------         ------------------------------
                                                                  Average                                  Average
                                         Average                 Yield             Average                 Yield
                                         Balance       Interest  or Rates          Balance   Interest       or Rates

<S>                                    <C>              <C>         <C>         <C>            <C>          <C>
Assets
 Federal funds sold                    $2,242,277       $121,652    5.43%       $1,720,511     $108,857     6.33%
 Time deposits - domestic financial
  institutions                            378,233         21,598    5.71%        1,234,541       60,785     4.92%
 Investment securities - taxable       54,164,369      3,477,721    6.42%       36,397,912    2,340,964     6.43%
 Investment securities - exempt
  from federal income taxes            16,384,141        953,583    5.82%       16,207,389      971,872     6.00%
 Loans, net and mortgage loans
  held for sale, at cost which
  approximates market(1)(2)           83,114,030       8,643,643   10.40%       76,834,887    8,127,412    10.58%
 Net investment in direct
  financing leases                      3,410,641        339,803    9.96%        2,763,330      247,626     8.96%
 Federal Home Loan Bank stock,
  at cost                               1,912,859        149,877    7.84%        1,529,722       99,156     6.48%
                                        ---------        -------    -----        ---------       ------     -----
   Total interest-earning assets/
    interest income                   161,606,550     13,707,877    8.48%      136,688,292   11,956,672     8.75%

Cash and due from banks                 5,172,156                                4,648,940
Premises and equipment, net             3,259,340                                3,311,064
Other assets                            4,172,695                                3,411,986
                                        ---------                                ---------
   Total assets                      $174,210,741                             $148,060,282
                                     ============                             ============

Liabilities, Minority Interest
and Shareholders' Equity
 Interest-bearing demand               $2,426,214       $103,503    4.27%       $1,711,356      $68,664     4.01%
 NOW accounts                          22,297,007        235,938    1.06%       22,634,967      268,083     1.18%
 Money market accounts                 17,866,588        624,251    3.49%       14,712,696      474,658     3.23%
 Savings accounts                      15,181,616        382,547    2.52%       16,345,841      411,371     2.52%
 Time deposits                         59,101,601      3,140,382    5.31%       47,691,652    2,388,050     5.01%
 Securities sold under
  agreements to repurchase              4,271,650        189,796    4.44%        3,417,569      151,772     4.44%
 ESOP debt                                503,795         41,373    8.21%           72,836       62,731     8.61%
 Short-term borrowings                    434,979         21,644    4.98%          422,741       23,197     5.49%
 Federal Home Loan Bank
  borrowings                           14,913,613        863,202    5.79%        9,137,987      572,669     6.27%
                                       ----------        -------    -----        ---------      -------     -----
   Total interest- bearing
    liabilities/interest expense      136,997,063      5,602,636    4.09%      116,147,645    4,421,195     3.79%

 Demand deposits                       19,966,618                               18,168,140
 Other liabilities                      1,371,586                                  977,111
                                        ---------                                  -------
   Total liabilities                  158,335,267                              135,292,896
 Minority Interest                        557,799                                       --
 Shareholders' equity                  15,317,675                               12,111,855
                                       ----------                               ----------
   Total liabilities, minority
   interest and shareholders' equity $174,210,741                             $147,404,751
                                     ============                             ============


Net interest income                                   $8,105,241                             $7,535,477
                                                      ==========                             ==========
Net interest spread                                                 4.39%                                   4.96%
                                                                    -----                                   -----
Net interest income to earning assets                               5.01%                                   5.51%
                                                                    =====                                   =====
- --------------------

     (1) Average  non-accrual loans included in the computation of average loans
were $447,000 for 1996 and $243,000 for 1995.

     (2) Loan  related  fees  recognized  during the period and  included in the
yield calculation totaled approximately $483,000 in 1996 and $393,000 in 1995.

</TABLE>
                                      -58-

<PAGE>




                           SUPERVISION AND REGULATION

General

     SBHC and PSB are  extensively  regulated under federal and state law. These
laws and regulations are intended to protect  depositors,  not shareholders.  To
the extent that the  following  information  describes  statutory or  regulatory
provisions,  it is qualified  in its  entirety by  reference  to the  particular
statutory or regulatory provisions. Any change in applicable laws or regulations
may have a material  effect on the business and prospects of SBHC and the Banks.
The operations of SBHC and PSB may be affected by legislative changes and by the
policies of various regulatory authorities.  No accurate predictions can be made
as to the nature or the extent of the effects on its business and earnings  that
fiscal  or  monetary  policies,   economic  control  or  new  federal  or  state
legislation may have in the future.

Federal Bank Holding Company Regulation

     SBHC is a bank  holding  company  within the  meaning  of the Bank  Holding
Company  Act of 1956,  as  amended  ("BHCA"),  and as  such,  it is  subject  to
regulation, supervision and examination by the Federal Reserve. SBHC is required
to file  annual  reports  with the  Federal  Reserve  and to provide the Federal
Reserve such additional information as the Federal Reserve may require.

     The BHCA requires  every bank holding  company to obtain the prior approval
of the Federal Reserve before (i) acquiring,  directly or indirectly,  ownership
or control of any voting  shares of another  bank or bank  holding  company  it,
after such acquisition, would own or control more than 5% of such shares (unless
it already owns or controls the majority of such shares);  (ii) acquiring all or
substantially  all of the assets of another  bank or bank  holding  company;  or
(iii) merging or consolidating  with another bank holding  company.  The Federal
Reserve will not approve any  acquisition,  merger or  consolidation  that would
have a substantial  anti-competitive result, unless the anti-competitive effects
of the proposed  transaction are clearly outweighed by a greater public interest
in meeting the convenience and needs of the community to be served.  The Federal
Reserve also  considers  capital  adequacy and other  financial  and  managerial
factors in reviewing acquisitions or mergers.

     With certain  exceptions,  the BHCA also  prohibits a bank holding  company
from acquiring or retaining direct or indirect ownership or control of more than
5% of the  voting  shares  of any  company  which is not a bank or bank  holding
company,  or from engaging directly or indirectly in activities other than those
of  banking,  managing or  controlling  banks,  or  providing  services  for its
subsidiaries.  The principal  exceptions to these  prohibitions  involve certain
non-bank activities which, by statute or by Federal Reserve regulation or order,
have been identified as activities closely related to the business of banking or
of managing or  controlling  banks.  In making this  determination,  the Federal
Reserve  considers  whether the performance of such activities by a bank holding
company  can be  expected  to produce  benefits  to the  public  such as greater
convenience,  increased  competition or gains in efficiency in resources,  which
can be expected  to  outweigh  the risks of  possible  adverse  effects  such as
decreased  or unfair  competition,  conflicts  of  interest  or unsound  banking
practices.  The Bank's data processing and insurance  subsidiaries  are non-bank
companies engaged in activities deemed permissible by the Federal Reserve.

     Subsidiary  banks  of  a  bank  holding  company  are  subject  to  certain
restrictions  imposed by the Federal  Reserve Act on extensions of credit to the
bank holding company or its subsidiaries, on investments in their securities and
on the use of their  securities as collateral  for loans to any borrower.  These
regulations and  restrictions  may limit SBHC's ability to obtain funds from its
subsidiary  banks for its cash needs,  including funds for payment of dividends,
interest and  operating  expenses.  Further,  under the Federal  Reserve Act and
certain  regulations  of the Federal  Reserve,  a bank  holding  company and its
subsidiaries  are  prohibited  from  engaging in certain tying  arrangements  in
connection with any extension of credit, lease or sale of property or furnishing
of services. For example,  Security Bank may not generally require a customer to
obtain  other  services  from it or SBHC,  and may not require that the customer
promise not to obtain other  services  from a  competitor,  as a condition to an
extension of credit to the customer.


                                      -59-

<PAGE>



Federal and State Bank Regulation

     PSB and the  subsidiary  banks  of  SBHC,  as  state-chartered  banks  with
deposits insured by the FDIC that are not members of the Federal Reserve System,
are subject to the  supervision and regulation of the Oregon Director and of the
FDIC.  These  agencies may prohibit the banks from engaging in what they believe
constitute unsafe or unsound banking practices.

     Since July 1, 1989, Oregon has permitted  out-of-state banking institutions
to acquire banks or holding  companies  that have been in existence for a period
of no fewer than three years.  Generally,  such  acquisitions are subject to the
approval of the Federal  Reserve  and the Oregon  Director.  As a result of 1993
Oregon  legislation  and 1995 federal law  changes,  Oregon banks may merge with
out-of-state  national or state banks, and out-of-state national and state banks
may acquire Oregon  branches or may merge with or acquire  branches of Oregon or
federal savings  associations.  Initial  acquisitions must involve  institutions
which have been engaged in banking in Oregon for at least three years,  but once
such an acquisition is made, the resulting bank may add additional branches.

     The Community  Reinvestment  Act ("CRA")  requires that, in connection with
examinations of financial  institutions within their  jurisdiction,  the Federal
Reserve  or the FDIC  evaluates  the  record of the  financial  institutions  in
meeting the credit needs of their local communities,  including low and moderate
income  neighborhoods,  consistent  with the safe and sound  operation  of those
banks. These factors are also considered in evaluating mergers, acquisitions and
applications to open a branch or facility. Security Bank's current CRA rating is
"Outstanding,"  the highest rating  awarded.  Lincoln  Security has not yet been
subjected to a CRA examination.

     Banks are also  subject to  certain  restrictions  imposed  by the  Federal
Reserve Act on extensions of credit to executive officers, directors,  principal
shareholders or any related  interest of such persons.  Extensions of credit (i)
must be made on  substantially  the same  terms,  including  interest  rates and
collateral as, and following  credit  underwriting  procedures that are not less
stringent than,  those prevailing at the time for comparable  transactions  with
persons not covered above and who are not  employees,  and (ii) must not involve
more than the normal risk of repayment or present  other  unfavorable  features.
Banks are also subject to certain lending limits and  restrictions on overdrafts
to such persons.  A violation of these restrictions may result in the assessment
of  substantial  civil  monetary  penalties on the affected bank or any officer,
director,  employee,  agent or other person  participating in the conduct of the
affairs of that bank,  the  imposition  of a cease and desist  order,  and other
regulatory sanctions.

     Under the Federal Deposit Insurance Corporation Improvement Act ("FDICIA"),
each federal banking agency has prescribed,  by regulation,  non-capital  safety
and soundness  standards for institutions  under its authority.  These standards
cover internal controls,  information  systems and internal audit systems,  loan
documentation,  credit  underwriting,  interest  rate  exposure,  asset  growth,
compensation, fees and benefits, such other operational and managerial standards
as the agency  determines to be  appropriate,  and standards for asset  quality,
earnings and stock valuation. An institution which fails to meet these standards
must  develop a plan  acceptable  to the agency,  specifying  the steps that the
institution will take to meet the standards. Failure to submit or implement such
a plan may subject the institution to regulatory  sanctions.  SBHC believes that
its subsidiary banks meet all the standards, and therefore does not believe that
these regulatory standards materially affect SBHC's business operations.

Deposit Insurance

     As FDIC member  institutions,  the  deposits  of PSB and SBHC's  subsidiary
banks are currently  insured to a maximum of $100,000 per depositor  through the
Bank Insurance Fund ("BIF"), administered by the FDIC. The banks are required to
pay semiannual deposit insurance premium assessments to the FDIC.

     The FDICIA  included  provisions  to reform the Federal  deposit  insurance
system,  including the implementation of risk-based deposit insurance  premiums.
The  FDICIA  also  permits  the  FDIC to make  special  assessments  on  insured
depository  institutions  in amounts  determined  by the FDIC to be necessary to
give it  adequate  assessment  income to repay  amounts  borrowed  from the U.S.
Treasury and other  sources or for any other  purpose the FDIC deems  necessary.
Pursuant to the FDICIA, the FDIC implemented a transitional risk based insurance
premium  system on January  1, 1993.  Generally,  under this  system,  banks are
assessed  insurance  premiums  according  to how much  risk  they are  deemed to
present to BIF. Banks with higher levels of capital and

                                      -60-

<PAGE>



a low degree of supervisory  concern are assessed lower premiums than banks with
lower levels of capital or  involving a higher  degree of  supervisory  concern.
SBHC's  subsidiary  banks each have a current FDIC premium rate of $.00 per $100
of domestic  deposits.  The premium  range is from $.00,  for the  highest-rated
institutions  (subject to a statutory minimum  assessment of $2,000) to $.27 per
$100 of domestic deposits.

Dividends

     The  principal  source of SBHC's cash  revenues is dividends  received from
Security  Bank.  Lincoln  Security  does not  currently pay dividends and is not
expected  to in the near  future,  as  earnings  will be retained to fund future
growth.  Under the Oregon Bank Act, PSB and SBHC's  subsidiary banks are subject
to restrictions on the payment of cash dividends to their  shareholders.  A bank
may not pay cash  dividends  if that  payment  would  reduce  the  amount of its
capital  below that  necessary to meet  minimum  applicable  regulatory  capital
requirements.  In  addition,  the amount of the dividend may not be greater than
its net undivided  profits then on hand,  after first  deducting (i) all losses;
(ii) all bad debts, unless the debts are well-secured, (a) on which interest for
a period of one year is past due and unpaid,  and (b) upon which final  judgment
has been obtained,  but for more than one year the judgment has been unsatisfied
and interest has not been paid; (iii) all assets or depreciation  charged off as
required by the Oregon  Director;  and (iv) all accrued  expenses,  interest and
taxes of the bank. PSB and Security Bank have been paying  regular  dividends to
shareholders,  although as assurances  can be given that dividends will continue
to be paid.  Lincoln  Security is not able to pay  dividends  as a result of the
lack of retained earnings.  It is not known if or when Lincoln Security would be
able to pay such dividends.

     In addition,  the  appropriate  regulatory  authorities  are  authorized to
prohibit  banks and bank holding  companies  from paying  dividends  which would
constitute  an unsafe or unsound  banking  practice.  SBHC and its banks are not
currently  subject to any regulatory  restrictions on their dividends other than
those noted above.

Capital Adequacy

     The federal bank  regulatory  agencies use capital  adequacy  guidelines in
their  examination  and regulation of bank holding  companies and banks.  If the
capital falls below the minimum levels established by these guidelines, the bank
holding  company  or  bank  may be  denied  approval  to  acquire  or  establish
additional banks or non-bank businesses or to open facilities.

     The FDIC and Federal Reserve have adopted risk-based capital guidelines for
banks and bank holding companies. The risk-based capital guidelines are designed
to make regulatory  capital  requirements  more sensitive to differences in risk
profile among banks and bank holding companies, to account for off-balance sheet
exposure and to minimize  disincentives  for holding liquid  assets.  Assets and
off-balance  sheet  items  are  assigned  to broad  risk  categories,  each with
appropriate  weights.  The  resulting  capital  ratios  represent  capital  as a
percentage  of total  risk-weighted  assets and  off-balance  sheet  items.  The
guidelines  are  minimums,  and the Federal  Reserve has noted that bank holding
companies   contemplating   significant  expansion  programs  should  not  allow
expansion to diminish  their capital ratios and should  maintain  ratios well in
excess of the minimum. The current guidelines require all bank holding companies
and  federally-regulated  banks to maintain a minimum  risk-based  total capital
ratio equal to 8%, of which at least 4% must be Tier 1 capital.

     Tier 1 capital for bank holding  companies  includes  common  shareholders'
equity, qualifying perpetual preferred stock (up to 25% of total Tier 1 capital,
if cumulative;  under a Federal  Reserve rule,  redeemable  perpetual  preferred
stock may not be counted as Tier 1 capital  unless the  redemption is subject to
the prior  approval of the Federal  Reserve)  and  minority  interests in equity
accounts of  consolidated  subsidiaries,  less  intangibles  except as described
above. Tier 2 capital includes: (i) the allowance for loan losses of up to 1.25%
of risk-weighted  assets;  (ii) any qualifying  perpetual  preferred stock which
exceeds the amount which may be included in Tier 1 capital; (iii) hybrid capital
instrument;  (iv) perpetual debt; (v) mandatory convertible  securities and (vi)
subordinated  debt and intermediate  term preferred stock of up to 50% of Tier 1
capital.  Total capital is the sum of Tier 1 and Tier 2 capital less  reciprocal
holdings of other banking organizations,  capital instruments and investments in
unconsolidated subsidiaries.


                                      -61-

<PAGE>



     Banks' and bank holding  companies'  assets are given  risk-weights  of 0%,
20%,  50%, and 100%.  In  addition,  certain  off-balance  sheet items are given
credit conversion  factors to convert them to asset equivalent  amounts to which
an appropriate  risk-weight will apply. These  computations  result in the total
risk-weighted assets.

     Most  loans  are  assigned  to the 100%  risk  category,  except  for first
mortgage loans fully secured by residential property,  which carry a 50% rating.
Most  investment  securities  are  assigned  to the  20%  category,  except  for
municipal  or state  revenue  bonds,  which have a 50%  risk-weight,  and direct
obligations of or obligations guaranteed by the United States Treasury or United
States Government agencies, which have 0% risk-weight. In converting off-balance
sheet items, direct credit substitutes, including general guarantees and standby
letters of credit  backing  financial  obligations,  are given  100%  conversion
factor. The transaction  related  contingencies such as bid bonds, other standby
letters of credit and undrawn  commitments,  including  commercial  credit lines
with an initial  maturity of more than one year,  have a 50% conversion  factor.
Short-term,  self-liquidating  trade  contingencies  are  converted  at 20%, and
short-term commitments have a 0% factor.

     The Federal Reserve also has implemented a leverage ratio,  which is Tier 1
capital  as a  percentage  of total  assets  less  intangibles,  to be used as a
supplement to  risk-based  guidelines.  The principal  objective of the leverage
ratio is to place a  constraint  on the maximum  degree to which a bank  holding
company may leverage its equity  capital base.  The Federal  Reserve  requires a
minimum  leverage ratio of 3%.  However,  for all but the most highly rated bank
holding companies and for bank holding companies seeking to expand,  the Federal
Reserve expects an additional cushion of at least 1% to 2%.

     The FDICIA  also  created a  statutory  framework  of  supervisory  actions
indexed to the capital level of the individual  institution.  Under  regulations
adopted  by the  FDIC,  an  institution  is  assigned  to one  of  five  capital
categories  depending on its total risk-based  capital ratio,  Tier 1 risk-based
capital ratio,  and leverage ratio,  together with certain  subjective  factors.
Institutions which are deemed to be "undercapitalized" depending on the category
to which  they  are  assigned  are  subject  to  certain  mandatory  supervisory
corrective  actions.  SBHC does not anticipate that these  regulations  have any
material effect on its banks.

Effects of Government Monetary Policy

     The  earnings  and  growth  of PSB and of SBHC  and its  subsidiary  banks,
including their existing and future activities, are affected not only by general
economic conditions, but also by the fiscal and monetary policies of the federal
government,  particularly the Federal Reserve.  The Federal Reserve can and does
implement  national  monetary policy for such purposes as curbing  inflation and
combating  recession,   but  its  open  market  operations  in  U.S.  government
securities,  control of the discount  rate  applicable  to  borrowings  from the
Federal  Reserve,  and  establishment  of reserve  requirements  against certain
deposits,  influence  growth of bank loans,  investments and deposits,  and also
affect  interest  rates  charged  on loans or paid on  deposits.  The nature and
impact of future  changes in monetary  policies and their impact on PSB, SBHC or
its subsidiary banks cannot be predicted with certainty.

Changing Regulatory Structure of the Banking Industry

     The laws and  regulations  affecting  banks and bank holding  companies are
currently undergoing  significant changes.  Bills are now pending or expected to
be introduced in the United States Congress that contain  proposals for altering
the  structure,  regulation,  and  competitive  relationships  of  the  nation's
financial  institutions.  If enacted into law, these bills could have the effect
of increasing or decreasing  the cost of doing  business,  limiting or expanding
permissible  activities  (including  activities in the insurance and  securities
fields), or affecting the competitive balance among banks, savings associations,
and other financial institutions. Some of these bills would reduce the extent of
federal  deposit  insurance,  broaden  the powers or the  geographical  range of
operations of bank holding companies,  modify interstate branching  restrictions
applicable to national banks, regulate bank involvement in derivative securities
activities,  and realign the structure  and  jurisdiction  of various  financial
institution  regulatory  agencies.  Whether or in what form any such legislation
may be  adopted or the extent to which the  business  of SBHC might be  affected
thereby cannot be predicted with certainty.

     Of particular  note is legislation  which has been recently been enacted by
Congress,  as referred to above,  permitting  interstate  banking and branching,
which would allow banks to expand nationwide through acquisition,

                                      -62-

<PAGE>



consolidation or merger. Under this law, an adequately  capitalized bank holding
company may acquire  banks in any state if  permitted by state law. In addition,
banks may acquire  branches of  out-of-state  banks through  merger  followed by
conversion of the acquired  bank  branches into branches of the resulting  bank.
Further,  banks may establish  and operate  branches in any state subject to the
restrictions of applicable state law. Under Oregon law, an out-of-state  bank or
bank holding company may merge with or acquire an Oregon state-chartered bank or
bank  holding  company  if the  Oregon  bank,  or in the case of a bank  holding
company,  the  subsidiary  bank,  has been in  existence  for a minimum of three
years,  and the law of the state in which the acquiring bank in located  permits
such merger.

                              CERTAIN LEGAL MATTERS

     The validity of SBHC Common Stock to be issued in the Merger will be passed
upon for SBHC by Foster Pepper & Shefelman PLLC, Portland, Oregon. Foster Pepper
&  Shefelman  PLLC will also give an  opinion  concerning  certain  tax  matters
relating to the Merger.

                                     EXPERTS

     The consolidated  financial  statements of SBHC as of December 31, 1996 and
1995, and for each of the years then ended, and the financial  statements of PSB
as of December  31, 1996,  1995 and 1994,  and for each of the years then ended,
included in this  Prospectus/Proxy  Statement and in the Registration  Statement
have been  included  in  reliance  upon the  reports of KPMG Peat  Marwick  LLP,
independent  certified public accountants,  appearing elsewhere herein, and upon
the authority of said firm as experts in accounting and auditing.

                                  OTHER MATTERS

     Neither  the  Board of  Directors  of SBHC nor of PSB is aware of any other
business to come before the PSB Meeting or SBHC Meeting other than those matters
described above in this  Prospectus/Proxy  Statement.  However, if other matters
should properly come before either  meeting,  it is intended that proxies in the
accompanying form will be voted in the discretion of the named proxy holders.


                                      -63-

<PAGE>




                          INDEX TO FINANCIAL STATEMENTS

                         SECURITY BANK HOLDING COMPANY
<TABLE>
<CAPTION>
                                                                                                                   Page
<S>                                                                                                                <C>
Independent Auditors' Report                                                                                       F-2

Consolidated Balance Sheets Ended
    March 31, 1997 and 1996 (unaudited)                                                                            F-3

For the Three Months Ended March 31, 1997 and 1996 (unaudited):

    Consolidated Statements of Income                                                                              F-4
    Consolidated Statements of Cash Flows                                                                          F-5

Consolidated Balance Sheets, at December 31, 1996 and 1995                                                         F-6

For the Years Ended December 31, 1996 and 1995:

    Consolidated Statements of Income                                                                              F-8
    Consolidated Statements of Shareholders Equity                                                                 F-9
    Consolidated Statements of Cash Flows                                                                          F-10

Notes to Consolidated Financial Statements                                                                         F-12


PACIFIC STATE BANK

Independent Auditors' Report                                                                                       F-26

Balance Sheet at March 31, 1997 and December 31, 1996 (unaudited condensed)                                        F-27

For the Three Months Ended March 31, 1997 and 1996  (unaudited condensed):

    Statements of Income                                                                                           F-28
    Statements of Cash Flows                                                                                       F-29

Balance Sheets at December 31, 1996 and 1995                                                                       F-30

For the years ended December 31, 1996, 1995 and 1994:

    Statements of Income                                                                                           F-31
    Statements of Stockholders' Equity                                                                             F-32
    Statements of Cash Flows                                                                                       F-33

Notes to Financial Statements                                                                                      F-34
</Tatble>
                                      F - 1

<PAGE>




INDEPENDENT AUDITORS REPORT




The Board of Directors and Shareholders

Security Bank Holding Company:



     We have audited the  accompanying  consolidated  balance sheets of Security
Bank Holding  Company and  Subsidiaries  (the "Company") as of December 31, 1996
and 1995,  and the  related  consolidated  statements  of  income,  shareholders
equity, and cash flows for the years then ended.  These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  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 consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Security  Bank
Holding  Company  and  Subsidiaries  as of December  31, 1996 and 1995,  and the
results  of their  operations  and their  cash flows for the years then ended in
conformity with generally accepted accounting principles.

KPMG Peat Marwick LLP
Portland, Oregon

January 24, 1997


                                                       F - 2

<PAGE>



                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           (unaudited - in thousands)

</TABLE>
<TABLE>
<CAPTION>
ASSETS                                                                      Mar. 31, 1997     Dec. 31, 1996
- ------                                                                      -------------     -------------
<S>                                                                               <C>              <C>
Cash and cash equivalents:
     Cash and due from banks                                                      $6,131            $8,437
     Federal funds sold                                                            2,675                --
                                                                                  ------        ----------
         Total cash and cash equivalents                                           8,806             8,437

Time deposits - domestic financial institutions                                      180               270
Investment securities available for sale                                          78,630            77,416
Loans, net                                                                        93,496            88,754
Mortgage loans held for sale, at cost which approximates market                    1,433             2,184
Net investment in direct financing leases                                          3,152             3,002
Premises and equipment, net                                                        5,469             5,122
Federal Home Loan Bank stock, at cost                                              1,872             2,169
Other assets                                                                       4,232             4,070
                                                                                --------          --------
         Total assets                                                           $197,270          $191,424
                                                                                ========          ========

LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS' EQUITY
Liabilities:
   Deposits:
      Demand                                                                     $22,019           $20,954
      Interest bearing demand                                                      3,729             3,854
      NOW accounts                                                                25,043            23,986
      Money market accounts                                                       22,304            19,903
      Savings accounts                                                            14,345            14,709
      Time deposit                                                                65,137            65,188
                                                                                  ------            ------
         Total deposits                                                          152,577           148,594

Securities sold under agreements to repurchase                                     4,477             4,562
Short term borrowings                                                                579               578
Federal Home Loan Bank borrowings                                                 19,413            17,028
Other liabilities                                                                  1,017             1,178
                                                                                 -------           -------
         Total liabilities                                                       178,063           171,940
                                                                                 -------           -------

Minority interest in subsidiary                                                      930               938
Shareholders' equity:
     Nonvoting preferred stock, $5 par value.
         Authorized 5,000,000 shares; none issued                                     --                --
     Voting preferred stock, $5 par value.
         Authorized 5,000,000 shares; none issued                                     --                --
     Common stock, $5 par value.
         Authorized 10,000,000 shares - issued and outstanding
         3,169,655 shares in 1997 (3,164,920 shares in 1996)                      15,848            15,825
Surplus                                                                            1,105             1,041
Retained earnings                                                                  3,367             3,295
Unearned ESOP shares at cost                                                     (1,718)           (1,728)
Unrealized gain on investment securities available for sale                        (325)              113
                                                                                  ------            ------
         Total shareholders' equity                                               18,277            18,546
                                                                                  ------            ------

Total liabilities, minority interest and shareholders' equity                   $197,270          $191,424
                                                                                ========          ========

</TABLE>
           See accompanying notes to consolidated financial statements


                                                       F - 3

<PAGE>



                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                (unaudited - in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                            Three months ended March 31,
                                                                                  1997             1996
<S>                                                                               <C>               <C>
Interest income:
     Interest on loans                                                            $2,284            $2,061
     Interest and dividends on securities:
         Taxable                                                                   1,013               665
         Exempt from Federal income tax                                              206               252
         Interest on time deposits-domestic financial institutions                     4                 8
         Dividend income on Federal Home Loan Bank stock                              36                28
         Interest on Federal funds sold                                               17                60
     Income on direct financing leases                                                73                91
                                                                                      --                --
              Total interest income                                                3,633             3,165
                                                                                   -----             -----

Interest expense:
     Deposits
         Interest bearing demand                                                      29                21
         NOW                                                                          63                60
         Money market                                                                186               137
         Savings                                                                      87                97
         Time                                                                        847               730
     Securities sold under agreements to repurchase                                   56                30
     ESOP debt                                                                        --                14
     Short term borrowings                                                             6                 6
     Federal Home Loan Bank borrowings                                               250               171
                                                                                     ---               ---
              Total interest expense                                               1,524             1,266
                                                                                   -----             -----

         Net interest income                                                       2,109             1,899
         Provision for loan losses                                                    68                45
                                                                                      --                --
         Net interest income after provision for loan losses                        2,041             1,854
                                                                                     -----            -----

Other income:
     Service charges on deposit accounts                                             250               217
     Gain on sale of investments available for sale, net                               3                14
     Loan servicing fees                                                              68                80
     Sold real estate loan fees                                                      255               257
     Other                                                                           156                99
                                                                                     ---               ---
         Total other income                                                          732               667
                                                                                     ---               ---

Other expense:
     Salaries and employee benefits                                                1,285             1,116
     Occupancy of bank premises                                                      122               106
     Furniture and equipment                                                         220               184
     Professional fees                                                               115               120
     FDIC assessment                                                                   4                 1
     Supplies                                                                         83                46
     Other                                                                           415               431
                                                                                    ----             ----
         Total other expense                                                       2,244             2,004
                                                                                   -----             -----

              Income before provision for income taxes                               529               517
              Provision for income taxes                                             158               155
                                                                                     ---               ---
              Net income                                                            $371              $362
                                                                                    ====              ====
              Net income per share                                                  $.14              $.17
                                                                                    ====              ====
</TABLE>

           See accompanying notes to consolidated financial statements


                                                       F - 4

<PAGE>



                                   SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (unaudited - in thousands)
<TABLE>
<CAPTION>
                                                                                Three months ended March 31,
                                                                                     1997             1996
<S>                                                                             <C>               <C>
Cash flows provided by operating activities:
Net income                                                                          $371              $362
Adjustments to reconcile net income to net cash provided
by operating activities:
     Depreciation and amortization                                                   152               159
     Provision for loan losses                                                        68                45
     Origination of mortgage loans held for sale                                 (11,113)          (15,514)
     Proceeds from mortgage loans sold                                            11,864            15,874
     Net loss on sale of fixed assets                                                 --                10
     Net loss on call of investment securities available for sale                     (3)               --
     Net gain on sale of investment securities available for sale                     --               (14)
     Federal Home Loan Bank stock dividend                                           (36)              (28)
     ESOP related compensation expense                                                99               146
     Increase in other assets                                                       (162)              (15)
     Increase in other liabilities                                                    97               262
                                                                                      --               ---
                  Net cash provided by operating activities                        1,337             1,287

Cash flows from investing activities:
     Net decrease in time deposits-domestic financial institutions                    90               180
     Purchase of investment securities available for sale                         (5,830)          (19,883)
     Proceeds from sale of investment securities available for sale                  --              5,606
     Proceeds from maturities and call of investment
       securities available for sale                                               3,924             1,527
     Net loan originations                                                        (4,723)             (229)
     Purchase of participations                                                      (87)              (23)
     Additions to premises and equipment                                            (500)             (138)
     Purchase of Federal Home Loan Bank stock                                       (941)             (221)
     Redemption of Federal Home Loan Bank stock                                    1,274                --
     Proceeds from sale of premises and equipment                                     --                18
     Originations of direct financing leases                                        (511)             (185)
     Gross payments on direct financing leases                                       361               284
     Minority interest in subsidiary                                                 (8)                --
                                                                                     ---                --
         Net cash used in investing activities                                   (6,951)           (13,064)

Cash flows from financing activities:
     Net increase in deposits                                                      3,983             5,939
     (Decrease) increase in securities sold with agreements to repurchase            (85)              104
     Increase of Federal Home Loan Bank borrowings                                 2,385             2,221
     Payment of dividends                                                           (299)             (225)
     Other                                                                            (1)               70
                                                                                     ---                --
         Net cash provided by financing activities                                 5,983             8,109
                                                                                   -----             -----
         Net increase in cash and cash equivalents                                   369            (3,668)
Cash and cash equivalents at beginning of period                                   8,437             8,097
                                                                                   -----             -----
Cash and cash equivalents at end of period                                        $8,806            $4,429
                                                                                  ======            ======

Supplemental  disclosures  of cash flow  information: 
    Cash paid during the year for:
          Interest                                                                $1,538            $1,174
          Income taxes                                                                15                68
Supplemental disclosures of investing activities:
     Unrealized (loss) gain on investment
          securities available for sale, net of tax                                $(438)             $805
     Loans transferred to other real estate owned                                  $--                $--

</TABLE>
           See accompanying notes to consolidated financial statements


                                                       F - 5

<PAGE>

                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        As of December 31, 1996 and 1995

<TABLE>
<CAPTION>
Assets                                                                            1996             1995
- ------                                                                            ----             ----
<S>                                                                           <C>               <C>
Cash and cash equivalents:
Cash and due from banks (notes 2 and 15)                                      $8,436,612        $5,012,995
Federal funds sold                                                                    --         3,083,714
                                                                         ---------------         ---------
Total cash and cash equivalents                                                8,436,612         8,096,709

Time deposits domestic financial institutions                                    270,060           549,741

Investment securities available for sale (note 3)                             77,416,340        58,227,575

Loans, net (notes 4, 5 and 15)                                                88,754,119        76,911,398

Mortgage loans held for sale,
   at cost which approximates market (note 4)                                  2,183,621         2,616,032
Net investment in direct financing leases (note 6)                             3,002,480         3,541,804

Premises and equipment, net (note 7)                                           5,122,273         3,241,153

Federal Home Loan Bank stock, at cost (note 15)                                2,168,700         1,494,600

Other assets                                                                   4,069,632         3,909,321
                                                                               ---------         ---------

     Total assets                                                            191,423,837       158,588,333
                                                                             ===========       ===========
</TABLE>


                                                       F - 6



<PAGE>
                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (Continued)
                        As of December 31, 1996 and 1995

<TABLE>
<CAPTION>
Liabilities, Minority Interest & Shareholders Equity
                                                                                  1996             1995
                                                                                  ----             ----
<S>                                                                          <C>               <C>
Liabilities:
         Deposits:
            Demand                                                           $20,954,471       $19,492,203
            Interest bearing demand                                            3,854,395         2,415,886
            NOW accounts                                                      23,985,974        21,485,781
            Money market accounts                                             19,902,920        15,368,474
            Savings accounts                                                  14,708,612        15,363,678
            Time deposit (note 9)                                             65,188,032        53,164,393
                                                                              ----------        ----------
                  Total deposits                                             148,594,404       127,290,415

         Securities sold under agreements
            to repurchase (notes 3 and 8)                                      4,562,364         2,874,619
         ESOP debt (note 10)                                                          --           644,000
         Short term borrowings                                                   577,821           500,937
         Federal Home Loan Bank borrowings (note 15)                          17,027,500        11,500,000
         Other liabilities                                                     1,178,403         1,406,508
                                                                               ---------         ---------
                  Total liabilities                                          171,940,492       144,216,479
                                                                             -----------       -----------

Minority interest in subsidiary                                                  937,895                --

Shareholders equity:
         Nonvoting preferred stock, $5 par value.
              Authorized 5,000,000 shares; none issued                                 --               --
         Voting preferred stock, $5 par value.
              Authorized 5,000,000 shares; none issued                                 --               --
         Common stock, $5 par value.
              Authorized 10,000,000 shares - issued and
              outstanding 3,164,920 shares in 1996
              (2,762,195 shares in 1995) (note 1)                             15,824,596        13,810,975
         Surplus                                                               1,040,537               965
         Retained earnings (note 11)                                           3,295,461         1,688,954
         Unearned ESOP shares at cost (note 1)                               (1,728,225)       (1,980,914)
         Unrealized gain on investment securities available
              for sale (note 1)                                                  113,081           851,874
                                                                                 -------           -------
                  Total shareholders equity                                   18,545,450        14,371,854
                                                                            ------------      ------------
Commitments and contingent liabilities (note 12)
                  Total liabilities, minority interest and
                       shareholders equity                                  $191,423,837      $158,588,333
                                                                            ============      ============

</TABLE>


          See accompanying notes to consolidated financial statements


                                                       F - 7

<PAGE>




                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                     Years ended December 31, 1996 and 1995
<TABLE>
<CAPTION>
                                                                                  1996             1995
                                                                                  ----             ----
<S>                                                                           <C>               <C>
Interest income:
         Interest on loans                                                    $8,643,643        $8,127,412
         Interest and dividends on securities:
           Taxable                                                             3,477,221         2,340,964
           Exempt from Federal income tax                                        953,583           971,872
         Interest on time deposits-domestic financial institutions                21,598            60,785
         Dividend income on Federal Home Loan Bank stock                         149,877            99,156
         Interest on Federal funds sold                                          121,652           108,857
         Income on direct financing leases                                       339,803           247,626
                                                                                 -------           -------
                  Total interest income                                       13,707,377        11,956,672
                                                                              ----------        ----------
Interest expense:
         Deposits
           Interest bearing demand                                               103,503            68,664
           NOW                                                                   235,938           268,083
           Money market                                                          624,251           474,658
           Savings                                                               382,547           411,371
           Time (note 9)                                                       3,140,382         2,388,050
         Securities sold under agreements to repurchase (note 8)                 189,796           151,772
         ESOP debt                                                                41,373            62,731
         Short term borrowings                                                    21,644            23,197
         Federal Home Loan Bank borrowings                                       863,202           572,669
                                                                                 -------           -------
                  Total interest expense                                       5,602,636         4,421,195
                                                                               ---------         ---------

           Net interest income                                                 8,104,741         7,535,477
         Provision for loan losses (note 5)                                      208,000           160,000
                                                                               ---------         ---------
           Net interest income after provision for loan losses                 7,896,741         7,375,477

Other income:
         Service charges on deposit accounts                                     930,798           853,204
         Gain on sale of investments available for sale, net                       1,305            12,517
         Loan servicing fees                                                     325,572           305,671
         Sold real estate loan fees                                            1,032,989           610,757
         Gain on sale of servicing rights                                        380,335                --
         Other                                                                   607,035           405,293
                                                                                -------           --------
                  Total other income                                           3,278,034         2,187,442
                                                                               ---------         ---------
Other expense:
         Salaries and employee benefits                                        4,875,282         3,933,862
         Occupancy of bank premises                                              448,769           404,785
         Furniture and equipment                                                 682,778           604,558
         Professional fees                                                       466,450           408,231
         FDIC assessment                                                           3,000           136,728
         Supplies                                                                260,129           288,093
         Other                                                                 1,623,635         1,289,553
                                                                              ----------         ---------
                  Total other expense                                          8,360,043         7,065,810
                                                                              ----------         ---------
                  Income before provision for income taxes                     2,814,732         2,497,109
                  Provision for income taxes (note 13)                           759,500           633,000
                                                                              ----------        ----------
                  Net income                                                  $2,055,232        $1,864,109
                                                                              ==========        ==========
                  Net income per share                                              $.85              $.83
                                                                                    ====              ====

</TABLE>
           See accompanying notes to consolidated financial statements


                                                       F - 8

<PAGE>



                                   SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
                                      Years ended December 31, 1996 and 1995

<TABLE>
<CAPTION>
                                                                            Unearned    Unrealized      Total
                                Common Stock                  Retained     ESOP Shares  Gain (Loss) Shareholders
                            Shares       Amount     Surplus   Earnings       At Cost   On Securities   Equity
                           ---------  -----------  ---------  ----------   -----------  ----------- -----------
<S>                        <C>        <C>          <C>         <C>         <C>           <C>         <C>
Balance, Dec. 31, 1994     2,761,967  $13,809,835  $(145,042)    $144,730  $(2,203,078)  $(977,649)  $10,628,796

Net income                        --           --         --    1,864,109           --           --    1,864,109
Dividends                         --           --         --   ( 319,885)           --           --    (319,885)
Sale of common stock             273        1,365        291           --           --           --        1,656
Redemption of common stock      (45)        (225)         62           --           --           --        (163)
Release of ESOP shares            --           --    145,654           --      222,164           --      367,818
Unrealized gain on securities
     available for sale             --         --       --             --           --   1,829,523      1,829,523
                       ---------------   ----------- --------   -----------    -------   -----------    ---------


Balance, Dec. 31, 1995     2,762,195  $13,810,975       $965   $1,688,954 $(1,980,914)     $851,874  $14,371,854

Net income                        --           --         --    2,055,232           --           --    2,055,232
Dividends                         --           --         --    (448,725)           --           --    (448,725)
Sale of common stock         402,725    2,013,621    739,562           --           --           --    2,753,183
Release of ESOP shares            --           --    300,010           --      252,689           --      552,699
Unrealized loss on securities
     available for sale           --           --        --            --          --      (738,793)    (738,793)
                           ---------   ----------- ---------    ----------  -----------   ----------   ----------  

Balance, Dec. 31, 1996     3,164,920   $15,824,596 $1,040,537   $3,295,461 $(1,728,225)   $113,081     $18,545,450
                           =========   =========== ==========   ==========  ===========   ========     ============

</TABLE>

          See accompanying notes to consolidated financial statements.


                                                       F - 9

<PAGE>



                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Years ended December 31, 1996 and 1995
<TABLE>
<CAPTION>
                                                                                  1996             1995
                                                                                  ----             ----
<S>                                                                           <C>               <C>
Cash flows provided by operating activities:
Net income                                                                    $2,055,232        $1,864,109
Adjustments to reconcile net income to net cash
  provided by operating activities:
     Depreciation and amortization                                               560,393           643,626
     Provision for loan losses                                                   208,000           160,000
     Origination of mortgage loans held for sale                             (62,634,059)      (32,076,359)
     Proceeds from mortgage loans sold                                        63,066,470        30,924,361
     Net (gain) loss on sale of fixed assets                                       9,823              (573)
     Net gain on call of investment securities held to maturity                      --             (2,783)
     Net gain on sale of investment securities available for sale                (1,305)           (12,517)
     Federal Home Loan Bank stock dividend                                     (149,600)           (98,900)
     ESOP related compensation expense                                           552,699           367,818
     (Increase) decrease in other assets                                       (160,311)            78,601
     Increase (decrease) in other liabilities                                    139,136          (298,365)
                                                                                 -------         ---------
                  Net cash provided by operating activities                    3,646,478         1,549,018

Cash flows from investing activities:
     Net decrease in time deposits-domestic financial institutions              $279,681        $1,099,940
     Purchase of investment securities held to maturity                               --        (4,595,144)
     Purchase from investment securities available for sale                  (48,699,964)      (10,079,490)
     Proceeds from sale of investment securities available for sale           14,802,432         5,612,195
     Proceeds from maturities of investment securities held to maturity              --          1,916,467
     Proceeds from maturities of investment securities available for sale     13,538,000         5,144,345
                  Net loan originations                                      (11,550,097)       (4,561,868)
     Purchase of participations                                                 (500,624)          (51,561)
     Additions to premises and equipment                                      (2,407,179)         (427,156)
     Purchase of Federal Home Loan Bank stock                                 (2,065,200)       (1,997,700)
     Redemption of Federal Home Loan Bank stock                                1,540,700         2,165,700
     Proceeds from sales of premises and equipment                                21,881             6,134
     Originations of direct financing leases                                    (678,160)      (1,734,943)
     Gross payments on direct financing leases                                 1,217,484          244,291
     Minority interest in subsidiary                                             937,895              --
                                                                                 -------       -----------
                  Net cash used in investing activities                       (33,563,151)     (7,258,790)
                                                                               ==========      ==========

</TABLE>











                                   (Continued)


                                                      F - 10

<PAGE>



                  SECURITY BANK HOLDING COMPANY & SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                     Years ended December 31, 1996 and 1995
<TABLE>
<CAPTION>
                                                                                  1996             1995
                                                                                  ----             ----
<S>                                                                          <C>                <C>
Cash flows from financing activities:
     Net increase in deposits                                                $21,303,989        $6,172,260
     Increase in securities sold with agreements to repurchase                 1,687,745            61,819
     Repayment of ESOP debt                                                    (644,000)          (89,000)
     Increase of Federal Home Loan Bank borrowings                            5,527,500         2,714,300
     Proceeds from issuance of common stock                                   2,753,183             1,656
     Payment of dividends                                                      (448,725)         (319,885)
     Other                                                                       76,884            (9,426)
                                                                                  ------           -------
                  Net cash provided by financing activities                  30,256,576         8,531,724

                  Net increase in cash and cash equivalents                     339,903         2,821,952

Cash and cash equivalents at beginning of year                                8,096,709         5,274,757

Cash and cash equivalents at end of year                                     $8,436,612        $8,096,709
                                                                             ==========        ==========


Supplemental  disclosures  of cash flow  information:
Cash paid during the year for:
          Interest                                                            $5,416,199       $4,329,506
          Income taxes                                                          $635,000         $662,000
Supplemental disclosures of investing activities:
     Unrealized gain (loss) on investment
          securities available for sale, net of tax                           $(738,793)       $1,829,523
     Loans transferred to other real estate owned                             $      --        $       --


</TABLE>
          See accompanying notes to consolidated financial statements



                                                      F - 11

<PAGE>



1.   SUMMARY OF SIGNIFICANT ACCOUNTING  POLICIES

(a) Principles of Consolidation
The  accompanying  consolidated  financial  statements  include the  accounts of
Security Bank Holding Company (SBHC), a bank holding  company,  its wholly-owned
subsidiary,  Security  Bank  (Security  Bank),  its  majority-owned  subsidiary,
Lincoln  Security  Bank (Lincoln  Security),  and Security  Bank's  wholly-owned
subsidiaries,  Alland,  Inc. and Security Financial  Insurance Agency.  Security
Bank and Lincoln  Security  are  referred to  collectively  herein as the Banks.
Significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.

(b) Description of Business
Security Bank conducts a general banking  business.  Its activities  include the
usual  deposit  functions  of a  commercial  bank:  commercial,  real estate and
installment loans; equipment leasing; checking and savings accounts;  collection
and escrow services and safe deposit  facilities.  Security Banks primary market
area consists of cities and communities along the Southern Oregon Coast.

Security  Financial  Insurance  Agency is in the business of selling  annuities,
mutual funds,  single  premium whole life  policies,  and long-term  health care
insurance.

Alland, Inc. holds title to certain assets of Security Bank.

Lincoln  Security is a newly  organized state chartered bank located in Newport,
Oregon  in  which  SBHC  holds  a  majority   interest.   SBHC  facilitated  the
organization of Lincoln Security by purchasing 68.44% of all outstanding  common
shares of Lincoln  Security common stock,  with the remainder of the outstanding
common stock held by local investors.  Lincoln Security commenced  operations in
May of 1996,  and  engages  in  general  commercial  banking  business.  Lincoln
Security offers commercial banking services to small and medium size businesses,
professionals and retail customers in the their market area.

The Banks are subject to the regulations of certain federal agencies and undergo
periodic examinations by these regulatory authorities.

(c)  Basis of Financial Statement Preparation
The  financial  statements  have been  prepared  in  conformity  with  generally
accepted  accounting   principles.   In  preparing  the  financial   statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amounts of assets and  liabilities as of the date of the balance sheet
and  revenues  and  expenses  for  the  period.   Actual  results  could  differ
significantly from those estimates.  Estimates that are particularly susceptible
to  significant  change  in the  near-term  relate to the  determination  of the
reserve for loan losses and the valuation of real estate  acquired in connection
with   foreclosures  or  in  satisfaction  of  loans.  In  connection  with  the
determination  of the reserve for loan losses and real estate owned,  management
obtains independent appraisals for significant properties.

The Banks are  located in Coos,  Curry and Lincoln  Counties of Oregon.  A large
portion of the Banks assets are loans,  which are  collateralized by real estate
in this geographic area and,  accordingly,  the ultimate  collectibility of this
portion  of the Banks  loan  portfolio  is  susceptible  to changes in the local
market  conditions.  However,  the loan portfolio is diversified  and management
believes  there is no  concentration  of loans  exceeding 10% for any particular
industry.  It is  managements  opinion  that the reserve for losses on loans and
real estate  owned is adequate to absorb  known and  inherent  risks in the loan
portfolio.  While  management uses available  information to recognize losses on
loans and real estate  owned,  future  additions to the reserve may be necessary
based on  changes  in  economic  conditions.  In  addition,  various  regulatory
agencies,  as an  integral  part of their  examination  processes,  periodically
review  the  Banks  reserve  for  losses on loans and real  estate  owned.  Such
agencies  may require the Banks to recognize  additions to the reserve  based on
their  judgements  about  information  available  to them at the  time of  their
examinations.

(d) Investment Securities
Investment  securities  held to  maturity  are  stated  at  cost,  adjusted  for
amortization  of premiums and accretion of discounts.  Securities  available for
sale and trading account securities are stated at market value. Gains and losses
on sales of  securities,  recognized  on a specific  identification  basis,  and
valuation adjustments of trading account securities are included

                                                      F - 12

<PAGE>



in noninterest  income. Net unrealized gain or loss on securities  available for
sale are included, net of tax, as a component of shareholders equity.

In November 1995 the Financial  Accounting Standards Board issued Special Report
No.155-B,  A Guide to  Implementation of Statement 115 on Accounting for Certain
Investments in Debt and Equity Securities.  Special Report No. 155-B allowed for
a one-time reclassification among investment categories. In light of the Special
Report,  Security Bank reclassified all held to maturity securities to available
for  sale.  Total  amortized  cost of  securities  transferred  and the  related
unrealized  gains at the  date of  transfer  totaled  $32,016,917  and  $276,531
respectively.

(e) Income Recognition
Interest is accrued on a simple interest basis. The accrual of interest on loans
is discontinued  when, in managements  judgement,  the future  collectibility of
interest or principal is in serious  doubt.  Loans are  generally  placed on non
accrual status when they are 90 days past due.

Loan  origination  and commitment  fees, net of certain direct loan  origination
costs,  are  generally  recognized  over  the  life  of the  related  loan as an
adjustment of the yield.

(f) Reserve for Loan Losses
The reserve for loan losses  represents  managements  recognition of the assumed
risks  of  extending  credit  and its  evaluation  of the  quality  of the  loan
portfolio.  The reserve is maintained at a level considered  adequate to provide
for potential  loan losses based on  managements  assessment of various  factors
affecting  the loan  portfolio,  including a review of problem  loans,  business
conditions,  loss  experience  and an overall  evaluation  of the quality of the
portfolio.  The reserve is increased by  provisions  charged to  operations  and
reduced by loans  charged  off,  net of  recoveries.  Regulatory  examiners  may
require the Banks to  recognize  additions  to the  allowances  based upon their
judgements about information available to them at the time of their examination.
Uncollectible  interest on loans is charged off or an allowance established by a
charge to income  equal to all  interest  previously  accrued  and  interest  is
subsequently  recognized  only to the extent cash  payments are  received  until
delinquent interest is paid in full and, in managements judgement, the borrowers
ability to make periodic  interest and principal  payments is back to normal, in
which case the loan is returned to accrual status.

The  Banks  adopted  Statement  of  Financial   Accounting  Standards  No.  114,
Accounting  by  Creditors  for  Impairment  of a Loan as amended by SFAS No. 118
(collectively  referred  to as SFAS No.  114) on January  1, 1995.  SFAS No. 114
requires  entities to measure certain  impaired loans based on the present value
of future cash flows discounted at the loans effective  interest rate, or at the
loans market  value or the fair value of  collateral  if the loan is secured.  A
loan is considered impaired when, based on current information and events, it is
probable  that the Banks will be unable to collect all amounts due  according to
the  contractual  terms  of the loan  agreement,  including  scheduled  interest
payments.  If the  measurement  of the impaired  loans is less than the recorded
investment  in the loan,  impairment  is  recognized by creating or adjusting an
existing  allocation of the  allowance  for loan losses.  Prior periods have not
been  restated.  All loans  have been  evaluated  for  collectibility  under the
provisions of these statements.

(g) Direct Financing Leases
The aggregate  lease  payments to be received over the term of these leases plus
the estimated  residual  values are capitalized as Security Banks net investment
in the leases.  The excess of the  investment in the leases over the cost of the
equipment (unearned income) is recognized as income over the term of the lease.

(h) Premises and Equipment
Premises and  equipment  are stated at cost less  accumulated  depreciation  and
amortization.  Depreciation  and  amortization  are charged to expense  over the
estimated useful lives of the assets (building- thirty-one and one half to forty
years;  furniture  and  equipment-five  to seven years) and are  computed  using
accelerated  methods for assets acquired in 1991 and after and the straight-line
method for assets acquired prior to 1991.

(i)  Other Real Estate
Other real estate,  acquired through foreclosure or deed in lieu of foreclosure,
is carried at the lower of cost or estimated fair value, not to exceed estimated
net  realizable  value.  When the property is  acquired,  any excess of the loan
balance

                                                      F - 13

<PAGE>



over the  estimated  net  realizable  value is charged to the  reserve  for loan
losses.  Subsequent  write-downs,  if any,  are charged to the reserve for other
real estate losses.

(j) Income Taxes
Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  The effect on deferred tax assets and liabilities of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date.

(k) Stock Option Plan
Prior to January 1, 1996, SBHC accounted for its stock option plan in accordance
with the  provisions  of  Accounting  Principles  Board  (APB)  Opinion  No. 25,
Accounting for Stock Issued to Employees, and related interpretations.  As such,
compensation  expense would be recorded on the date of grant only if the current
market price of the underlying  stock exceeded the exercise price. On January 1,
1996, SBHC adopted  Statement of Financial  Accounting  Standards No. 123, (SFAS
No. 123)  Accounting for  Stock-Based  Compensation,  which permits  entities to
recognize as expense over the vesting  period the fair value of all  stock-based
awards on the date of grant. Alternatively, SFAS No. 123 also allows entities to
continue to apply the provisions of APB Opinion No. 25 and provide pro forma net
income and pro forma  earnings per share  disclosures  for employee stock option
grants made in 1995 and future years as if the  fair-value-based  method defined
in SFAS No. 123 had been  applied.  SBHC has  elected to  continue  to apply the
provisions  of APB Opinion No. 25. The pro forma  disclosure  provisions of SFAS
No. 123 are not material to SBHC's Statement of Income.

(l) Capitalized Mortgage Loan Servicing Rights
The Banks adopted Statement of Financial Accounting Standards No. 122, (SFAS No.
122)  Accounting  for  Mortgage  Servicing  Rights,  an amendment of SFAS 65, on
January 1, 1996. SFAS No. 122 requires that  corporations  that acquire mortgage
servicing  rights  through  either the purchase or origination of mortgage loans
and sells or  securities  those  loans with  servicing  rights  retained  should
allocate the total cost of the mortgage loans to the mortgage  servicing  rights
and loans (without the mortgage  servicing  rights) based on their relative fair
values.  The statement also requires that corporations  assess their capitalized
mortgage  servicing  rights  for  impairment  based on the  fair  value of those
rights.  Adoption  of this SFAS had no  material  impact on the Banks  financial
position or results of operations.

(m)  Net Income Per Share
Net income per share is based on the weighted  average  number of common  shares
outstanding during each year. For the year ended December 31, 1996 and 1995, the
weighted average number of common shares outstanding did not include 455,824 and
522,471 shares, respectively, held by SBHC's ESOP, as these shares have not been
allocated to  participant  accounts nor have they been committed to be released.
The weighted  average  number of common shares  outstanding  were  2,408,278 and
2,239,670 at December 31, 1996 and 1995, respectively.

(n)  Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents  include cash on
hand,  amounts due from banks and Federal funds sold.  Generally,  Federal funds
are sold for one-day periods.

(o)  Reclassifications
Certain  amounts  previously  recorded on the  December  31,  1995  consolidated
financial statements have been reclassified to conform to classifications on the
December 31, 1996, consolidated financial statements.

(p) Stock Split
On September 20, 1995, SBHC's Board of Directors approved a three-for-two common
stock split in the form of a 50% stock  dividend paid during  January 1996.  The
par value of the new shares issued totaled $4,603,445, the majority of which was
transferred  from retained  earnings  after  transferring  substantially  all of
surplus. Accordingly, all share and per share data have been restated to reflect
the stock split.


                                                      F - 14

<PAGE>



2.   CASH AND DUE FROM BANKS

The Banks are required to maintain an average  reserve  balance with the Federal
Reserve Bank, or maintain such reserve  balance in the form of cash.  The amount
of this required reserve balance on December 31, 1996 and 1995 was approximately
$1,046,000  and  $1,020,000,  respectively,  and was  met by  holding  cash  and
maintaining an average reserve balance with the Federal Reserve Bank.

3.   INVESTMENT SECURITIES

The amortized costs,  estimated  market values,  unrealized gains and unrealized
losses of investment  securities at December 31, 1996 and 1995 are summarized as
follows:

<TABLE>
<CAPTION>
                                                                         Estimated
                                                        Amortized         Market          Unrealized   Unrealized
                                                          Cost             Value             Gains       Losses
<S>
1996:                                                  <C>               <C>               <C>         <C>
Available for sale:
     U.S. Government and Federal Agencies              $24,248,728       $ 24,148,29       $ 29,458     $129,890
     Mortgage-backed securities                         34,339,376        34,224,187        116,347      231,536
     United States Treasury                              1,994,988         2,038,120         43,132           --
     Corporate obligations                               2,745,530         2,745,122          7,099        7,507
     Obligations of state and political subdivisions    13,908,989        14,260,615        377,635       26,009
                                                       ------------       ----------       --------     --------

              Total available for sale                 $77,237,611       $77,416,340       $573,671     $394,942
                                                       ============       ===========      ========     ========

1995:
Available for sale:
     U.S. Government and Federal Agencies              $ 4,050,026       $ 4,124,050      $  74,024      $   --
     Mortgage-backed securities                         19,832,982        20,120,370        305,801       18,413
     United States Treasury                              6,008,416         6,110,595        111,216        9,037
     Corporate obligations                               9,605,693         9,566,990         63,764      102,467
     U.S. Federal Securities mutual bond funds             984,550           937,350             --       47,200
     Obligations of state and political subdivisions    16,461,146        17,368,220         914,907       7,833
                                                       -----------        ----------        --------      ------

              Total available for sale                 $56,942,813       $58,227,575      $1,469,712    $184,950
                                                       ============      ===========      ==========    =========
</TABLE>

Gross realized gains and gross realized losses on sales of securities  available
for sale for the years ended December 31, 1996 and 1995 were:

<TABLE>
<CAPTION>
                                                                1996                           1995
                                                          ----------------------       ---------------------
                                                          Realized     Realized       Realized      Realized
                                                            Gains       Losses          Gains        Losses
<S>                                                        <C>          <C>            <C>           <C>
U.S. Government and Federal Agencies                       $25,573          $--         $21,829       $--
United States Treasury                                       1,557         9,573          5,086        --
Corporate obligations                                       13,298        24,281         24,966       12,888
U.S. Federal Securities mutual bond funds                       --       219,549             --       80,008
Obligations of state and political subdivisions            214,280           --          53,532        --
                                                          --------       -------         -------     -------

                  Total                                   $254,708      $253,403       $105,413      $92,896
                                                          ========      ========       ========      =======
</TABLE>



                                                      F - 15

<PAGE>



     Approximate  investment  portfolio  maturities  at December 31, 1996 are as
follows:

<TABLE>
<CAPTION>
                                                       Securities Available for Sale
                                                       ----------------------------
                                                                         Estimated
                                                        Amortized         Market
                                                          Cost             Value
<S>                                                  <C>                <C>
One year or less                                     $ 2,784,569        $ 2,790,416
After one year through five years                     29,975,207         29,968,179
After five years through ten years                    13,023,069         13,225,323
After ten years                                       31,454,766         31,432,422
                                                      ----------         ----------

                  Total                                $77,237,611       $77,416,340
                                                       ===========       ===========
</TABLE>

The following  table  represents  the carrying  value of  securities  pledged to
secure public deposits as required or permitted by law and securities sold under
agreements to repurchase at December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                          1996             1995
                                                          ----             ----
<S>                                                     <C>               <C>
U.S. Government and Federal Agencies                    $9,277,788        $5,215,999
United States Treasury                                   2,038,120         6,110,595
Obligations of state and political subdivisions          2,364,305         2,397,856

                  Total                                $13,680,213       $13,724,450
                                                       ===========       ===========
</TABLE>

4.   LOANS

     Major  categories  of loans at December  31, 1996 and 1995  included in the
portfolio are as follows:

<TABLE>
<CAPTION>
                                               1996             1995
                                               ----             ----
<S>                                         <C>               <C>
Commercial real estate                      $17,258,779       $16,627,336
Commercial lines of credit                   25,519,673        23,164,048
Residential real estate                      21,954,916        19,231,938
Installment                                  24,310,783        18,662,005
Credit cards and other                        3,181,949         3,058,299
                                              ---------         ---------
                  Total loans                92,226,100        80,743,626

Deferred loan fees, net                        (169,496)         (153,203)
Reserve for loan losses                      (1,118,864)       (1,062,993)
                                            ------------        ----------
                  Net loans                 $90,937,740       $79,527,430
                                            ===========       ===========
</TABLE>

     Approximate loan portfolio  maturities on fixed rate loans and repricing on
variable rate loans at December 31, 1996 are as follows:

<TABLE>
<CAPTION>
                                              Within           One to             After
                                             One Year        Five Years        Five Years          Total
<S>                                          <C>              <C>              <C>               <C>
Commercial-real estate                      $ 8,268,126      $  4,965,691      $ 4,024,962       $17,258,779
Commercial-lines of credit                   18,750,841         5,969,949          798,883        25,519,673
Residential-real estate                      10,083,115         1,836,594       10,035,207        21,954,916
Installment                                   1,636,356        12,880,071        9,794,356        24,310,783
Credit cards and other                        3,111,944            70,005                --        3,181,949
                                            -----------     -------------------------------      -----------
                                            $41,850,382       $25,722,310      $24,653,408       $92,226,100
                                            ===========       ===========      ===========       ===========
</TABLE>

                                                      F - 16

<PAGE>



Mortgage  loans held for sale are  included  above as  residential  real  estate
mortgage loans maturing within one year.

Loans on nonaccrual status were approximately  $490,000 and $432,000 at December
31, 1996 and 1995, respectively.  Interest income which would have been realized
on non-accrual loans if they had remained current was insignificant.

Renegotiated loans were approximately $556,556 and $463,000 at December 31, 1996
and 1995,  respectively.  At December 31, 1996,  $447,000 of these loans,  under
their renegotiated terms, are not considered impaired under SFAS No. 114.

The Banks have no  commitments  to extend  additional  credit on loans which are
renegotiated, non-accrual or impaired at December 31, 1996.

At December 31, 1996 and 1995, Security Bank serviced approximately $179,074,000
and $141,649,000 respectively, of loans owned by others.

The Banks  lending  activities  are  concentrated  along the central to southern
Oregon coast.

5.   RESERVE FOR LOAN LOSSES

Transactions  in the reserves  for loan losses for the years ended  December 31,
1996 and 1995 were as follows:

<TABLE>
<CAPTION>
                                                              1996              1995
                                                              ----              ----
<S>                                                        <C>              <C>
Balance, beginning of year                                 $1,062,993       $1,016,770
Provision for loan losses                                     208,000          160,000
Loans charged off                                            (215,438)        (185,158)
Recoveries of loans previously charged off                     63,309           71,381
                                                           -----------       ---------

                  Balance, end of year                     $1,118,864       $1,062,993
                                                           ==========       ==========
</TABLE>

The recorded  investment in loans for which an impairment has been recognized at
December  31, 1996 and 1995 was $39,030 and $36,400,  respectively.  The average
recorded  investment  in impaired  loans  during 1996 and 1995 was  $174,630 and
$159,482, respectively.  Interest income recognized on impaired loans receivable
during 1996 and 1995 was insignificant.

6.   DIRECT FINANCING LEASES

Following are the components of the net investment in direct financing leases at
December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                              1996              1995
                                                              ----              ----
<S>                                                       <C>               <C>
Total minimum lease payments receivable                   $3,181,333        $2,998,730
Add:
     Estimated unguaranteed residual values
        of leased equipment                                  426,182           274,609
     Equipment acquired for lease,
        under interim rent                                    24,800           865,357
Less:
     Unearned income                                         629,835           596,892
                                                             -------           -------

         Net investment in direct financing leases        $3,002,480        $3,541,804
                                                          ==========        ==========
</TABLE>


                                                      F - 17

<PAGE>



Future minimum lease payments to be received on direct  financing  leases are as
follows:

     Year ending December 31:
                      1997                                 $1,025,179
                      1998                                    885,654
                      1999                                    699,721
                      2000                                    397,687
                      2001                                    123,647
                      Thereafter                               49,445
                                                               ------

                               Total                      $ 3,181,333
                                                          ===========

7.   PREMISES AND EQUIPMENT

The  composition  of premises and  equipment at December 31, 1996 and 1995 is as
follows:

<TABLE>
<CAPTION>
                                                              1996              1995
                                                              ----              ----
<S>                                                         <C>             <C>
Land                                                       $  471,618       $  100,000
Buildings                                                   4,852,960        3,807,449
Furniture and equipment                                     3,694,897        2,826,730
                                                            ---------        ---------
                                                            9,019,475        6,734,179

Less accumulated depreciation and amortization              3,897,202        3,493,026
                                                           $5,122,273       $3,241,153
                                                            =========        =========
</TABLE>


8.   SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

<TABLE>
<CAPTION>
                                                              Weighted          Carrying          Market
                                                               Average          Value of         Value of
                                            Repurchase        Interest         Underlying       Underlying
                                              Amount            Rate             Assets           Assets
<S>                                          <C>                <C>             <C>               <C>
December 31, 1996: Overnight                 $4,562,364           4.33%         $3,388,229        $3,388,229
December 31, 1995: Overnight                 $2,874,619           4.10%         $3,620,660        $3,620,660
</TABLE>

The securities underlying agreements to repurchase entered into by the Banks are
for the same securities  originally sold. In all cases,  the creditor  maintains
control over the  securities.  Securities  sold under  agreements  to repurchase
averaged  approximately  $3,708,000 for the year ended December 31, 1996 and the
maximum amount outstanding at any month end for the year ended December 31, 1996
was approximately $4,562,000.

9.   TIME DEPOSITS

Time  certificates  of deposit in excess of  $100,000  aggregated  approximately
$21,883,222  and  $18,305,000  at  December  31,  1996 and  1995,  respectively.
Interest expense on these certificates amounted to approximately  $1,360,720 and
$855,000 for the years ended December 31, 1996 and 1995, respectively.

10.   EMPLOYEE BENEFIT PLANS

Employee Savings Plan - Security Bank has a qualified profit sharing (401k) plan
covering all  half-time  or greater  personnel  with at least  twelve  months of
service.  Actual  contributions  to the  plan  are  determined  by the  Board of
Directors  and are not to exceed the amount  deductible  for Federal  income tax
purposes.   Actual   contributions   amounted  to  0%  of   voluntary   employee
contributions in both 1996 and 1995.


                                                      F - 18

<PAGE>



Employee Stock Ownership Plan (ESOP) - SBHC sponsors a leveraged  employee stock
ownership  plan  (ESOP)  that  covers  all  employees  who meet the  eligibility
requirements.  To be eligible,  an employee must be age  twenty-one or older and
have  completed one year of service during which the employee has at least 1,000
hours of service.  The ESOP is  noncontributory.  Employees are 20% vested after
two  years of  service  and  vesting  increases  at the  rate of 20%  each  year
thereafter such that employees are 100% vested after six years of service.  SBHC
makes annual contributions to the ESOP at a minimum,  sufficient to pay interest
due on outstanding loans, required principal repayments,  operating expenses and
administrative  fees. In certain years, SBHC has also deposited additional funds
to  enable  the ESOP to  repurchase  shares  from  participants.  All  dividends
received by the ESOP are used to pay debt  service.  The ESOP  shares  initially
were  pledged as  collateral  for its debt.  As the debt is  repaid,  shares are
released from the collateral based on the proportion of debt service paid in the
year and allocated to active employees.

The debt  related  to the ESOP is  recorded  as debt and the  shares  pledged as
collateral  are  reported as Unearned  ESOP Shares on the  consolidated  balance
sheets.  As shares are  committed to be released from  collateral,  SBHC reports
compensation  expense equal to the current  market price of the shares,  and the
shares become  outstanding  for per share  computations.  Dividends on allocated
ESOP shares are  recorded as a reduction  of  retained  earnings.  Dividends  on
unallocated ESOP shares are recorded as reduction of debt and accrued interest.

SBHC has ESOP related debt of $0 and $644,000 to Bank of America at December 31,
1996 and 1995,  respectively.  In addition,  during  1993,  SBHC loaned the ESOP
$1,583,205 to purchase 365,000 shares of its common stock. SBHC paid the note to
Bank of America in 1996. However,  the ESOP still owes SBHC for this debt. These
loans are not reflected on SBHC's  consolidated  balance  sheets at December 31,
1996 and 1995. The ESOP shares as of December 31, 1996 and 1995 were as follows:

<TABLE>
<CAPTION>
                                               1996             1995
                                               ----             ----
<S>                                           <C>               <C>
Allocated                                     456,256           397,675
Shares released for allocation                 66,647            58,581
Unreleased shares                             455,824           522,471
                                              -------           -------
         Total ESOP shares                    978,727           978,727
                                              =======           =======

Fair value of unreleased shares            $3,988,460        $4,134,487
                                           ==========         ==========
</TABLE>

Stock Option Plan - SBHC  maintains an Employee  Stock Option Plan (the Employee
Plan),  adopted in 1995, under which 276,000 shares of common stock are reserved
for  issuance to key  employees.  The  Employee  Plan  provides for the grant of
options to purchase shares to selected  employees.  The purchase price of shares
for which  stock  options  are  granted  shall not be less than 100% of the fair
market value of such shares on the date of the grant.  Options granted under the
Employee Plan are  exercisable  in  installments  and expire on such date as the
Compensation  Committee of the Board of Directors may  determine,  but not later
than 10 years from the date of grant.

The  following  table  summarizes  stock  option  activity  for the years  ended
December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                          Average
                                                       Shares         Exercise Price
<S>                                                     <C>               <C>
Granted in 1995                                         96,600            $5.67
                                                        ------            -----
Outstanding options at December 31, 1995                96,600            $5.67
                                                        ======            =====
Exercisable at December 31, 1995                            --           $    --
                                                       =======           =======
Shares available for future
   grant at December 31, 1995                          179,400
                                                       =======

Granted in 1996                                             --                --
                                                       ------             ------
Outstanding options at December 31, 1996                96,600            $5.67
                                                       =======            ======
Exercisable at December 31, 1996                        19,320             $5.67
                                                       =======            ======
Shares available for future
   grant at December 31, 1996                          179,400
                                                       =======
</TABLE>

                                                      F - 19

<PAGE>




11.   REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require SBHC to maintain  minimum amounts and ratios (set forth in the following
table)  of  total  and  Tier  1  capital  (as  defined  in the  regulations)  to
risk-weighted  assets (as  defined)  and Tier 1 Capital  to  average  assets (as
defined).  Management  believes,  as of December 31,  1996,  that SBHC meets all
capital adequacy requirements to which it is subject.

As of December 31, 1996, the most recent  notification  from the Federal Reserve
Board  categorized SBHC as well capitalized  under the regulatory  framework for
prompt  corrective  action.  To be  categorized as well  capitalized,  SBHC must
maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios
as set forth in the  following  table.  There are no  conditions or events since
that  notification  that  management  believes  have  changed  the  institutions
category.

SBHC's actual capital amounts and ratios are presented in the following table:

<TABLE>
<CAPTION>
                                                                                        To be Well
                                                                                     Capitalized Under
                                                                  For Capital        Prompt Corrective
                                             Actual            Adequacy Purposes     Action Provisions
                                      Amount      Ratio        Amount      Ratio       Amount   Ratio
                                     --------     -------     ----------   -----   ----------   --------
<S>                                 <C>             <C>       <C>          <C>     <C>             <C>
As of December 31, 1996:
     Total Capital
        (to Risk Weighted Assets)   $20,069,025     17.02%    >$9,432,334    >8%   >$11,790,417     >10%
                                                              -              -     -                -

     Tier 1 Capital
        (to Risk Weighted Assets)   $18,950,161     16.07%    >$4,716,167    >4%    >$7,074,250      >6%
                                                              -              -      -                -

     Tier 1 Capital
        (to Average Assets)         $18,950,161     10.87%    >$5,229,434    >3%    >$8,715,724      >5%
                                                              -              -      -                -

As of December 31, 1995:
     Total Capital
        (to Risk Weighted Assets)   $14,122,971     13.12%    >$8,609,992    >8%   >$10,762,490     >10%
                                                              -              -     -                -

     Tier 1 Capital
        (to Risk Weighted Assets)   $13,059,978     12.13%    >$4,304,996    >4%    >$6,457,494      >6%
                                                              -              -      -                -

     Tier 1 Capital
        (to Average Assets)         $13,059,978      8.85%    >$4,428,781    >3%    >$7,381,301      >5%
                                                              -              -      -                -
</TABLE>

The Banks, as state-chartered banks with deposits insured by the Federal Deposit
Insurance Corporation (FDIC) that are not members of the Federal Reserve System,
are subject to the  supervision  and  regulation  of the  Director of the Oregon
Department of Consumer and Business Services, administrated through the Division
of Finance and Corporate  Securities (Oregon  Director),  and to the supervision
and  regulation  of  the  FDIC.  As  of  December  31,  1996,  the  most  recent
notification  from the FDIC categorized the Banks as well capitalized  under the
regulatory framework for prompt corrective action.


                                                      F - 20

<PAGE>



The Banks, as state-chartered banks, are prohibited from declaring or paying any
dividends in an amount greater than undivided profits.  At December 31, 1996 and
1995,   undivided   profits  of   approximately   $3,512,175   and   $3,708,787,
respectively,  were  available  for the payment of  dividends to SBHC with prior
regulatory approval.

12.   COMMITMENTS AND CONTINGENCIES

The banks are  leasing  four of their  branches  under  operating  leases  which
include various  renewal and purchase  options.  The approximate  future minimum
rental payments under these leases are as follows:

Year ending December 31:

                      1997                                   $134,000
                      1998                                    116,300
                      1999                                     82,800
                      2000                                     82,800
                      2001                                     82,800
                      Thereafter                              315,700
                                                              -------

                               Total                         $814,400

Rental expense for all operating leases was  approximately  $117,000 and $94,000
for the years ended December 31, 1996 and 1995, respectively.

At December 31, 1996, the Banks have $19,644,287 of unused lines of credit.

In the normal  course of business,  there are various  commitments  outstanding,
including  commitments  to extend  credit  and  commercial  letters of credit to
ensure performance of certain commercial customer obligations.

At  December  31,  1996 and 1995,  these  commitments  and  obligations  were as
follows:

<TABLE>
<CAPTION>
                                                        1996             1995
                                                        ----             ----
<S>                                                 <C>               <C>
Loans at fixed rates                                $6,413,000        $5,633,000
Loans at variable rates                              2,297,000         1,065,000
                                                     ---------         ---------
                                                    $8,710,000        $6,698,000
</TABLE>

SBHC is a  defendant  in legal  proceedings  arising  in the  normal  course  of
business.  In the opinion of management the  disposition  of pending  litigation
will not have a material effect on SBHC's financial position.


13.   PROVISION FOR INCOME TAXES

The  provision  for income taxes for the years ended  December 31, 1996 and 1995
consists of the following:

<TABLE>
<CAPTION>
                                                        1996             1995
                                                        ----             ----
<S>                                                   <C>               <C>
Current                                               $803,000          $633,000
Deferred                                              (43,500)                --
                                                      --------          --------
                                                      $759,500          $633,000
                                                      ========          ========
</TABLE>



                                                      F - 21

<PAGE>



The  provision  for  income  taxes  results  in  effective  tax rates  which are
different  from the  Federal  income  tax  statutory  rate.  The  nature  of the
differences for the years ended December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                        1996             1995
                                                        ----             ----
<S>                                                   <C>              <C>
Computed expected Federal tax at statutory
   rate of 34%                                      $ 945,183         $ 849,017
State taxes, net of Federal effect                    118,990            57,878
Tax exempt interest                                  (311,298)         (315,202)
Change in valuation allowance                         (34,828)            7,273
ESOP fair value adjustment and dividends               70,136            29,545
Other, net                                            (28,683)            4,489
                                                      --------        ---------
                                                    $ 759,500          $633,000
                                                      ========        =========
</TABLE>

The tax effects of temporary differences which give rise to significant portions
of deferred  tax assets and deferred  tax  liabilities  at December 31, 1996 and
1995 are as follows:

<TABLE>
<CAPTION>
                                                            1996              1995
                                                            ----              ----
<S>                                                       <C>               <C> 
Deferred tax assets:
     Loans receivable,
        due to allowance for possible loan losses         $289,558          $273,059
     Other liabilities,
        due to deferred compensation reserve               202,178           199,323
     Deferred loan fees                                     50,846            58,984
     Net operating loss carryforward                        28,564                --
     Other                                                 230,025           112,423
                                                           -------           -------

                  Total gross deferred tax assets          801,171           643,789

Less valuation allowance                                  (184,000)         (237,000)
                                                          ---------         ---------

                  Net deferred tax assets                 $617,171          $406,789
                                                          ---------         ---------  

Deferred tax liabilities:
     Investment securities,
        due to reserve for unrealized gains                $65,810          $414,716
     Investment securities,
        due to accretion of discount                        92,918            75,899
     Premises and equipment,
        due to difference in depreciation                  488,709           278,351
     Other                                                  68,419            57,590
                                                            ------            ------

Total gross deferred tax liabilities                       715,856           826,556

                  Net deferred tax liability              $(98,685)        $(419,767)
                                                          =========        ==========
</TABLE>

The  valuation  allowance  for  deferred  tax  assets as of  January 1, 1995 was
$356,000.  The net change in the total  valuation  allowance for the years ended
December   31,  1996  and  1995  were  a  decrease  of  $53,000  and   $119,000,
respectively. Of the net change in the valuation allowance for 1996, $18,172 was
credited to equity in 1996.

SBHC has determined that the valuation allowance of $184,000 is reasonable as it
is more likely  than not that the net  deferred  tax asset of  $617,171  will be
principally  realized  through  carryback to taxable income in prior years,  and
future  reversals  of existing  taxable  temporary  differences,  and to a minor
extent, future taxable income. Management believes

                                                      F - 22

<PAGE>



that  future  taxable  income  will be  sufficient  to realize  the  benefits of
temporary  differences that cannot be realized through  carryback to prior years
or through the reversal of future temporary taxable differences.

14.   TRANSACTIONS WITH RELATED PARTIES

Some of the directors,  executive  officers and principal  shareholders of SBHC,
and the companies with which they are associated,  are customers of and have had
banking transactions with the Banks in the ordinary course of business,  and the
Banks expect to have such transactions in the future.  All loans and commitments
to loan included in such  transactions were made on substantially the same terms
(including  interest rates and  collateral) as those  prevailing at the time for
comparable transactions with other persons and, in the opinion of the management
of the Banks,  do not  involve  more than the normal risk of  collectibility  or
present any other unfavorable features.

An analysis of activity with respect to loans to directors,  executive  officers
and principal shareholders of SBHC for the year ended December 31, 1996 and 1995
is as follows:


<TABLE>
<CAPTION>
                                                            1996              1995
                                                            ----              ----
<S>                                                     <C>               <C>
Balance, beginning of year                              $2,541,949        $1,427,207
Additions                                                1,024,438         2,499,964
Repayments                                              (1,676,943)       (1,385,222)
                                                        -----------       -----------

         Balance, end of year                           $1,889,444        $2,541,949
                                                        ==========        ==========
</TABLE>

15.   FEDERAL HOME LOAN BANK BORROWINGS

At December 31, 1996,  Security Bank had  outstanding  advances from the Federal
Home Loan Bank (FHLB) of $17,027,500 with a weighted average rate of 5.70% and a
weighted  average  maturity of 240 days.  These  advances were  collaterized  by
certain  investment  securities,   certain  residential  first  mortgage  loans,
deposits with the FHLB,  and FHLB stock  totaling  approximately  $17,027,500 at
December  31,  1996.  The FHLB  requires  Security  Bank to  maintain a level of
investment of FHLB stock.



                                                      F - 23

<PAGE>



16.   FAIR VALUE OF FINANCIAL INSTRUMENTS

Pursuant to SFAS No. 107, Disclosures about Fair Value of Financial Instruments,
the following information is presented.

Financial  instruments  have been construed to generally mean cash or a contract
that implies an  obligation to deliver cash or another  financial  instrument to
another entity. The estimated fair values of SBHC's financial instruments are as
follows:

<TABLE>
<CAPTION>
                                                                 December 31, 1996
                                                       Carrying Amount         Fair Value
<S>                                                         <C>                <C>
Financial assets:
     Cash equivalents and time deposits                     $ 8,706,672      $ 8,706,672
     Investment securities                                   77,416,340       77,416,340
     Loans, net                                              88,754,119       88,234,279
     Mortgage loans held for sale                             2,183,621        2,183,621
     Federal Home Loan Bank stock                             2,168,700        2,168,700

Financial liabilities:
     Deposits                                               148,594,404      144,585,587
     Securities sold under agreements to repurchase           4,562,364        4,562,364
     Short term borrowings                                      577,821          577,821
     Federal Home Loan Bank borrowings                       17,027,500       17,045,970

Off balance sheet financial instruments:
     Loan commitments                                         8,320,000        8,320,000
     Letters of credit                                          390,000          390,000

</TABLE>

Financial assets and financial  liabilities other than securities are not traded
in  active  markets.  The  above  estimates  of fair  value  require  subjective
judgements  and are  approximate.  Changes in the  following  methodologies  and
assumptions could significantly  affect the estimates.  These estimates may also
vary   significantly   from  the  amounts  that  could  be  realized  in  actual
transactions.

     Financial Assets - The estimated fair value  approximates the book value of
cash equivalents and time deposits. For investment securities, the fair value is
based on  quoted  market  prices.  The fair  value  of  loans  is  estimated  by
discounting  future cash flows using  current rates at which similar loans would
be made.  The fair value of mortgage  loans held for sale and Federal  Home Loan
Bank stock approximates their carrying amounts.

     Financial  Liabilities - The estimated  fair value of deposits is estimated
by  discounting  the future  cash flows  using  current  rates at which  similar
deposits  would be made.  The  estimated  fair value  approximates  the carrying
amounts  of short term  borrowings  and  securities  sold  under  agreements  to
repurchase.  The  estimated  fair value of Federal Home Loan Bank  borrowings is
estimated  by  discounting  the future cash flows using  current  rates at which
similar borrowings would be made.

     Off-Balance  Sheet  Financial   Instruments  -  Fair  value  considers  the
difference  between  current levels of interest rates and committed  rates.  See
note 12 to the consolidated financial statements.

     SBHC did not hold any  derivative  financial  instruments in its investment
portfolio at or during the year ended  December 31, 1996,  with the exception of
collaterized mortgage obligations.



<PAGE>

                                                    

                                                PACIFIC STATE BANK

                                               Financial Statements








                                                      F - 25

<PAGE>


















INDEPENDENT AUDITORS' REPORT



The Board of Directors and Shareholders

Pacific State Bank:


We have audited the accompanying balance sheets of Pacific State Bank (the Bank)
as of  December  31,  1996 and  1995,  and the  related  statements  of  income,
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period  ended   December  31,  1996.   These   financial   statements   are  the
responsibility  of the Bank'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  financial  position  of Pacific  State Bank as of
December 31, 1996 and 1995, and the results of its operations and its cash flows
for each of the  years in the  three-year  period  ended  December  31,  1996 in
conformity with generally accepted accounting principles.



KPMG Peat Marwick LLP
Portland, Oregon
June 27, 1997


                                                      F - 26

<PAGE>



                               PACIFIC STATE BANK

                            Condensed Balance Sheets
                     at March 31, 1997 and December 31, 1996
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                                               March 31, 1997     December 31, 1996
                                                                                               --------------    -----------------

<S>                                                                                             <C>               <C> 
Cash and due from banks                                                                         $ 1,713,721       $ 2,637,005
Loans, net                                                                                       29,888,760        28,961,541
Investments, net                                                                                 19,336,071        20,195,797
Other assets                                                                                      1,195,537         1,058,583
                                                                                                 -----------       -----------

         Total assets                                                                           $52,134,089       $52,852,926
                                                                                                 ===========       ===========



Deposits                                                                                         $44,679,344       $45,438,144
Other liabilities                                                                                    525,983           637,062
                                                                                                 -----------       -----------

         Total liabilities                                                                       $45,205,327       $46,075,206

Shareholders' equity                                                                               6,928,762         6,777,720
                                                                                                 -----------       -----------

         Total liabilites and shareholders' equity                                               $52,134,089       $52,852,926
                                                                                                 ===========       ===========
</TABLE>



                                                      F - 27

<PAGE>



                               PACIFIC STATE BANK
                         Condensed Statements of Income
                          as of March 31, 1997 and 1996
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                              Three Months Ended March 31,

                                                                       1997                               1996
                                                                       ----                               ----
<S>                                                                  <C>                                <C>
Interest income                                                      $1,025,681                         $1,045,936
Interest expense                                                        356,649                            361,825
         Net interest income before
                  provision for loan losses                             669,032                            684,111

Provision for loan losses                                                 7,000                                  0
                                                                  --------------                     -------------
         Net interest income                                           $662,032                           $684,111

Other income                                                             57,948                             63,144
Other expense                                                           358,472                            362,623
                                                                  --------------                      ------------
         Income before provision for
                  income taxes                                          361,508                            384,632

Provision for income taxes                                              126,792                            141,600
                                                                  ______________                      _____________

         Net income                                                    $234,716                           $243,032
                                                                  ==============                      =============

         Net income per share                                             $0.58                              $0.60

         Weighted average shares outstanding                            406,875                            406,875

</TABLE>

                                                      F - 28

<PAGE>



                                                PACIFIC STATE BANK
                                        Condensed Statements of Cash Flows
                                           as of March 31, 1997 and 1996
                                                    (unaudited)
<TABLE>
<CAPTION>
                                                                                         as of March 31,
                                                                                 1997                       1996
 
<S>                                                                             <C>                       <C>
Cash flows from operating activities:
     Net Income                                                                 $234,716                   243,032
     Adjustments to reconcile net income to
       net cash provided by operating activities:
         Provision for loan losses                                                 7,000                          0
         (Increase) decrease in other assets                                    (136,954)                 (104,041)
         Increase (decrease) in other liabilities                               (111,079)                 (134,392)
         Other                                                                   (54,423)                  (73,178)
                                                                                 --------                  --------
              Net cash provided by (used in)
                   operating activities                                         ($60,740)                 ($68,579)


</TABLE>
                                                      F - 29

<PAGE>



                               PACIFIC STATE BANK

                                 Balance Sheets

                           December 31, 1996 and 1995


<TABLE>
<CAPTION>

       Assets                                                                               1996              1995
       ------                                                                               ----              ----
<S>                                                                                     <C>               <C>
Cash and due from banks                                                                 $ 2,637,005       $ 1,497,214
Federal funds sold                                                                        1,600,000         1,700,000
Investment securities (note 2)                                                           18,420,397        20,818,565
Loans, less allowance for loan losses (note 3)                                           28,961,541        27,379,382
Land, building and equipment, net of accumulated
     depreciation (note 4)                                                                  537,014           438,275
FHLB stock, at cost                                                                         175,400           162,900
Interest receivable and other assets                                                        521,569           598,612
                                                                                            -------           -------

                  Total assets                                                           $52,852,926       $52,594,948
                                                                                         ===========       ===========

                      Liabilities and Stockholders' Equity

Deposits:
     Demand                                                                                6,110,531        5,773,722
     NOW accounts                                                                          5,584,650        6,594,101
     Savings accounts                                                                     15,597,962       16,048,677
     Certificates of deposit (note 5)                                                     18,145,001       17,214,674
                                                                                          ----------       ----------

                  Total deposits                                                          45,438,144       45,631,174

Other liabilities                                                                            637,062          655,751
                                                                                         -----------       ----------

                  Total liabilities                                                      $46,075,206      $46,286,925
                                                                                          ----------       ----------

Stockholders' equity:
     Common stock, par value of $1.00, 406,875 shares
        authorized, issued and outstanding (note 9)                                          406,875          406,875
     Surplus                                                                               5,093,125        5,093,125
     Retained earnings                                                                     1,198,440          640,282
     Net unrealized gain on investment securities,
        net of deferred taxes of $49,327 in 1996 and
        $104,372 in 1995 (note 2)                                                             79,280          167,741
                                                                                              ------          -------

                  Total stockholders' equity                                               6,777,720        6,308,023
                                                                                           ---------        ---------

                  Total liabilities and stockholders' equity                             $52,852,926      $52,594,948
                                                                                          ==========       ==========
</TABLE>



See accompanying notes to financial statements.


                                                          F - 30

<PAGE>



                               PACIFIC STATE BANK

                              Statements of Income

                  Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
                                                                            1996             1995             1994
                                                                            ----             ----             ----
<S>                                                                       <C>            <C>              <C>
Interest income:
     Interest and fees on loans                                           $2,868,368     $2,792,755       $2,461,152
     Interest on investment securities:
        Taxable                                                            1,263,745      1,173,362          918,931
        Exempt from federal income tax                                         8,446          7,559           21,561
        Federal funds sold                                                    66,458         83,709           98,406
                                                                              ------         ------           ------

                  Total interest income                                     4,207,017     4,057,385        3,500,050
                                                                            ---------     ---------        ---------

Interest expense:
     Interest on interest bearing checking
        accounts                                                               74,448       134,401           139,731
     Interest on savings accounts                                             455,767       460,223           367,344
     Interest on certificates of deposit                                      903,993       777,665           559,190
                                                                              -------       -------           -------

                  Total interest expense                                    1,434,208     1,372,289         1,066,265
                                                                            ---------     ---------         ---------

                  Net interest income                                       2,772,809     2,685,096         2,433,785

Provision for loan losses (note 3)                                             24,000        66,275                 -
                                                                            ---------     ---------         ---------

                  Net interest income after provision
                      for loan losses                                       2,748,809     2,618,821         2,433,785
                                                                            ---------     ---------         ---------

Other income:
     Service fees and other income                                           224,984        235,458          212,907
     Gain (loss) on sale of investment securities (note 2)                    11,608           -             (54,081)
                                                                             -------        -------          -------

                  Total other income                                         236,592        235,458          158,826
                                                                             -------        -------          -------

Operating expenses:
     Salaries, employee benefits and employment
        taxes                                                                893,062        865,394          866,829
     Occupancy expense                                                        55,871         59,373           61,366
     Depreciation expense                                                     67,757         74,972           71,199
     Other operating expenses                                                361,153        382,348          400,919
                                                                             -------        -------          -------

                  Total operating expenses                                  1,377,843     1,382,087        1,400,313
                                                                            ---------     ---------        ---------

                  Income before income taxes                                1,607,558     1,472,192        1,192,298

Provision for income taxes (note 6)                                           593,700       533,500          445,969
                                                                            ---------     ---------        ---------

                  Net income                                               $1,013,858      $938,692         $746,329
                                                                           ==========     =========        =========

Net income per share                                                 $         $2.50          $2.31            $1.84
                                                                           ==========     =========        =========

</TABLE>

See accompanying notes to financial statements.

                                                          F - 31

<PAGE>



                               PACIFIC STATE BANK

                       Statements of Stockholders' Equity

                  Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
                                                                                         Net unrealized
                                                                                         gain (loss) on
                                           Common stock                         Retained investment
                                      Shares          Amount       Surplus      earnings securities       Total
<S>                                   <C>              <C>         <C>          <C>       <C>            <C>
Balance, January 1, 1994              406,875          $406,875    $4,093,125   $610,328     -            5,110,328
Net income                              -                -          -            746,329     -              746,329
Transfer to surplus                     -                -            400,000   (400,000)    -                   -
Cash dividend declared, $.70
     per share                          -                -          -           (284,811)    -              (284,811)
Net unrealized loss on investment
     securities (net of deferred taxes) -                -          -             -       (182,294)         (182,294)
                                       -------         --------    ----------   --------- ---------         --------- 

Balance December 31, 1994             406,875          406,875      4,493,125    671,846  (182,294)        5,389,552

Net income                               -                 -          -          938,692     -               938,692
Transfer to surplus                      -                 -          600,000   (600,000)    -                    -
Cash dividends declared, $.91
     per share                           -                 -          -         (370,256)    -              (370,256)
Net unrealized gain on investment
     securities (net of deferred taxes)  -                 -          -            -       350,035           350,035
                                       -------         --------    ----------   ---------  --------         ---------

Balance December 31, 1995             406,875          406,875      5,093,125    640,282   167,741          6,308,023

Net income                               -                 -          -        1,013,858      -             1,013,858
Cash dividends declared, $1.12
     per share                           -                 -          -         (455,700)     -              (455,700)
Net unrealized loss on investment
     securities (net of deferred taxes)  -                 -          -             -      (88,461)           (88,461)
                                      --------         --------     ---------   --------   --------         ---------

Balance December 31, 1996             406,875         $406,875     $5,093,12  $1,198,440   $79,280          $6,777,720
                                      =======          =======      =========  ==========  =======           =========
</TABLE>

See accompanying notes to financial statements.




                                                    F - 32

<PAGE>



                               PACIFIC STATE BANK

                            Statements of Cash Flows

                  Years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
                                                                 1996               1995                   1994
                                                                 ----               ----                   ----
<S>                                                            <C>                <C>                 <C>
Cash flows from operating activities:
     Net income                                                $1,013,858           $938,692            $746,329
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Depreciation                                            67,757             74,792              71,199
           Provision for loan losses                               24,000             66,275                 -
           Amortization of bond premium                             4,487             -                    4,221
           Accretion of bond discount                             (58,693)          (115,327)            (53,557)
           (Increase) decrease in interest receivable and
               other assets                                        77,043           (198,439)             10,857
           Increase (decrease) in accrued interest and
               other liabilities                                   36,356              3,664              43,408
           (Gain) loss on sales of investment securities, net     (11,608)            -                   54,081
           FHLB stock dividend                                    (12,500)           (12,000)             (3,100)
                                                                  -------             -------            --------

                  Net cash provided by operating activities     1,140,700            757,657             873,438
                                                                ---------            -------            --------

Cash flows from investing activities:
     Proceeds from maturities of investment securities
        held to maturity                                          100,000             -                     -
     Proceeds from sales and maturities of investment
        securities available for sale                          14,010,417          5,500,000           15,616,509
     Purchase of investment securities available for sale     (11,789,941)        (9,883,646)         (11,066,981)
     Net increase in loans                                     (1,607,673)          (266,870)          (3,068,725)
     Capital expenditures                                        (164,982)          (148,568)             (22,302)
                                                               -----------        -----------          ----------

                      Net cash provided by (used in) investing
                           activities                             547,821         (4,799,084)            1,458,501
                                                                 --------          ---------             ---------

Cash flows from financing activities:
     Net increase (decrease) in demand deposits, NOW
        accounts and savings account                           (1,123,357)         1,290,383              (633,849)
     Net increase in certificates of deposits                     930,327            961,582               345,940
     Dividends paid                                              (455,700)          (305,156)             (284,811)
                                                               ----------          ----------              --------

                      Net cash provided by (used in) financing
                           activities                            (648,730)         1,946,809              (572,720)
                                                               -----------         ---------               --------

                      Net increase (decrease) in cash and cash
                           equivalents                           1,039,791        (2,094,618)            1,759,219

Cash and cash equivalents, beginning of year                     3,197,214         5,291,832             3,532,613
                                                               -----------        ----------             ---------

Cash and cash equivalents, end of year                          $4,237,005        $3,197,214            $5,291,832
                                                               ===========        ==========            ==========

Supplemental disclosure of cash flow information:
 Cash paid during the year for:
        Interest paid to depositors                             $1,434,208         1,376,258             1,066,265
                                                                ===========        ==========            =========

        Income taxes                                              $585,610          $593,145              $445,969
                                                                ==========         ==========            =========

</TABLE>
See accompanying notes to financial statements.

                                                      F - 33

<PAGE>



                               PACIFIC STATE BANK

                          Notes to Financial Statements

                           December 31, 1996 and 1995



(1) Summary of Significant Accounting Policies

   (a) Nature of Operations

       Pacific State Bank (the Bank) provides a variety of financial services to
       individual and corporate  customers in the Reedsport,  Winchester Bay and
       Gardiner  areas in the  State  of  Oregon.  The  Bank's  primary  deposit
       products are interest  bearing  checking  accounts,  savings accounts and
       certificates of deposit.  Its primary lending  products are single family
       residential and commercial real estate loans, short-term commercial loans
       and consumer loans.

   (b) Basis of Financial Statement Preparation

       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.

       Material  estimates  that are  particularly  susceptible  to  significant
       change relate to the determination of the allowance for losses on loans.

       The majority of Pacific  State Bank's loan  portfolio  consists of single
       family  residential  and  commercial  real  estate  loans and  short-term
       commercial loans in the Reedsport, Winchester Bay and Gardiner areas. The
       regional economy depends heavily on the wood products industry,  which is
       currently in economic decline.  Accordingly,  the ultimate collectibility
       of a substantial  portion of the Bank's loan  portfolio is susceptible to
       changes in local market conditions.


       While management uses available information to recognize losses on loans,
       future  additions to the allowance for loan losses may be necessary based
       on changes in local economic conditions.

   (c) Investment Securities

       Investment securities are classified as 1) held to maturity, 2) available
       for sale,  or 3) trading.  Investment  securities  held to  maturity  are
       stated at cost,  adjusted for  amortization  of premiums and accretion of
       discounts.  Securities  available for sale and trading account securities
       are  stated at  approximate  market  value.  Gains and losses on sales of
       securities,  recognized on a specific identification basis, and valuation
       adjustments of trading  account  securities are included in  non-interest
       income.  Net unrealized gains or losses on securities  available for sale
       are included, net of tax, as a component of stockholders' equity.

       Historically,  Pacific  State  Bank has  held  investment  securities  to
       maturity.  All  investment  securities  classified as held to maturity in
       1995 matured during 1996.  All new securities  purchased in 1996 and 1995
       were classified as available for sale.

   (d) Allowance for Loan Losses

       The allowance for loan losses represents management's  recognition of the
       assumed  risks of extending  credit and its  evaluation of the quality of
       the loan  portfolio.  The allowance is  maintained at a level  considered
       adequate  to provide for  potential  loan  losses  based on  management's
       assessment of various factors affecting the loan portfolio, including

                                                       F - 34

<PAGE>



       a review of problem loans,  business  conditions,  loss experience and an
       overall  evaluation  of the quality of the  portfolio.  The  allowance is
       increased  by  provisions  charged  to  operations  and  reduced by loans
       charged off, net of recoveries. Regulatory examiners may require the Bank
       to recognize additions to the allowances based upon their judgments about
       information   available  to  them  at  the  time  of  their  examination.
       Uncollectible   interest  on  loans  is  charged  off  or  an   allowance
       established  by a  charge  to  income  equal to all  interest  previously
       accrued, and interest is subsequently  recognized only to the extent cash
       payments are received until  delinquent  interest is paid in full and, in
       management's  judgment,  the borrower's ability to make periodic interest
       and  principal  payments  is back to  normal,  in which  case the loan is
       returned to accrual status.

       In accordance  with Statement of Financial  Accounting  Standards No. 114
       "Accounting by Creditors for Impairment of a Loan" as amended by SFAS No.
       118  (collectively  referred  to as SFAS  No.  114)  impaired  loans  are
       measured  based on the present  value of future cash flows  discounted at
       the loans  effective  interest  rate, or at the loans market value or the
       fair value of  collateral  if the loan is secured.  A loan is  considered
       impaired when,  based on current  information and events,  it is probable
       that the Bank will be unable to collect all amounts due  according to the
       contractual  terms of the loan agreement,  including  scheduled  interest
       payments.  If the  measurement  of the  impaired  loans is less  than the
       recorded investment in the loan,  impairment is recognized by creating or
       adjusting an existing allocation of the allowance for loan losses.  Prior
       periods  have not been  restated.  All  loans  have  been  evaluated  for
       collectibility under the provisions of these statements.

   (e) Premises and Equipment

       Buildings and equipment are stated at cost, less accumulated depreciation
       computed  principally  on the  straight-line  method  over the  estimated
       useful  lives of the  assets.  Useful  lives were five to seven years for
       equipment and twenty to forty years for buildings.

    (f) Income Taxes

       Income  taxes are  accounted  for under the asset and  liability  method.
       Deferred tax assets and  liabilities  are  recognized  for the future tax
       consequences  attributable to differences between the financial statement
       carrying  amounts of existing assets and liabilities and their respective
       tax bases. Deferred tax assets and liabilities are measured using enacted
       tax rates expected to apply to taxable income in the years in which those
       temporary differences are expected to be recovered or settled. The effect
       on  deferred  tax  assets  and  liabilities  of a change  in tax rates is
       recognized in income in the period that includes the enactment date.

   (g) Cash and Cash Equivalents

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



                                                       F - 35

<PAGE>



(2) Investment Securities

     Carrying amounts and approximate market values of investment  securities as
     of December 31, 1996 and 1995 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                                                    Approximate
                                                                       Amortized      Unrealized     Unrealized        market
                                                                         cost            gains        losses            value
         <S>                                                         <C>              <C>            <C>            <C>
         December 31, 1996:
            Available for sale securities:
                U.S. Government and
                   agency securities and
                   municipal bonds                                   $18,291,790      $140,654       $(12,047)      $18,420,397
                                                                      ==========       =======         ======        ==========

         December 31, 1995:
            Held to maturity securities:
                   State and municipal                                    99,950         3,800       -                 103,750
                                                                          ------         -----     ----------       ----------

                Available for sale securities:
                   U.S. Government and
                      agency securities                               20,446,502       272,113       -              20,718,615
                                                                      ----------       -------     ----------       ----------

                                                                     $20,546,452      $275,913       -             $20,822,365
                                                                      ==========       =======     ========         ===========

</TABLE>

     The following is a summary of maturities of investment securities available
for sale as of December 31, 1996:

<TABLE>
<Caption<
                                                                                    Investment securities
                                                                                        available for sale
                                                                                 -------------------------------
                                                                                                   Approximate
                                                                                 Amortized           market
                                                                                   cost               value
         <S>                                                                      <C>               <C>
         Amounts maturing in:
              One year or less                                                    $8,414,222        $8,473,383
              After one to five years                                              8,962,976         9,025,995
              After five to ten years                                              -                 -
              After ten years                                                        914,592           921,019
                                                                                     -------           -------

                                                                                 $18,291,790       $18,420,397

</TABLE>

     Proceeds from the sale of available for sale  securities  were  $2,039,912,
     $-0- and  $2,944,609  during 1996,  1995 and 1994,  respectively.  Realized
     gains on the sales of securities  were $11,921,  $-0- and $-0- during 1996,
     1995 and 1994,  respectively.  Realized  losses were $313, $-0- and $54,081
     during 1996, 1995 and 1994, respectively.

     Investment  securities  with cost amounts of $4,840,856  and  $3,096,631 at
     December 31, 1996 and 1995,  respectively,  were  pledged to secure  public
     deposits as permitted by law. Respective market values at December 31, 1996
     and 1995 were approximately $4,888,000 and $3,200,000.


                                                                  (Continued)

                                                       F - 36

<PAGE>



                               PACIFIC STATE BANK

                          Notes to Financial Statements

(3) Loans

Major classifications of loans as of December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                                                    1996              1995
                                                                                    ----              ----
<S>                                                                                <C>               <C>
Commercial                                                                         $9,862,804        $9,379,196
Consumer                                                                            4,088,346         4,085,990
Real estate                                                                        17,184,336        16,126,147
Non-accruing loans                                                                     26,139            67,975
                                                                                   ----------        ----------

                                                                                   31,161,625        29,659,308

Undisbursed loans                                                                  (1,983,428)       (2,085,704)
                                                                                   ----------         ----------

                                                                                   29,178,197        27,573,604

Allowance for loan losses                                                            (216,656)         (194,222)
                                                                                    ---------          --------

Loans, net                                                                        $28,961,541       $27,379,382
                                                                                   ==========        ==========

</TABLE>
         (Continued)

                                                        F - 37

<PAGE>



                               PACIFIC STATE BANK

                          Notes to Financial Statements


     The approximate maturities and repricing intervals of loans at December 31,
1996 and 1995 were as follows:

<TABLE>
<CAPTION>
                                                                                   1996
                                                                Fixed           Adjustable
                                                                rate               rate               Total
                                                                loans              loans              loans
         <S>                                                   <C>                <C>               <C>
         Maturing or repricing in:
              Three months                                     $1,612,299         $7,572,568        $9,184,867
              From three months to one year                     2,658,173           4,168,466        6,826,639
              From one year to five years                       5,616,949           2,103,249        7,720,198
              After five years                                  5,446,493                            5,446,493
                                                                ---------         -----------        ---------

                                                              $15,333,914        $13,844,283       $29,178,197
                                                               ==========         ==========        ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                                   1995
                                                                Fixed           Adjustable
                                                                rate               rate               Total
                                                                loans              loans              loans
         <S>                                                   <C>              <C>                 <C>
         Maturing or repricing in:
              Three months                                     $1,159,075       $6,320,390          $7,479,465
              From three months to one year                     3,481,715        1,720,414           5,202,129
              From one year to five years                       6,093,062           57,967           6,151,029
              After five years                                  8,740,981                -           8,740,981
                                                                ---------     ------------           ---------

                                                              $19,474,833       $8,098,771         $27,573,604
                                                               ==========        =========          ==========
</TABLE>

     As of December  31, 1996 and 1995,  past due loans in the amount of $26,139
     and $67,975,  respectively,  were classified as non-accrual for purposes of
     accruing interest income. If interest on these loans had been recognized at
     the original  rates,  interest  income  would have  increased by $1,801 and
     $2,200 for 1996 and 1995, respectively.

     As of December 31, 1996 and 1995, no loans were classified as impaired.


     Changes in the allowance for loan losses were as follows:

<TABLE>
<CAPTION>
                                                                          1996          1995           1994
                                                                          ----          ----           ----
         <S>                                                              <C>           <C>           <C>
         Balance, beginning of year                                       $194,222      $134,750      $134,343

         Provision charged to operations                                    24,000        66,275           -
         Loans charged off                                                  (3,080)       (7,731)      (13,033)
         Recoveries                                                          1,514           928        13,440
                                                                             -----           ---        ------

         Balance, end of year                                             $216,656      $194,222      $134,750
                                                                           =======       =======       =======

</TABLE>

                                                        F - 38

<PAGE>



(4) Land, Buildings and Equipment

     Major classifications of these assets are summarized as follows:

<TABLE>
<CAPTION>
                                                                                     1996             1995
                                                                                     ----             ----
         <S>                                                                          <C>              <C>
         Land                                                                          $97,252         $97,252
         Bank building                                                                 338,679         287,724
         Rental building                                                                98,447          98,447
         Equipment                                                                     688,372         590,799
                                                                                       -------         -------

                                                                                     1,222,750       1,074,222

         Accumulated depreciation                                                     (685,736)       (635,947)
                                                                                      --------        --------

                      Land, building and equipment, net                               $537,014         $438,275
                                                                                       =======          =======
</TABLE>

(5) Certificates of Deposit

     Amounts  of  certificates  of  deposit  equal to or in excess  of  $100,000
     totaled   $1,982,885   and  $1,893,173  at  December  31,  1996  and  1995,
     respectively.  Interest  rates  and  maturities  of these  certificates  of
     deposit range from 4.00% to 7.00% and 0 months to 39 months,  respectively,
     for 1996 and from 5.00% to 7.00% and 2 months to 51  months,  respectively,
     for 1995.

(6) Income Taxes

     The  provision  for income tax expense for 1996,  1995 and 1994 consists of
the following:

<TABLE>
<CAPTION>
                                                                          1996          1995           1994
                                                                          ----          ----           ----
         <S>                                                              <C>           <C>            <C>
         Federal:
             Current                                                      $498,635      $504,698       $392,984
             Deferred                                                       (8,635)      (20,700)       (25,015)
                                                                           ------        -------        -------

                                                                           490,000       483,998        367,969
                                                                           -------       -------        -------

         State:
             Current                                                       105,434        55,802         83,703
             Deferred                                                       (1,734)       (6,300)        (5,703)
                                                                            ------         ------         ------

                                                                           103,700        49,502         78,000
                                                                           -------        ------         ------

                      Total                                               $593,700      $533,500       $445,969
                                                                           =======       =======        =======

</TABLE>

                                                      F - 39

<PAGE>



     The  provision  for income tax  expense  differs  from  income tax  expense
     computed by applying the federal  statutory  rate to income before taxes as
     follows:

<TABLE>
<CAPTION>
                                                                          1996          1995           1994
                                                                          ----          ----           ----
         <S>                                                              <C>           <C>           <C>
         Computed expected federal tax at
             statutory rate                                               $546,570      $500,545      $405,382
         State tax, net of federal benefit                                  69,168        33,016        51,948
         Tax-exempt interest                                                (9,273)       (6,892)       (9,715)
         Other, net                                                        (12,765)        6,831        (1,646)
                                                                           -------         -----        ------

                                                                          $593,700      $533,500      $445,969
                                                                           =======       =======       =======
</TABLE>

     The tax effect of  temporary  differences  which  give rise to  significant
     portions of deferred tax assets and deferred  tax  liabilities  at December
     31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                                                          1996         1995
         <S>                                                                            <C>           <C>
         Deferred tax assets:
             Deferred compensation                                                       $53,783       $50,289
             Allowance for loan losses                                                    41,901        25,343
                                                                                       ---------    ----------

                                                                                          95,684        75,632

         Deferred tax liabilities:
             Investment securities, due to reserve for
                 unrealized gains                                                        (49,327)     (104,372)
             Premises and equipment, due to difference
                 in depreciation                                                         (46,315)      (36,632)
                                                                                          ------    ----------

                                                                                          95,642       141,004

                                                                                       $      42      $(65,372)
                                                                                        ========       =======
</TABLE>

     The Bank has determined that the valuation allowance of $-0- as of December
     31,  1996 and 1995 is  reasonable  as it is more  likely  than not that the
     gross  deferred  tax assets of $95,684 and $75,632,  respectively,  will be
     principally realized through future reversals of existing taxable temporary
     differences  and future  taxable  income.  Management  believes that future
     taxable  income  will be  sufficient  to realize the  existing  benefits of
     deductible  temporary  differences  that  cannot be  realized  through  the
     reversal of future taxable temporary differences.

(7) Profit-sharing Plan

     The Bank has adopted a profit-sharing plan that covers substantially all of
     its  employees.   Contributions  are  made  at  a  percentage  of  eligible
     employees'  compensation.  The  Bank  is  under  no  obligation  to  make a
     contribution.   Total  profit-sharing  contribution  expense  was  $84,945,
     $81,787 and $73,608 for 1996, 1995 and 1994, respectively.

(8) Commitments

     The Bank's  financial  statements do not reflect  various  commitments  and
     contingent  liabilities  which arise in the normal  course of business  and
     which  involve  elements of credit risk,  interest  rate risk and liquidity
     risk. These commitments and contingent  liabilities  include commitments to
     extend  credit  and  standby  letters  of  credit.  A summary of the Banks'
     commitments and contingent liabilities at December 31, 1996 is as follows:

         Commitments to extend credit                   $2,061,428
         Standby letters of credit                           6,000

                                                      F - 40

<PAGE>



     Commitments to extend credit and standby letters of credit include exposure
     to some credit loss in the event of  nonperformance  of the  customer.  The
     Bank's credit policies and procedures for financial guarantees are the same
     as those  for  extensions  of credit  that are  recorded  in the  financial
     statements.

     The  commitments to extend credit are comprised  exclusively of undisbursed
     loans and are commonly drawn upon. Historically,  standby letters of credit
     have not been drawn upon.

(9) Stock Split

     The  stockholders  of Pacific State Bank, at their  February 9, 1995 annual
     meeting,  authorized an amendment to the articles of  incorporation  of the
     Bank. The amendment changed the par value of shares  outstanding from $5.00
     per  share  to  $1.00  per  share.  As a  result  of this  amendment,  each
     stockholder  received  five $1.00 par shares for each $5.00 par value share
     held. Total shares  authorized and outstanding  before the stock split were
     81,375.  After the stock split, total shares authorized and outstanding are
     406,875. The number of shares issued, dividends per share, and earnings per
     share have been restated to reflect this five-for-one stock split.

(10) Regulatory Matters

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

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     following   table)  of  total  and  Tier  1  capital  (as  defined  in  the
     regulations)  to risk  weighted  assets (as  defined) and Tier 1 capital to
     average assets (as defined).  Management believes, as of December 31, 1996,
     that  the Bank  meets  all  capital  adequacy  requirements  to which it is
     subject.

     The Bank's actual capital amounts and ratios are presented in the following
table:

<TABLE>
<CAPTION>
                                                                                              To be well capitalized
                                                                         For capital          under prompt corrective
                                           Actual                     adequacy purposes           action provisions
                                        -------------------       -----------------------     ------------------------
                                         Amount       Ratio            Amount       Ratio          Amount        Ratio
      <S>                          <C>                <C>      <C>                 <C>       <C>                  <C>
     As of December 31, 1996:
        Total capital (to risk
           weighted assets)       $   6,915,096       29%      $     1,891,840     8%       $    2,364,800         10.0%
        Tier 1 capital (to risk
           weighted assets)           6,698,440       28               945,920      4            1,418,880          6.0
        Tier 1 capital (to average
           assets)                    6,698,440       13             1,579,413      3            2,632,354          5.0

     As of December 31, 1995:
        Total capital (to risk
           weighted assets)           6,334,504       25             2,026,732      8            2,533,415         10.0
        Tier 1 capital (to risk
           weighted assets)           6,140,282       24             1,013,366      4            1,520,049          6.0
        Tier 1 capital (to average
           assets)                    6,140,282       12             1,526,312      3            2,543,854          5.0


</TABLE>
                                                        F - 41

<PAGE>



     The Bank, as a  state-chartered  bank with deposits  insured by the Federal
     Deposit  Insurance  Corporation  (FDIC) that is not a member of the Federal
     Reserve  System,  is  subject  to the  supervision  and  regulation  of the
     Director  of the Oregon  Department  of  Consumer  and  Business  Services,
     administrated  through the FDIC and the  Division of Finance and  Corporate
     Securities   (Oregon   Director).   As  of  April  1995,  the  most  recent
     notification  from the FDIC categorized the Bank as well capitalized  under
     the  regulatory  framework  for  prompt  corrective  action.  There  are no
     conditions or events since that notification that management  believes have
     changed the institution's category.

     The Bank, as a state-chartered bank, is prohibited from declaring or paying
     any dividends in an amount greater than undivided profits.  At December 31,
     1996 and 1995, undivided profits of approximately  $1,198,440 and $640,282,
     respectively,  were  available  for the payment of dividends  without prior
     regulatory approval.

     In addition,  as a member of the Federal Home Loan Bank (FHLB), the Bank is
     required to hold a minimum  amount of FHLB stock.  The Bank was required to
     hold   157,800  and  147,500   shares  at  December   31,  1996  and  1995,
     respectively,  which represented substantially all of the carrying value of
     FHLB stock held.

(11) Transactions with Related Parties

     Some of the directors, executive officers and principal stockholders of the
     Bank,  and the companies with which they are  associated,  are customers of
     and have had banking  transactions  with the Bank in the ordinary course of
     business, and the Bank expects to have such transactions in the future. All
     loans and  commitments to loan included in such  transactions  were made on
     substantially  the same terms (including  interest rates and collateral) as
     those prevailing at the time for comparable transactions with other persons
     and, in the opinion of the management of the Bank, do not involve more than
     the  normal  risk  of  collectibility  or  present  any  other  unfavorable
     features.

     A  summary  of  activity  with  respect  to loans to  directors,  executive
     officers  and  principal  stockholders  of the  Bank  for the  years  ended
     December 31, 1996, 1995 and 1994 is as follows:

<TABLE>
<CAPTION>
                                                                     1996            1995             1994
                                                                     ----            ----             ----
         <S>                                                       <C>              <C>             <C>
         Balance, beginning of year                                $1,348,734       $1,352,303      $1,466,647
         Additions                                                    699,040          826,000         511,950
         Repayments                                                  (588,163)        (829,569)       (626,294)
                                                                     --------         --------         --------

         Balance, end of year                                      $1,459,611       $1,348,734      $1,352,303
                                                                    =========        =========       ==========
</TABLE>


                                                      F - 42

<PAGE>

                                   APPENDIX A

                      AGREEMENT AND PLAN OF REORGANIZATION


     This  Agreement and Plan of  Reorganization  is entered into effective this
9th day of July, 1997 (the  "Agreement"),  by and between  SECURITY BANK HOLDING
COMPANY ("SBHC"), and PACIFIC STATE BANK, ("Pacific State").

                                    RECITALS:

     A. SBHC is an Oregon  corporation  with its head office at 170 South Second
Avenue, Suite 200, Coos Bay, Oregon.

     B. Pacific State is an Oregon State  Chartered bank with its head office at
1975 Winchester Avenue, Reedsport, Oregon.

     C. The  parties  hereto  desire to enter into a Plan of Merger  under which
SBHC  will  acquire  all of  the  stock  of  Pacific  State  and  Pacific  State
shareholders  will receive  shares of common stock of SBHC pursuant to the terms
of this Agreement.

                                    AGREEMENT

     In  consideration of the mutual  covenants  herein  contained,  the parties
hereby enter into this Agreement and agree as follows:

     For  purposes  of this  Agreement,  the  following  terms  shall  have  the
definitions given:

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Effective  Date" is the date on which the Plan of Merger  is  effected  by
issuance of a Certificate of Merger by the Oregon Director.

     "Employee  Benefit  Plan"  means an  employee  benefit  plan as  defined by
section 3 of ERISA.

     "ERISA"  means the Employee  Retirement  Income  Security  Act of 1984,  as
amended.

     "Exchange  Agent" means Security Bank or such other bank designated by SBHC
to perform the duties of Exchange Agent in this Agreement.

     "FDIC" means the Federal Deposit Insurance Corporation.

     "FHA" means the Federal Housing Administration.

     "FHLMC" means the Federal Home Loan Mortgage Corporation.

     "FNMA" means the Federal National Mortgage Association.

     "FRB" means Federal Reserve Board.


                                       -1-
                                 Appendix A - 1



<PAGE>



     "GNMA" means the Government National Mortgage Association.

     "Oregon  Director" means the Director of the Oregon  Department of Consumer
and Business Services.

     "PSB  Interim"  means the bank to be  charted by SBHC under the name of PSB
Interim Bank pursuant to the  Agreement  whose sole purpose is to merge with and
into Pacific State to effect the Merger.

     "Merger"  means  the  merger  of PSB  Interim  into  Pacific  State  on the
Effective Date in accordance with the Plan of Merger.

     "Oregon  Bank Act" means  Chapter  706  through  716 of the Oregon  Revised
Statutes.

     "Plan of Merger" means the Plan of Merger to be executed by PSB Interim and
Pacific State and  delivered to the Oregon  Director for filing on the Effective
Date in the form attached hereto and incorporated herein by reference.

     "Pacific  State Stock" means shares of common  stock,  $1.00 par value,  of
Pacific  State,  and which will be cancelled or converted into the right to SBHC
stock at the Effective Date.

     "PBGC" means the Pension Benefit Guaranty Corporation.

     "SBA"  means  the  Small  Business  Administration  of  the  Department  of
Commerce.

     "SEC" means the Securities and Exchange Commission.

     "Resultant Bank" means the banking  institution formed by the merger of PSB
Interim  and  Pacific  State as  provided  by the Plan of Merger  which shall be
Pacific State Bank.

     "VA" means the Veterans Administration.

     " SBHC Stock" means shares of common stock,  $5.00 par value, of SBHC which
are to be issued to Pacific State shareholders pursuant to the Plan of Merger.

1.       MERGER

     1.1  Organization of Interim Bank. SBHC covenants to take any and all steps
necessary  and proper to effect the due  incorporation  of PSB  Interim so as to
permit PSB Interim to be merged into  Pacific  State,  as  contemplated  by this
Agreement.

     1.2 Transactions Pursuant to the Plan of Merger. Upon performance of all of
the  covenants  of the parties  hereto and  fulfillment  or waiver of all of the
conditions contained herein, on the Effective Date:

     (a) PSB Interim  shall be merged with and into  Pacific  State on the terms
and  conditions  set forth in the Plan of Merger.  Pursuant to the Merger,  each
share of common  stock of Pacific  State  shall be  converted  into the right to
receive  such number of shares of SBHC (and cash for any  fractional  shares) as
provided in the Plan of Merger. The then outstanding shares

                                       -2-
                                 Appendix A - 2

<PAGE>



     of common  stock of PSB Interim  shall be  converted  into shares of common
stock of Resultant Bank as provided in the Plan of Merger.

     (b) As provided in the Plan of Merger, Pacific State shall be the Resultant
Bank upon effectiveness of the Merger and shall be a wholly-owned  subsidiary of
SBHC.

     (c) SBHC  shall make  available  SBHC  Stock  (and any  required  cash) for
issuance to the  stockholders  of Pacific State in  accordance  with the Plan of
Merger.

2.       REPRESENTATIONS AND WARRANTIES OF PACIFIC STATE.

     Pacific State represents and warrants to SBHC as follows:

     2.1 Organization,  Existence, and Authority of Pacific State. Pacific State
is a bank duly organized,  validly existing, and in good standing under the laws
of the State of Oregon and has all  requisite  corporate  power and authority to
own,  lease,  and operate its properties and assets and carry on its business in
the manner now being conducted. Its activities do not require it to be qualified
to do business in any other state.

     2.2  Authorized  and  Outstanding  Stock,  Options,  and Other Rights.  The
authorized  capital stock of Pacific State  consists of 406,875 shares of common
stock,  with a par value of $1.00 per share, of which all shares are outstanding
and are validly issued, fully paid and nonassessable  (except as provided by the
Oregon Bank Act). No subscriptions, options, warrants, convertible securities or
other rights or commitments  which would enable the holder to acquire any shares
of capital  stock or other  investment  securities  of Pacific  State,  or which
enable or require  Pacific State to acquire shares of its capital stock or other
investment securities from any holder, are authorized, issued or outstanding.

     2.3 Articles of Incorporation,  Bylaws, Minutes. The copies of the Articles
of  Incorporation,  as amended and the Bylaws of Pacific State delivered to SBHC
as Schedule 2.3, are true,  correct and complete copies of existing  Articles of
Incorporation  and Bylaws of Pacific State as amended to date.  Pacific State is
not in violation of any  provision of its Articles of  Incorporation  or Bylaws.
The minute books of Pacific  State which have been or will be made  available to
SBHC for its review  contain  accurate and complete  minutes of all meetings and
all  consents  evidencing  actions  taken  without  a  meeting  by the  Board of
Directors (and any committees thereof) and by its shareholders.

     2.4  No  Holding  Company,   Joint  Venture,  or  Other  Subsidiaries.   No
corporation or other entity is registered or, to the knowledge of Pacific State,
is required to be  registered  as a bank holding  company under the Bank Holding
Company Act of 1956,  as  amended,  because of  ownership  or control of Pacific
State.  Pacific State does not directly or indirectly own or control,  either by
power to control the investment or power to vote, any shares of capital stock of
any other  corporation  or entity,  other than  shares  held in a  fiduciary  or
custodial  capacity in the ordinary  course of business and shares  representing
less than five percent of the outstanding shares of such corporation acquired in
partial or full  satisfaction of debts previously  contracted.  Pacific State is
not a part of any joint venture, or general or limited partnership,  or a member
of any unincorporated association.

     2.5  Shareholder  Reports.  Pacific State has delivered to SBHC as Schedule
2.5  copies  of all of  Pacific  State's  reports  and other  communications  to
stockholders  since January 1, 1995,  including all proxy statements and notices
of shareholder meetings. Until the Effective Date, Pacific State will furnish to
SBHC  copies of all future  communications  within two days such  materials  are
first sent to its shareholders.

                                       -3-
                                 Appendix A - 3

<PAGE>




     2.6 Pacific  State Call  Reports.  Pacific  State has  delivered to SBHC as
Schedule 2.6 copies of Pacific  State's "Call Reports of Conditions  and Income"
filed with the FDIC for December 31, 1994,  1995 and 1996 (which,  together with
all future format reports so filed, the "Pacific State Call Reports"),  together
with copies of all other  reports,  applications,  statements  and other filings
required of a state bank by the FDIC or Oregon Director since December 31, 1994.
Until  the  Effective  Date,  Pacific  State  will  file with the FDIC or Oregon
Director (and will furnish to SBHC within two days  thereafter)  all  additional
reports  and  other  documents  which  Pacific  State  is  required  by  law  or
regulation,  or otherwise files,  with the FDIC or Oregon Director.  The Pacific
State Call Reports have been and will be prepared in accordance  with regulatory
accounting principles, consistently applied throughout the periods presented and
present  fairly the  financial  conditions  and results of  operation of Pacific
State and its subsidiary in accordance  with such  regulatory  principles on the
dates and for the  periods  covered  thereby.  As of the date  filed,  each such
filing has and will be accurate  and  complete  and has  complied or will comply
with all requirements applicable to such filing.

     2.7 Pacific State Financial Reports. Pacific State has delivered to SBHC as
Schedule 2.7 copies of Pacific  State's  Annual Report to  Shareholders  for the
three years ended December 31, 1996 to  Shareholders  (which,  together with all
future reports, the "Pacific State Financial Reports") which future reports will
be  furnish to SBHC  within two days after they are first sent to  shareholders.
Except as noted on Schedule 2.7, the Pacific State  Financial  Reports have been
and  will  be  prepared  in  accordance  with  generally   accepted   accounting
principles,  consistently  applied and present fairly the financial position and
results of operation of Pacific  State on the dates and for the periods  covered
thereby. As of the date issued, each Pacific State Financial Report has and will
be accurate and complete.

     2.8 Books and Records.  The books and records of Pacific  State  accurately
reflect in all material  respects the  transactions to which it is a party or by
which it or its  properties  are bound or subject.  Such books and records  have
been and are accurate and  complete  and comply in all  material  respects  with
applicable legal, regulatory and accounting requirements.

     2.9 Legal Proceedings.  Except for regulatory examinations conducted in the
normal  course of  regulation  of  Pacific  State,  and except as  disclosed  in
Schedule 2.9 delivered to SBHC, there are no actions, suits, proceedings, claims
or  governmental  investigations  pending or, to the knowledge of Pacific State,
threatened  against or affecting Pacific State before any court,  administrative
officer  or  agency,   other  governmental  body  or  arbitration  which  might,
individually or in the aggregate,  result in any material  adverse change in the
business,  assets, earnings,  operation or condition (financial or otherwise) of
Pacific  State  or  which  might  hinder  or  delay  the   consummation  of  the
transactions contemplated by this Agreement or the Plan of Merger.

     2.10 Compliance with Lending Laws and  Regulations.  Except as disclosed in
Schedule 2.10 delivered to SBHC:

     (a) The  conduct by Pacific  State of its  business  and the  operation  by
Pacific  State of the  properties or other assets owned or leased by it does not
violate or infringe any domestic or foreign laws, statutes, ordinances, rules or
regulations,  the enforcement of which, individually or in the aggregate,  would
materially  and  adversely  affect  Pacific  State.  Specifically,  but  without
limitations,  Pacific State is in compliance in all material respects with every
local,  state or federal law or  ordinance,  and any  regulation or order issued
thereunder,  now  in  effect  and  applicable  to  Pacific  State  governing  or
pertaining  to  fair   housing,   anti-redlining,   equal  credit   opportunity,
truth-in-lending,  real estate settlement procedures,  fair credit reporting and
every other prohibition against unlawful  discrimination in residential lending,
or  governing  consumer  credit,  including,  but not limited to, the  Community
Reinvestment Act, the Consumer Credit Protection Act,  Truth-in-Lending Law, and
Regulation Z promulgated by the FRB,

                                       -4-
                                 Appendix A - 4

<PAGE>



and the Real  Estate  Settlement  Procedures  Act of 1974.  All  loans,  leases,
contracts and accounts  receivable (billed and unbilled),  security  agreements,
guarantees and recourse agreements, of Pacific State, as held in its portfolios,
or as sold  into the  secondary  market  represent  and are  valid  and  binding
obligations of their respective  parties and debtors,  enforceable in accordance
with  their  respective  terms;  each of them is based on a valid,  binding  and
enforceable  contract  or  commitment,  each of  which  has  been  executed  and
delivered in full compliance,  in form and substance,  with any and all federal,
state or local  laws  applicable  to  Pacific  State,  or to the other  party or
parties to the contract(s) or commitment(s),  including  without  limitation the
Truth-in-Lending  Act,  Regulations  Z and U of the FRB,  laws  and  regulations
providing  for  nondiscriminatory  practices in the granting of loans or credit,
applicable usury laws, and laws imposing lending limits;  and all such contracts
or commitments  have been  administered  in full  compliance with all applicable
federal,  state  or local  laws or  regulations.  All  Uniform  Commercial  Code
filings,  or  filings of trust  deeds,  or of liens or other  security  interest
documentation  that  are  required  by any  applicable  federal,  state or local
government laws and regulations to perfect the security interests referred to in
any and all of such documents or other security  agreements  have been made, and
all security interests under such deeds,  documents or security  agreements have
been  perfected,  and all  contracts  have been  entered into or assumed in full
compliance with all applicable material legal or regulatory requirements.

     (b) All loan  files of  Pacific  State are  complete  and  accurate  in all
material  respects  and have been  maintained  in  accordance  with good banking
practice.

     (c)  All  notices  of  default,  foreclosure  proceedings  or  repossession
proceedings  against any real or personal property  collateral have been issued,
initiated  and  conducted  by  Pacific  State  in full  formal  and  substantive
compliance with all applicable federal, state or local laws and regulations, and
no loss or  impairment  of any  security  interest,  or exposure to  meritorious
lawsuits or other proceedings against Pacific State has been or will be suffered
or incurred by Pacific State.

     (d) Pacific  State is not in  violation of any  applicable  servicer or any
other  requirements  of the FHA,  VA,  FNMA,  GNMA,  FHLMC,  SBA or any  private
mortgage insurer which insured or guaranteed any loans owned by Pacific State or
as to which  Pacific  State  has sold to other  investors,  the  effect of which
violation would materially and adversely affect the business,  assets, earnings,
operation or condition  (financial  or  otherwise)  of Pacific  State,  and with
respect to such loans  Pacific  State has not done or failed to do, or caused to
be done or  omitted  to be done,  any act the  effect of which  act or  omission
impairs  or  invalidates  (i) any FHA  insurance  or  commitments  of the FHA to
insure,  (ii) any VA guarantee or commitment  of the VA to guarantee,  (iii) any
SBA guarantees or commitments of the SBA to guarantee, (iv) any private mortgage
insurance or commitment of any private mortgage insurer to insure, (v) any title
insurance policy, (vi) any hazard insurance policy, or (vii) any flood insurance
policy required by the National Flood  Insurance Act of 1968, as amended,  which
would materially and adversely affect the business, assets, earnings,  operation
or condition (financial or otherwise) of Pacific State.

     (e) Pacific State has not knowingly engaged  principally,  or as one of its
important  activities,  in the business of  extending  credit for the purpose of
purchasing or carrying any margin stock.

     2.11  Commitments.  Pacific  State has delivered to SBHC as Schedule 2.11 a
listing of all outstanding commitments, including outstanding letters of credit,
repurchase agreements and unfunded agreements to lend of Pacific State.

     2.12  Hazardous  Wastes.  To the knowledge of the directors and officers of
Pacific State, neither Pacific State, nor any other person having an interest in
any property which Pacific State owns or leases,  or has owned or leased,  or in
which either holds any security interest, mortgage, or other liens

                                       -5-
                                 Appendix A - 5

<PAGE>



     or interest  including  but not limited to as  beneficiary  of a trust deed
("Property")  has  engaged  in  the  generation,  use,  manufacture,  treatment,
transportation,  storage  (in tanks or  otherwise),  or  disposal  of  Hazardous
Material on or from such Property.  Individually or in the aggregate,  there has
been no: (i) presence, use, generation,  handling,  treatment, storage, release,
threatened release,  migration or disposal of Hazardous Material; (ii) condition
that  could  result in any use,  ownership  or  transfer  restriction;  or (iii)
condition of nuisance on or from such  Property,  any of which  individually  or
collectively  would  have a material  adverse  effect on the  business,  assets,
earnings,  operation or condition  (financial or  otherwise)  of Pacific  State.
Pacific  State  has  received  no  notice  of,  or has no  reason  to know of, a
condition  that could  give rise to any  private or  governmental  suit,  claim,
action, proceeding or investigation against Pacific State, any such other person
or  such  Property  as a  result  of  any of the  foregoing  events.  "Hazardous
Material" means any chemical,  substance,  material, object, condition, or waste
harmful  to  human  health  or  safety  or  to  the   environment   due  to  its
radioactivity,  ignitability,  corrosivity,  reactivity,  explosivity, toxicity,
carcinogenicity,   infectiousness  or  other  harmful  or  potentially   harmful
properties or effects,  including,  without  limitation,  petroleum or petroleum
products,  and  all  of  those  chemicals,   substances,   materials,   objects,
conditions,  wastes or  combinations  of them  which  are now or become  listed,
defined or  regulated  in any manner by any  federal,  state or local law based,
directly or indirectly, upon such properties or effects.

     2.13 Contingent and Other Liabilities.  Pacific State has delivered to SBHC
as Schedule 2.13 a list of  contingent  and other  liabilities  not set forth in
other schedules, together with copies of documents evidencing those liabilities.
Except as set forth in the  Pacific  State  Financial  Reports  or in  Schedules
delivered by Pacific  State to SBHC,  and except for FDIC  insured  deposits and
federal  funds  purchased  and  securities  sold under  agreements to repurchase
arising out of  transactions  subsequent to the date of such Financial  Reports,
Pacific State has no obligations or liabilities of any nature (whether  accrued,
absolute,  contingent or otherwise)  which are material or which,  when combined
with  all  other  such  obligations  or  liabilities  would be  material  to the
business,  assets, earnings,  operation or condition (financial or otherwise) of
Pacific State.

     2.14 No Adverse Changes.  Except as set forth in Schedule 2.14, since March
31, 1997, (a) there has been no material adverse change in the business, assets,
earnings,  operation or condition (financial or otherwise) of Pacific State; (b)
no cash,  stock or other  dividends,  or other  distributions  with  respect  to
capital  stock,  have been  declared or paid by Pacific  State,  nor has Pacific
State  purchased or redeemed  any of its shares;  and (c) there has not been any
damage, destruction or loss (whether or not covered by insurance) materially and
adversely  affecting any asset  material to Pacific  State.  As of the Effective
Date,  Pacific  State will have no  obligations  or  liabilities  of any nature,
whether  absolute,  accrued,  contingent  or  otherwise,  in excess  of  $15,000
individually, or $50,000 in the aggregate, other than:

     (a) Obligations and liabilities  disclosed in Financial Reports as of March
31, 1997, or Schedules provided herewith;

     (b) Obligations and liabilities  incurred in, or as a result of, the normal
and ordinary course of business,  consistent with past practices,  which do not,
in the  aggregate,  have a  material  adverse  effect on the  business,  assets,
earnings, operation or condition (financial or otherwise) of Pacific State; and

     (c) Obligations and liabilities  incurred  otherwise than in or as a result
of the normal and ordinary  course of business  consistent  with past practices,
provided SBHC shall have consented thereto pursuant to Section 4.1 hereof.


                                       -6-
                                 Appendix A - 6

<PAGE>



     There  is no  basis  for any  claim  against  Pacific  State  or any  other
obligation  or liability  of any nature,  in excess of $15,000  individually  or
$50,000 in the aggregate, not set forth in Pacific State's Schedules.

     2.15  Regulatory  Approvals  Required.  The  nature  of  the  business  and
operations  of  Pacific  State does not  require  any  approval,  authorization,
consent, license,  clearance or order of, any declaration or notification to, or
any filing or registration  with, any  governmental  or regulatory  authority in
order to permit Pacific State to perform its  obligations  under this Agreement,
or to prevent the  termination  of any  material  right,  privilege,  license or
agreement  of  Pacific  State,  or any  material  loss  or  disadvantage  to its
business, upon consummation of the Pacific State Plan of Merger, except for:

     (a) Approval of the Merger by the Oregon Director;

     (b) Approval from the FRB of the acquisition of Pacific State by SBHC;

     (c) Approval of the Plan of Merger by the FDIC and the Oregon Director;

     (d) Issuance of an interim  banking  charter by the Oregon  Director to PSB
Interim;

     (e) Filing of the Plan of Merger with the Oregon Director; and

     (f) Registration with the SEC and state blue sky administrators of the SBHC
Stock to be issued to the Pacific State shareholders.

     2.16 Corporate and Shareholder Approval of Agreement,  Binding Obligations.
Pacific State has all requisite corporate power to execute,  deliver and perform
its obligations under this Agreement. The execution, delivery and performance of
this  Agreement,  and the  transactions  contemplated  thereby,  have  been duly
authorized by the Board of Directors of Pacific State. No other corporate action
on the part of Pacific  State  other than  shareholder  approval  is required to
authorize  this  Agreement  or the Plan of  Merger  or the  consummation  of the
transactions  contemplated  thereby.  This  Agreement has been duly executed and
delivered  by  Pacific  State and  constitutes  the  legal,  valid  and  binding
obligation of Pacific State  enforceable in accordance with its terms.  The Plan
of Merger, when duly executed and delivered by Pacific State will constitute the
legal,  valid and binding  obligation of Pacific State enforceable in accordance
with its terms.

     2.17  No  Defaults  from  Transaction.   Subject  to  compliance  with  the
governmental  approvals  described  in  Section  2.15,  neither  the  execution,
delivery and  performance  of this  Agreement  and the Plan of Merger by Pacific
State,  nor the  consummation  of the  transactions  contemplated  thereby  will
conflict with, result in any breach or violation of, or result in any default or
any  acceleration  of  performance  under,  any  of  the  terms,  conditions  or
provisions  of its  Articles  of  Incorporation  or Bylaws,  or of any  statute,
regulation  or  existing  order,  writ,  injunction  or  decree  of any court or
governmental agency, or of any contract,  agreement or instrument to which it is
a party or by which it is bound, or will result in the declaration or imposition
of any lien, charge or encumbrance upon any of the assets of Pacific State which
are material to their business.  Assuming the accuracy of SBHC's representations
and  warranties,  compliance  with its  covenants,  and the  performance  of its
obligations under this Agreement and the Plan of Merger, the consummation of the
transaction  contemplated  by this  Agreement  will not  result in any  material
adverse  change in the  business,  assets,  earnings,  operations  or conditions
(financial or otherwise) of Pacific State.


                                       -7-
                                 Appendix A - 7

<PAGE>



     2.18 Tax  Returns.  Pacific  State has filed all  federal,  state and other
income,  franchise or other tax  returns,  required to be filed by it; each such
return is complete  and  accurate in all  material  respects;  and all taxes and
related  interest and  liabilities to be paid in connection  therewith have been
paid or adequate  reserve has been  established for the timely payment  thereof.
Pacific State has timely and accurately filed all currency  transaction  reports
required by the Bank  Secrecy  Act, as  amended,  and has timely and  accurately
filed all required information returns and reports, including without limitation
forms 1099,  and has  exercised due  diligence in obtaining  certified  taxpayer
identification numbers as required by the Code and Treasury Regulations. Pacific
State has not received notice of any federal,  state or other income,  franchise
or other tax  assessment  or notice of a  deficiency  to date which has not been
paid or for which adequate reserve has not been provided, and Pacific State does
not know of any pending or threatened  audit or  investigation  of Pacific State
with respect to any tax liabilities. There are currently no agreements in effect
with respect to either  Pacific  State to extend the period of  limitations  for
assessment  or  collection  of any tax.  Pacific  State has delivered to SBHC as
Schedule 2.18 copies of its federal and state tax returns for years 1994 through
1996.

     2.19 Real Property,  Leased Personal Property.  Pacific State has delivered
to SBHC as Schedule 2.19 a list setting forth all real property owned by Pacific
State as present, former or future bank premises and all real property currently
held as other real estate owned.  Except as set forth in that Schedule or except
for  disposition of other real estate owned in the ordinary  course of business,
Pacific  State  will  own all of such  real  property  presently  owned,  on the
Effective  Date.  Except  as may be noted on that  Schedule,  all real  property
reflected in the Pacific State Financial Report as of March 31, 1997 is included
in that  Schedule.  The leases  pursuant to which  Pacific State leases real and
personal  property,  copies of which have also been delivered to SBHC as part of
Schedule 2.19, are valid and effective in accordance with their respective terms
and there is not under any such lease any  default  nor has there  occurred  any
event  which,  with the giving of notice,  lapse of time,  or  otherwise,  would
constitute an event of default. The real and personal property leased by Pacific
State is free of any  adverse  claims.  Except as noted on  Schedule  2.19,  all
buildings and structures on the real property,  the equipment  located  thereon,
and the real and personal  property leased by Pacific State, are in all material
respects in good  operating  condition  and repair and  conform in all  material
respects to all applicable laws,  ordinances and regulations.  Pacific State has
good and marketable title to all of its real and personal  property,  subject to
no mortgages, pledges, encumbrances,  liens or charges of any kind, except liens
for taxes not delinquent and except as shown in Schedule 2.19 delivered to SBHC.
Pacific  State  owns or leases  all  property  on which its  continued  business
operations are materially dependent.

     2.20 Insurance.  Except as set forth in Schedule 2.20, for each of the past
six years and  continuing  to date,  Pacific  State has insured its business and
real and  personal  property  against all risks of a character  usually  insured
against by banks,  including  but not  limited to  financial  institution  bond,
directors and officers liability, property and casualty and commercial liability
insurance,  with customary  amounts of coverage,  deductibles  and exclusions by
reputable  insurers  authorized to transact insurance in the state of Oregon and
such other jurisdictions  where Pacific State operates or owns property,  and it
will maintain all existing  insurance through the Effective Date.  Pacific State
is in compliance with all existing insurance policies and has not failed to give
timely  notice or present  any  material  claim  thereunder.  Pacific  State has
provided  to SBHC as part of  Schedule  2.20  copies of all  insurance  policies
currently  in force  with  respect  to  Pacific  State's  business  and real and
personal property.

     2.21 Trademarks. Pacific State owns all patents, trademarks,  copyrights or
trade names which it considers to be material to its business  taken as a whole,
and have  not  been  charged  with  infringement  or  violation  of any  patent,
trademark,  copyright  or trade  name  which  would be likely to have a material
adverse effect on its business.


                                       -8-
                                 Appendix A - 8

<PAGE>



         2.22 Contracts and  Agreements.  Pacific State has delivered to SBHC as
Schedule 2.22, copies of all material outstanding contracts,  agreements, leases
or  understandings  to which  Pacific  State  is a party or to which  any of its
properties are subject, except those referred to in Schedules furnished pursuant
to other sections of this Agreement,  and except for any contracts or agreements
entered into with Pacific  State  customers in the ordinary  course of business.
Such documents include, without limitation, all agreements, contracts, leases or
understandings  with  officers and  directors of Pacific  State or SBHC,  all of
which are  related to, and have been  entered  into in the  ordinary  course of,
Pacific State's banking  business.  Pacific State is not in material  default or
breach,  nor has there  occurred  any event  which with  notice or lapse of time
would  constitute a material breach or default,  under any contract,  agreement,
instrument,  lease or  understanding,  and,  excluding  any loan  agreements  or
notices with  customers of Pacific State  reflected in Pacific  State's  regular
delinquent  loan  reports  which have been and will be made  available  to SBHC,
Pacific  State does not know of any default by any other party  thereto;  and no
contract,  agreement,  lease or undertaking  referred to in Schedule 2.22, or in
such other  schedules  will be modified or changed prior to the  Effective  Date
without the prior written consent of SBHC. No consent or approval by the parties
thereto is required by reason of this  Agreement  to  maintain  such  contracts,
agreements,  leases and undertakings in effect. No waiver or indulgence has been
granted by any of the landlords under any such leases.

     2.23 Employee Benefits.

     (a) Each  Employee  Benefit Plan  sponsored or  maintained by Pacific State
("Benefit  Plan") is set  forth in  Schedule  2.23.  Except as set forth in such
Schedule,  Pacific State neither has nor has sponsored any other pension, profit
sharing,  thrift, savings, bonus, retirement,  vacation, life insurance,  health
insurance, severance, sickness, disability, medical or death benefit plans.

     Except as set forth on Schedule  2.23,  there are no  employment  contracts
entered  into by Pacific  State and no other  deferred  compensation  contracts,
agreements, arrangements or commitments maintained or agreed to by it. There are
no other compensation,  employment or collective  bargaining  agreements,  stock
options, stock purchase agreements,  life, health,  accident or other insurance,
bonus,  deferred or  incentive  compensation,  change-in-control,  severance  or
separation,  profit  sharing,  retirement,  or  other  employee  fringe  benefit
policies or arrangements of any kind,  covering employees or former employees or
other persons of Pacific State.

     (b) The only "employee  welfare  benefit plans" (as defined in section 3(1)
of ERISA)  sponsored or maintained by Pacific  State,  or to which Pacific State
contributes  ("Welfare Benefit Plan") or are required to contribute,  are as set
forth in Schedule  2.23.  Schedule  2.23  includes  the amount of  liability  of
Pacific  State for payments  more than thirty days past due with respect to such
employee  welfare  benefit plans as of December 31, 1996,  the amount of monthly
payments  due and owing for each month that such  plans are  continued,  and the
amount of liability for claims if Pacific State were to terminate such plans and
the costs involved in any such termination.

     (c)  Other  than as set  forth in  Schedule  2.23,  Pacific  State  has not
maintained a pension benefit plan that is subject to title 1, subtitle B, part 3
of ERISA  ("Pension  Benefit  Plan").  With respect to any such Pension  Benefit
Plan, the amount of liability for any contribution paid or owing with respect to
such Pension Benefit Plan for the last or current plan year and the plan year in
which the  Effective  Date occurs are set forth on Schedule  2.23.  There are no
other material liabilities of Pacific State that would be incurred in connection
with a termination of the Plan, and the Plan is fully funded.

     (d) Pacific  State and, to the  knowledge  of the  executive  officers  and
directors   of  Pacific   State,   all  persons   having   fiduciary   or  other
responsibilities or duties with respect to any Benefit

                                       -9-
                                 Appendix A - 9

<PAGE>



Plan, are, and have since inception been, in compliance in all material respects
with,  and each such Benefit Plan is and has been operated in  accordance  with,
its provisions and in compliance with the applicable laws, rules and regulations
governing such Plan,  including,  without limitation,  the rules and regulations
promulgated by the Department of Labor, the Pension Benefit Guaranty Corporation
and the Internal  Revenue  Service under ERISA or the Code. Each Pension Benefit
Plan and any related trust agreements or annuity contracts (or any other funding
instruments)  comply  currently,  and have complied in the past, both as to form
and  operation,  with the  provisions of ERISA and the Code  (including  section
410(b)  of the  Code  relating  to  coverage),  where  required  in  order to be
tax-qualified  under section 401(b) or 403(a) or other applicable  provisions of
the Code, and all other applicable  laws,  rules and regulations;  all necessary
governmental approvals for the Benefit Plans have been obtained; and a favorable
determination  as to the  qualification  under the Code of each Pension  Benefit
Plan set forth in Schedule 2.23 and each amendment  thereto has been made by the
Internal Revenue Service.

     (e)  Each  Welfare  Benefit  Plan and each  Pension  Benefit  Plan has been
administered to date in material  compliance with the requirements of the claims
procedure of the Code and ERISA. All reports  required by any government  agency
and  disclosures to  participants  with respect to each Welfare Benefit Plan and
each Pension Benefit Plan have been timely made or filed.  Each Benefit Plan has
been  operated  since  inception  in  material  compliance  with  the  governing
instruments  and  applicable  federal or state law. In  particular,  but without
limitation,  each  Welfare  Benefit  Plan  has  been  administered  in  material
compliance  with  federal  law,  including  without  limitation  the health care
continuation  requirements  of federal law ("COBRA").  Other than as required by
COBRA,  and amounts due  Participants  under each Pension Benefit Plan,  Pacific
State has no obligation to furnish health, severance or other benefits under any
Benefit Plan after retirement or other severance of an employee.

     (f) Neither  Pacific  State nor,  to Pacific  State's  knowledge,  any plan
fiduciary of any Welfare  Benefit Plan or Pension  Benefit Plan,  has engaged in
any  transaction  in violation  of section  406(a) or (b) of ERISA (for which no
exemption exists under section 408 of ERISA) or any "prohibited transaction" (as
defined in section  4975(c)(1) of the Code) for which no exemption  exists under
section  4975(c)(2) or (d) of the Code or in any prohibited  transactions  under
predecessor provisions of the Code.

     (g) Pacific  State has had no  liability  to the Pension  Benefit  Guaranty
Corporation  ("PBGC").  No  material  liability  to the PBGC has been or will be
incurred by Pacific State or other trade or business under "common control" with
Pacific State (as determined  under section 414(c) of the Code) ("Common Control
Entity") on account of any  termination  of an  employee  pension  benefit  plan
subject  to title IV of  ERISA.  Except  as set forth in  Schedule  2.23,  since
September  1,  1974,  no filing  has been made by  Pacific  State (or any Common
Control Entity) with the PBGC (and no proceeding has been commenced by the PBGC)
to  terminate  any  employee  pension  benefit plan subject to title IV of ERISA
maintained,  or  wholly or  partially  funded by  Pacific  State (or any  Common
Control  Entity).  Neither  Pacific State nor any Common  Control Entity has (i)
ceased  operations  at a facility so as to become  subject to the  provisions of
section  4062(e) of ERISA,  (ii)  withdrawn as a  substantial  employer so as to
become subject to the  provisions of section 4063 of ERISA,  (iii) ceased making
contributions  on or before the Effective Date to any employee  pension  benefit
plan subject to section  4064(a) of ERISA to which  Pacific State (or any Common
Control Entity) made contributions  during the five years prior to the Effective
Date, or (iv) made a complete or partial  withdrawal from a multi-employer  plan
(as defined in section  3(37) of ERISA) so as to incur  withdrawal  liability as
defined in section  4201 of ERISA  (without  regard to  subsequent  reduction or
waiver of such liability under section 4207 or 4208 or ERISA).

     (h)  Complete  and  correct  copies of the  following  documents  have been
furnished to SBHC as Schedule 2.23:


                                      -10-
                                 Appendix A - 10

<PAGE>



     (i) Each Benefit Plan and any related trust agreements;

     (ii) The most recent summary plan descriptions of each Benefit Plan subject
to ERISA;

     (iii) The most recent determination letters of the Internal Revenue Service
with respect to the qualified status of a Pension Benefit Plan;

     (iv)  Annual  Reports (on form 5500  series)  required to be filed with any
governmental agency for the last two years;

     (v) Financial  information  which identifies (x) all asserted or unasserted
claims  arising under any Benefit  Plan,  (y) all claims  presently  outstanding
against any Benefit Plan, and (z) a description of any future  compliance action
required with respect to any Benefit Plan under ERISA, or federal or state law.

     (i)Each Welfare Benefit Plan and each Pension Benefit Plan is legally valid
and binding and in full force and effect.

     2.24 Employment Disputes.  There is no labor strike,  dispute,  slowdown or
stoppage pending or, to the best knowledge of Pacific State,  threatened against
Pacific  State,  and Pacific State does not have any knowledge of any attempt to
organize any  employees  of Pacific  State into a  collective  bargaining  unit.
Consummation of the Plan of Merger will not (either alone or in combination with
any other act or event)  result in any  payment  of  severance  pay or any other
payment  becoming due from Pacific State to any of its  employees  except as set
forth in Schedule 2.23. Pacific State is not a party to any agreement  involving
payments  to any person or entity  based  upon the  profits,  revenues  or other
financial performance of Pacific State except as set forth on Schedule 2.23.

     2.25 Reserve for Loan Losses.  Pacific State's reserve for loan losses,  as
established  from time to time,  is  adequate  as  determined  by the  standards
applied to Pacific State by the applicable bank regulatory agencies and pursuant
to  generally  accepted  accounting  principles.  At the  time of  closing,  the
percentage  of the reserve to total loans will not be less than such  percentage
was at March 31, 1997.

     2.26  Repurchase  Agreement.  Pacific State has valid and  perfected  first
position security  interests in all government  securities subject to repurchase
agreements and the market value of the collateral  securing each such repurchase
agreement  equals or exceeds the amount of the debt  secured by such  collateral
under such agreement.

     2.27 Shareholder List. The list of shareholders of Pacific State dated June
30, 1997,  provided to SBHC as Schedule  2.27,  is a true,  correct and complete
list of the names, addresses and holdings of all record holders of Pacific State
Stock as of that date.  Pacific  State  shall  notify SBHC of any change in such
stock ownership of over one percent (1%) through the Effective Date.

     2.28 Proxy  Statement.  The  registration  statement to be filed by SBHC on
Form S-4 with the SEC and the proxy  statement  to be used by  Pacific  State to
solicit  proxies  from the  holders of Pacific  State  Stock for the  meeting of
shareholders  held to  consider  and vote  upon this  Agreement  and the Plan of
Merger,  and the transactions  contemplated  thereby (in its definitive form the
"Proxy Statement"),  will fairly describe the transaction and Pacific State, and
will contain no untrue statement of any material fact and will not omit to state
any  material  fact  required  to be stated  therein  or  necessary  to make the
statements  therein not misleading,  except those statements in or omission from
the Proxy Statement which

                                      -11-
                                 Appendix A - 11

<PAGE>



     may be made with respect to SBHC.  Pacific State will promptly  advise SBHC
in writing if at any time prior to the Effective Date Pacific State shall obtain
knowledge of any facts that might make it necessary or  appropriate  to amend or
supplement  the Proxy  Statement  in order to make the  statements  therein  not
misleading or to comply with applicable law.

     2.29  Interests of Directors and Others.  Except as shown on Schedule 2.29,
no officer or director of Pacific State has any material  interest in any assets
or property  (whether real or personal,  tangible or intangible),  of or used in
the business of Pacific State other than as an owner of  outstanding  securities
or  deposit  accounts  of Pacific  State,  or as  borrowers  under  loans  fully
performing in  accordance  with their terms,  which terms are no more  favorable
than those available to  unaffiliated  parties made at or about the same time by
Pacific State.

     2.30  Pacific  State  Schedules.  Pacific  State has  delivered to SBHC the
following schedules, as described in the preceding Sections 2.1 through 2.29:

                  2.3      Articles of Incorporation and Bylaws.
                  2.5      Reports to Shareholders since January 1, 1995.
                  2.6      Pacific State Call Reports of Condition and Income
                           for December 31, 1994, 1995 and 1996.
                  2.7      Pacific State Financial Reports
                  2.9      Schedule of Litigation.
                  2.10     Schedules of Law/Regulatory Violations.
                  2.11     Schedule of Commitments.
                  2.13     Schedule of Contingent and other Liabilities.
                  2.14     Schedule of Changes.
                  2.18     Federal and State Tax Returns for 1994 through 1996.
                  2.19     Schedule of Owned Real Property and Real and
                           Personal Property; Schedule of
                           Encumbrances on Real and Personal Property.
                  2.20     Schedule of Insurance Policies.
                  2.22     Schedule of Contracts and Agreements.
                  2.23     Employee Benefit Plans
                  2.27     Shareholders List as of June 30, 1997.
                  2.29     Schedule of Interests of Management in Property or
                           Business of Pacific State.

         The information in the schedules constitutes additional representations
and warranties  made by Pacific State  hereunder and is  incorporated  herein by
reference.  The copies of  documents  furnished as part of these  schedules  are
true, correct and complete copies and include all amendments,  supplements,  and
modifications thereto and all waivers applicable thereunder.

         2.31 No Misstatements or Omissions.  No  representation  or warranty of
Pacific State in this  Agreement or in any  statement,  certificate  or schedule
furnished or to be furnished by Pacific State  pursuant to this  Agreement or in
connection with the transaction contemplated by this Agreement or in the Plan of
Merger,  contains or will contain any untrue  statements  of a material  fact or
omits or will omit to state any material fact.

         2.32 No  Solicitation.  Between the date hereof and the Effective Date,
Pacific  State,  its Board of Directors  and the  shareholders  of Pacific State
executing this Agreement, shall not directly or indirectly initiate contact with
any  person  or  entity in an effort  to  solicit  any  Alternative  Acquisition
Transaction  (as defined  below),  nor will Pacific State authorize or knowingly
permit any officer or any other person representing or retained by Pacific State
to directly furnish or cause to be furnished any non-published

                                      -12-
                                 Appendix A - 12

<PAGE>



information  concerning  its  business,  properties,  or assets to any person or
entity in  connection  with any possible  Alternative  Acquisition  Transaction.
Pacific State shall promptly orally notify SBHC followed by written  notice,  of
any Alternative Acquisition Transaction,  whether oral or written, by any person
or  persons to  Pacific  State,  or any  indication  from any person  that it is
considering making any Alternative Acquisition Transaction. Such persons further
agree to use his or her best efforts to obtain the approval of the  Agreement by
Pacific  State  shareholders  and to vote his or her Pacific State Stock and any
shares  over  which he or she have  voting  control  in favor of the  Agreement.
Neither  Pacific State nor any of its directors or officers shall be required by
this section to violate the duties imposed by law on Pacific  State's  directors
or officers to Pacific State's shareholders.

         For   purposes  of  this   Agreement,   an   "Alternative   Acquisition
Transaction" means any tender offer, agreement,  understanding or other proposal
of any nature pursuant to which any  corporation,  partnership,  person or other
entity, other than SBHC, would directly or indirectly (i) acquire or participate
in a merger,  share exchange,  consolidation  or any other business  combination
involving  Pacific State; (ii) acquire in excess of fifteen percent (15%) of the
outstanding  Pacific  State Stock or the right to vote fifteen  percent (15%) or
more of the Pacific State Stock;  or (iii) acquire a significant  portion of the
assets or earning power of Pacific State.

3.       REPRESENTATIONS AND WARRANTIES OF SBHC

         SBHC  represents  and warrants to Pacific  State,  as of the  Effective
Date, as follows:

         3.1 Organization,  Existence, Authority of SBHC. SBHC is a corporation,
duly  organized and validly  existing under the laws of the State of Oregon with
all  requisite  corporate  power and  authority  to own,  lease and  operate its
properties  and assets  and to carry on its  business  in the manner  then being
conducted.  Its  activities  do not require it to be qualified to do business in
any foreign jurisdiction.

         3.2  Subsidiaries.  SBHC has no direct or indirect  subsidiaries  other
than Security Bank, Alland Inc., Security Financial Insurance Agency and Lincoln
Security Bank (68.44% owned), collectively herein called "Subsidiaries".  Unless
the context  otherwise  requires,  representations  and warranties of SBHC shall
also  be  deemed  to  include  the   representations   and   warranties  of  the
Subsidiaries. All Subsidiaries are duly organized and validly existing under the
laws of the  State of  Oregon  and have all  requisite  power to own,  lease and
operate  their  properties  and assets and to carry on their  businesses  in the
manner then being  conducted.  Their activities do not require any of them to be
qualified to do business in a foreign jurisdiction.

         3.3  SBHC  Public  Reports.  SBHC has  delivered  to  Pacific  State as
Schedule  3.3 copies of SBHC's  Form  10-KSB  report  filed with the SEC for the
years ended  December 31, 1996 and any Form 10-QSB or Form 8-K or other  similar
reports  filed  since  that  date  (which,  together  with  such  reports  filed
subsequent to such date, the "SBHC Public  Reports").  Until the Effective Date,
SBHC will file with the SEC (and will  furnish to Pacific  State within two days
thereafter) all additional reports and other documents which SBHC is required by
the  Securities  Exchange Act of 1934 or regulations  promulgated  thereunder to
file or otherwise files with the SEC. The SBHC Public Reports have been and will
be  prepared  in  accordance  with  generally  accepted  accounting  principles,
consistently  applied and present  fairly the financial  position and results of
operation of SBHC and its  Subsidiaries on the dates and for the periods covered
thereby.  As of the date filed, each SBHC Public Report has and will be accurate
and complete,  and complies or will comply with all  requirements  applicable to
such filing.

     3.4 Authorized and Outstanding Stock,  Rights. The authorized capital stock
of SBHC consists of 10,000,000 shares of common stock, with a par value of $5.00
per share, of which [3,169,700] shares

                                      -13-
                                 Appendix A - 13

<PAGE>



are outstanding and are validly issued, fully paid and nonassessable,  5,000,000
shares of voting  preferred  stock ($5.00 par value),  and  5,000,000  shares of
non-voting  preferred stock ($5.00 par value),  none of which preferred stock is
issued  or  outstanding.  No  subscriptions,   options,  warrants,   convertible
securities  or other  rights or  commitments  which  would  enable the holder to
acquire any shares of capital stock or other  investment  securities of SBHC, or
which  enable or require  SBHC to acquire  shares of its capital  stock or other
investment  securities from any holder,  are  authorized,  issued or outstanding
except as used in the SBHC Public Reports.

         3.5  Articles  of  Incorporation,  Bylaws,  Minutes.  The copies of the
Articles of  Incorporation  and the Bylaws of SBHC delivered to Pacific State as
Schedule  3.5,  are true,  correct and complete  copies of existing  Articles of
Incorporation  and Bylaws of SBHC, as amended to date.  SBHC is not in violation
of any provision of its Articles of Incorporation or Bylaws. The minute books of
SBHC  contain  accurate  and  complete  minutes of all meetings and all consents
evidencing  actions taken  without a meeting by the Board of Directors  (and any
committees thereof) and by the shareholders of SBHC.

         3.6 No Holding Company or Joint Venture. No corporation or other entity
except the Security Bank Holding Company  Employee Stock Ownership Plan Trust is
registered  or, to the  knowledge of SBHC is required to be registered as a bank
holding company under the Bank Holding Company Act of 1956, as amended,  because
of ownership or control of SBHC.  SBHC does not  directly or  indirectly  own or
control,  either by power to control the investment or power to vote, any shares
of  capital  stock of any other  corporation  or entity  other than set forth in
Section 3.2, other than shares held in a fiduciary or custodial  capacity in the
ordinary  course of business and shares  representing  less than five percent of
the  outstanding  shares  of  such  corporation  acquired  in  partial  or  full
satisfaction  of debts  previously  contracted.  SBHC is not a part of any joint
venture,  or general or limited  partnership,  or a member of any unincorporated
association.

         3.7  Shareholder  Reports.  SBHC  has  delivered  to  Pacific  State as
Schedule  3.7  copies  of all of SBHC's  reports  and  other  communications  to
stockholders  since January 1, 1997,  including all proxy statements and notices
of shareholder meetings.  Until the Effective Date, SBHC will furnish to Pacific
State copies of all future  communications  within two days such  materials  are
first sent to its shareholders.

         3.8 Books and Records. The books and records of SBHC accurately reflect
in all material respects the transactions to which it is a party or by which its
properties  are  bound or  subject.  Such  books and  records  have been and are
accurate and complete and comply in all material respects with applicable legal,
regulatory and accounting requirements.

         3.9 Legal Proceedings.  Except for regulatory examinations conducted in
the normal course of regulation of SBHC, and except as disclosed in Schedule 3.9
delivered to Pacific State, there are no actions, suits, proceedings,  claims or
governmental  investigations  pending or, to the  knowledge of SBHC,  threatened
against or affecting  SBHC before any court,  administrative  officer or agency,
other  governmental  body or  arbitration  which might,  individually  or in the
aggregate,  result  in any  material  adverse  change in the  business,  assets,
earnings, operation or condition (financial or otherwise) of SBHC or which might
hinder  or delay  the  consummation  of the  transactions  contemplated  by this
Agreement or the Plan of Merger.

     3.10 Compliance with Lending Laws and  Regulations.  Except as disclosed in
Schedule 3.10 delivered to Pacific State:

                  (a) The conduct by it of its  business  and the  operation  by
SBHC of the properties or other assets owned or leased by it does not violate or
infringe any domestic or foreign laws, statutes,

                                      -14-
                                 Appendix A - 14

<PAGE>



ordinances,  rules or regulations,  the enforcement of which, individually or in
the aggregate,  would  materially and adversely affect SBHC.  Specifically,  but
without  limitations,  SBHC is in compliance in all material respects with every
local,  state or federal law or  ordinance,  and any  regulation or order issued
thereunder, now in effect and applicable to SBHC governing or pertaining to fair
housing, anti-redlining, equal credit opportunity, truth-in-lending, real estate
settlement procedures, fair credit reporting and every other prohibition against
unlawful  discrimination in residential  lending,  or governing consumer credit,
including,  but not limited to, the  Community  Reinvestment  Act,  the Consumer
Credit Protection Act, Truth-in-Lending Law, and Regulation Z promulgated by the
FRB, and the Real Estate Settlement  Procedures Act of 1974. All loans,  leases,
contracts and accounts  receivable (billed and unbilled),  security  agreements,
guarantees and recourse  agreements,  of SBHC, as held in its portfolios,  or as
sold into the secondary market  represent and are valid and binding  obligations
of their  respective  parties and debtors,  enforceable in accordance with their
respective  terms;  each of them is based on a valid,  binding  and  enforceable
contract or  commitment,  each of which has been  executed and delivered in full
compliance, in form and substance, with any and all federal, state or local laws
applicable  to SBHC,  or to the other  party or  parties to the  contract(s)  or
commitment(s),   including   without   limitation  the   Truth-in-Lending   Act,
Regulations   Z  and  U  of  the  FRB,  laws  and   regulations   providing  for
non-discriminatory  practices  in the  granting  of loans or credit,  applicable
usury  laws,  and  laws  imposing  lending  limits;  and all such  contracts  or
commitments  have  been  administered  in full  compliance  with all  applicable
federal,  state  or local  laws or  regulations.  All  Uniform  Commercial  Code
filings,  or  filings  of trust  deeds,  or of lien or other  security  interest
documentation  that  are  required  by any  applicable  federal,  state or local
government laws and regulations to perfect the security interests referred to in
any and all of such documents or other security  agreements  have been made, and
all security interests under such deeds,  documents or security  agreements have
been  perfected,  and all  contracts  have been  entered into or assumed in full
compliance with all applicable material legal or regulatory requirements.

                  (b) All loan files of SBHC are  complete  and  accurate in all
material  respects  and have been  maintained  in  accordance  with good banking
practice.

                  (c)  All  notices  of  default,   foreclosure  proceedings  or
repossession  proceedings  against any real or personal property collateral have
been issued,  initiated  and  conducted  by SBHC in full formal and  substantive
compliance with all applicable federal, state or local laws and regulations, and
no loss or  impairment  of any  security  interest,  or exposure to  meritorious
lawsuits  or other  proceedings  against  SBHC has been or will be  suffered  or
incurred by SBHC.

                  (d) SBHC is not in violation of any applicable servicer or any
other  requirements  of the FHA,  VA,  FNMA,  GNMA,  FHLMC,  SBA or any  private
mortgage  insurer which  insured or guaranteed  any loans owned by SBHC or as to
which  SBHC has sold to other  investors,  the effect of which  violation  would
materially and adversely  affect the business,  assets,  earnings,  operation or
condition  (financial or otherwise) of SBHC, and with respect to such loans SBHC
has not done or failed to do, or caused to be done or  omitted  to be done,  any
act the  effect of which act or  omission  impairs  or  invalidates  (i) any FHA
insurance  or  commitments  of the  FHA to  insure,  (ii)  any VA  guarantee  or
commitment of the VA to guarantee,  (iii) any SBA  guarantees or  commitments of
the SBA to guarantee,  (iv) any private mortgage  insurance or commitment of any
private mortgage  insurer to insure,  (v) any title insurance  policy,  (vi) any
hazard  insurance  policy,  or (vii) any flood insurance  policy required by the
National  Flood  Insurance Act of 1968, as amended,  which would  materially and
adversely  affect  the  business,  assets,  earnings,   operation  or  condition
(financial or otherwise) of SBHC.

                  (e) SBHC is not knowingly  engaged  principally,  or as one of
its important activities, in the business of extending credit for the purpose of
purchasing or carrying any margin stock.


                                      -15-
                                 Appendix A - 15

<PAGE>



     3.11 Hazardous  Wastes. To the best knowledge of the directors and officers
of SBHC,  neither SBHC nor any other  person  having an interest in any property
which SBHC owns or leases,  or has owned or leased, or in which either holds any
security  interest,  mortgage,  or other  liens or  interest  including  but not
limited  to as  beneficiary  of a trust  deed  ("Property")  has  engaged in the
generation, use, manufacture,  treatment,  transportation,  storage (in tanks or
otherwise),  or  disposal  of  Hazardous  Material  on or  from  such  Property.
Individually  or in the  aggregate,  there  has  been  no:  (i)  presence,  use,
generation, handling, treatment, storage, release, threatened release, migration
or disposal of Hazardous Material;  (ii) condition that could result in any use,
ownership  or transfer  restriction;  or (iii)  condition of nuisance on or from
such Property,  any of which  individually or collectively would have a material
adverse  effect  on the  business,  assets,  earnings,  operation  or  condition
(financial or otherwise) of SBHC. SBHC has not received notice of, or has reason
to know of, a  condition  that  could give rise to any  private or  governmental
suit, claim,  action,  proceeding or investigation  against SBHC, any such other
person or such Property as a result of any of the foregoing  events.  "Hazardous
Material" means any chemical,  substance,  material, object, condition, or waste
harmful  to  human  health  or  safety  or  to  the   environment   due  to  its
radioactivity,  ignitability,  corrosivity,  reactivity,  explosivity, toxicity,
carcinogenicity,   infectiousness  or  other  harmful  or  potentially   harmful
properties or effects,  including,  without  limitation,  petroleum or petroleum
products,  and  all  of  those  chemicals,   substances,   materials,   objects,
conditions,  wastes or  combinations  of them  which  are now or become  listed,
defined or  regulated  in any manner by any  federal,  state or local law based,
directly or indirectly, upon such properties or effects.

     3.12  Contingent  and  Other  Liabilities.  Except as set forth in the SBHC
Public Reports or SBHC Call Reports or in Schedules delivered by SBHC to Pacific
State,  and except for FDIC insured  deposits and federal  funds  purchased  and
securities  sold under  agreements  to  repurchase  arising out of  transactions
subsequent to the date of such Reports,  SBHC has no  obligations or liabilities
of any nature  (whether  accrued,  absolute,  contingent or otherwise)  which is
material or which,  when combined with all other such obligations or liabilities
would be material to the  business,  assets,  earnings,  operation  or condition
(financial or otherwise) of SBHC.

     3.13 No Adverse  Changes.  Since March 31, 1997, there has been no material
adverse  change in the business,  assets,  earnings,  operations,  (financial or
otherwise) of SBHC and its Subsidiaries taken as a whole.

     3.14 Regulatory  Approvals Required.  The nature of business and operations
of SBHC do not require any approval, authorization,  consent, license, clearance
or order of, any declaration or  notification  to, or any filing or registration
with, any  governmental or regulatory  authority in order to permit SBHC and PSB
Interim to perform  their  obligations  under this  Agreement  or Plan of Merger
except for:

     (a) Approval of the Merger by the Oregon Director;

     (b) Approval from the FRB of the acquisition of Pacific State by SBHC;

     (c) Approval of the Plan of Merger by the FDIC and the Oregon Director;

     (d) Issuance of an interim  banking  charter by the Oregon  Director to PSB
Interim;

     (e) Filing of the Plan of Merger with the Oregon Director; and

     (f) Registration with the SEC and state blue sky administrators of the SBHC
Stock to be issued to the Pacific State shareholders.


                                      -16-
                                 Appendix A - 16

<PAGE>



         3.15  Corporate  and   Shareholder   Approval  of  Agreement,   Binding
Obligations.  SBHC has all  requisite  corporate  power to execute,  deliver and
perform  its  obligations  under  this  Agreement  and the Plan of  Merger.  The
execution,  delivery and  performance  of this Agreement and the Plan of Merger,
and the  transactions  contemplated  thereby,  have been duly  authorized by the
Board of Directors of SBHC. No other corporate action on the part of SBHC (other
than the  approval of this  Agreement,  the Plan of Merger and the  transactions
contemplated  thereby by SBHC's  shareholders)  is  required to  authorize  this
Agreement  or the Plan of Merger to which it is a party or the  consummation  of
the transactions contemplated thereby. This Agreement has been duly executed and
delivered by SBHC and  constitutes  the legal,  valid and binding  obligation of
SBHC enforceable  against SBHC in accordance with its terms. The Plan of Merger,
when duly executed and delivered by SBHC, will  constitute the legal,  valid and
binding obligation of SBHC enforceable against it in accordance with its terms.

         3.16 No  Violations.  The execution,  delivery and  performance of this
Agreement  and the Plan of Merger to which it is a party  will not  violate  the
Articles of  Incorporation  or Bylaws of SBHC.  Assuming the accuracy of Pacific
State's representations and warranties,  its compliance with its covenants,  and
its performance of its obligations  under this Agreement and the Plan of Merger,
the  consummation  of the  transactions  contemplated by this Agreement will not
result  in any  material  adverse  change  in the  business,  assets,  earnings,
operations or condition  (financial or otherwise) of SBHC and its  Subsidiaries,
taken as a whole.

         3.17     Employee Benefits.

                  Each  Employee  Benefit Plan  sponsored or  maintained by SBHC
("Benefit  Plan") is set  forth in  Schedule  3.17.  Except as set forth in such
Schedule,  SBHC  neither has nor  sponsors any other  pension,  profit  sharing,
thrift, savings, bonus, retirement,  vacation, life insurance, health insurance,
severance, sickness, disability, medical or death benefit plans.

                  SBHC and,  to the  knowledge  of the  executive  officers  and
directors of SBHC, all other persons having fiduciary or other  responsibilities
or duties with respect to any Benefit Plan,  are, and have since inception been,
in compliance in all material  respects  with, and each such Benefit Plan is and
has been operated and  administered  in accordance  with,  its provisions and in
compliance with the applicable laws, rules and regulations  governing such Plan,
including,  without  limitation,  the rules and  regulations  promulgated by the
Department of Labor, the Pension Benefit  Guaranty  Corporation and the Internal
Revenue Service under ERISA or the Code.

                  Neither SBHC nor, to SBHC's  knowledge,  any plan fiduciary of
any Benefit Plan has engaged in any  transaction  in violation of section 406(a)
or (b) of ERISA (for which no exemption  exists  under  section 408 of ERISA) or
any "prohibited  transaction" (as defined in section 4975(c)(1) of the Code) for
which no exemption exists under section  4975(c)(2) or (d) of the Code or in any
prohibited  transactions under predecessor  provisions of the Code. SBHC has had
no liabilities to the Pension Benefit Guaranty Corporation ("PBGC").

         3.18 Proxy Statement. The registration statement to be filed by SBHC on
Form S-4  with the SEC and the  proxy  statement  to be used by SBHC to  solicit
proxies for the meeting of SBHC shareholders held to consider and vote upon this
Agreement, and the transactions contemplated thereby (in its definitive form the
"Proxy  Statement"),  will fairly describe the transaction and the parties,  and
will contain no untrue statement of any material fact and will not omit to state
any  material  fact  required  to be stated  therein  or  necessary  to make the
statements  therein not misleading,  except those statements in or omission from
the Proxy  Statement  which may be made in reliance upon and in conformity  with
information furnished by Pacific State for use in the Proxy Statement. SBHC will
promptly advise Pacific

                                      -17-
                                 Appendix A - 17

<PAGE>



State in writing if at any time prior to the Pacific State or SBHC shareholders'
meetings,  SBHC shall obtain knowledge of any facts that might make it necessary
or appropriate  to amend or supplement the Proxy  Statement in order to make the
statements therein not misleading or to comply with applicable law.

     3.19 Organization,  Existence, and Authority of the Interim Bank. As of the
Effective Date, PSB Interim will be a state banking corporation, duly organized,
validly  existing,  and in good standing  under the laws of the State of Oregon,
with all requisite power and authority to own, lease, and operate its properties
and assets and carry on their businesses in the manner then being conducted. PSB
Interim  will  not  have  any  significant  assets  other  than  cash  and  cash
equivalents  and no  liabilities  other  than  organizational  expenses  and its
obligation  under the Plan of Merger.  PSB  Interim  will not be  authorized  to
conduct any banking business and will not have conducted any business other than
that necessary to effect the transactions contemplated by the Plan of Merger.

     3.20 SBHC  Schedules.  SBHC has  delivered to Pacific  State the  following
schedules, as described in the preceding Sections 3.1 through 3.19:

                  3.3      SBHC Public Reports.
                  3.5      Articles of Incorporation and Bylaws.
                  3.7      Reports to Shareholders since January 1, 1997.
                  3.9      Schedule of Litigation.
                  3.10     Schedules of Law/Regulatory Violations.
                  3.17     Employee Benefit Plans

         The information in the schedules constitutes additional representations
and warranties made by SBHC hereunder and is  incorporated  herein by reference.
The copies of documents  furnished as part of these schedules are true,  correct
and complete copies and include all amendments,  supplements,  and modifications
thereto and all waivers applicable thereunder.

         3.21 No Misstatements or Omissions.  No  representation  or warranty of
SBHC to this Agreement or in any statement, certificate or schedule furnished or
to be furnished by SBHC pursuant to this Agreement, contains or will contain any
untrue statement of a material fact.

4.       COVENANTS OF PACIFIC STATE

         4.1 Certain Actions.  During the period between the date hereof and the
earlier of the Effective  Date or the  termination  of this  Agreement,  Pacific
State shall not, without first obtaining the written approval of SBHC:

                  (a)      Amend its Articles of Incorporation or Bylaws;

                  (b)  Declare  or  pay  any  dividend;  redeem,  repurchase  or
otherwise  acquire or agree to acquire any of Pacific  State's Stock; or make or
commit to make any other  distribution  to Pacific State's  stockholders  except
that it will declare and pay (or has declared and paid) a cash dividend equal to
its regular  semi-annual cash dividend of $0.56 per share provided such dividend
does not exceed Pacific  State's after tax income from April 1, 1997 through the
Effective Date.

                  (c) Except under options and convertible securities identified
in Schedule 2.2, issue,  sell, or deliver;  agree to issue, sell or deliver;  or
grant or agree to grant any shares of any class of the stock of  Pacific  State;
any securities convertible into any of such shares; or any options, warrants, or
other rights to purchase;

                                      -18-
                                 Appendix A - 18

<PAGE>




     (d) Except in the ordinary  course of  business,  borrow or agree to borrow
any funds or voluntarily incur, assume or become subject to, whether directly or
by way of  guarantee  or  otherwise,  any  commitment,  obligation  or liability
(absolute or contingent); or cancel or agree to cancel any debts or claims;

     (e) Except (for the sale of the surplus rental  building or in the ordinary
course of business,  lease, sell or transfer;  agree to lease, sell or transfer;
or grant or agree to grant any preferential  rights to lease or acquire,  any of
its assets,  property or rights;  make or permit any amendment or termination of
any contract,  agreement,  instrument or other right to which Pacific State is a
party and which is  material  to Pacific  State's  business,  assets,  earnings,
operation or condition (financial or otherwise);  or mortgage, pledge or subject
to a lien or any other encumbrance any of its assets, tangible or intangible;

     (f) Violate, or commit a breach of or default under any contract, agreement
or  instrument  to  which it is a party or to  which  any of its  assets  may be
subject and which is material to its business,  assets,  earnings,  operation or
condition  (financial or otherwise);  or violate any applicable law, regulation,
ordinance,  order,  injunction  or  decree  or  any  other  requirements  of any
governmental body or court, relating to its assets or business;

     (g) Increase or agree to increase the compensation  payable to any officer,
director,  employee  or agent,  except  for merit  increases  to  non-management
personnel in the ordinary  course of business  consistent  with past  practices;
enter into any  contract  of  employment  for a period  greater  than 30 days or
providing for payments upon  termination  of employment or the occurrence of any
other event including but not limited to the consummation of the Plan of Merger;
or enter into or make any change in any Employee Benefit Plan except as required
by law;

     (h)  Except in the  ordinary  course of  business  through  foreclosure  or
transfer  in lieu  thereof  in the  collection  of loans to  customers,  acquire
control  of  or  any  other  ownership   interest  in  any  other   corporation,
association,  joint  venture,  partnership,  business  trust or  other  business
entity;  acquire  control or  ownership of all or a  substantial  portion of the
assets of any of the foregoing; merge, consolidate or otherwise combine with any
other  corporation;  or  enter  into  any  agreement  providing  for  any of the
foregoing;

     (i) Acquire an ownership or leasehold interest in any real property whether
by  foreclosure,  deed in lieu of  foreclosure  or otherwise  without  making an
appropriate  environmental  evaluation and without providing such evaluation and
advance notice to SBHC at least 30 days in advance;

     (j) Make any payment in excess of $10,000 in  settlement  of any pending or
threatened legal proceeding involving a claim against Pacific State;

     (k)  Engage  in any  activity  or  transaction  which is other  than in the
ordinary course of business  including the sale of any  properties,  securities,
servicing  rights,  loans or other assets  except as  specifically  contemplated
hereby,  or which would have a material adverse effect on the business,  assets,
earnings, operation or condition (financial or otherwise) of Pacific State;

     (l) Acquire, open or close any office or branch;

     (m) Do any act which causes  Pacific  State not to remain in good  standing
with  all  regulatory   authorities   having   jurisdiction  over  its  business
operations;

                                      -19-
                                 Appendix A - 19

<PAGE>




     (n) Make or commit to make any capital  expenditures,  capital additions or
capital improvements involving an amount in excess of $10,000;

     (o)  Make,  renew,  commit  to make,  or  materially  modify  any loan over
$100,000  or a series of loans or  commitments  over  $100,000  to any person or
related  persons  without  furnishing  a copy of the report  provided to Pacific
State's  loan  committee  to SBHC  within  three (3)  business  days  after such
approval;

     (p) Enter into or modify any agreement or arrangement  (except for renewals
of previously  disclosed  indebtedness) which alone or together with all similar
arrangements exceeds $25,000, with any director or officer of Pacific State, any
person who owns more than five percent (5%) of the outstanding  capital stock of
Pacific  State,  or any  business or entity in which such  director,  officer or
beneficial owner has an ownership interest in excess of ten percent (10%);

     (q)  Since  March  31,  1997  has not and  will  not  sell  any  investment
securities  at a gain except as necessary to provide  liquidity,  in  accordance
with past practices;

     (r) Since  March 31,  1997 and  through the date of closing has accrued for
year end  employee  discretionary  bonuses  at the rate of six  percent  (6%) of
compensation  and the  anticipated  profit sharing  contribution  at the rate of
fifteen percent (15%) of compensation.

     4.2 Filing Reports and Returns, Payment of Taxes. During the period between
the date hereof and the earlier of the Effective Date or the termination of this
Agreement,  Pacific  State  shall  duly and  timely (by the due date or any duly
granted  extension  thereof)  file all reports and returns  required to be filed
with federal, state, local, foreign and other regulatory authorities, including,
without  limitation,  reports  required  to be filed  with  the  FDIC or  Oregon
Director and all  required  federal,  state and local tax returns.  Unless it is
contesting  the  same  in  good  faith  and,  if  appropriate,  has  established
reasonable  reserves  therefore,  Pacific  State will promptly pay all taxes and
assessments  indicated  by tax returns as due or  otherwise  lawfully  levied or
assessed upon it or any of its properties and withhold or collect and pay to the
proper  governmental  authorities  or hold in separate  bank  accounts  for such
payment  all taxes  and other  assessments  which are  required  by law to be so
withheld or collected.

     4.3 Preservation of Business. During the period between the date hereof and
the earlier of the Effective Date or the termination of this Agreement,  Pacific
State shall use its best efforts to preserve  intact its business  organization;
to preserve its  relationships  and goodwill with its  customers,  employees and
other having  business  dealings with it; and to keep  available the services of
its present officers, agents and employees. Pacific State will not institute any
novel,  unusual  or  material  change  in its  methods  of  management,  lending
policies, personnel policies, accounting, marketing, investments or operations.

     4.4 Best Efforts.  Pacific State will use its best efforts to obtain and to
assist SBHC in obtaining all necessary approvals, consents and orders, including
but not  limited to approval of the FDIC,  FRB and the Oregon  Director,  to the
transactions  contemplated  by this  Agreement  and the Plan of  Merger,  and to
obtain the approval of the shareholders of Pacific State to the Agreement and to
the Plan of Merger.  Further,  Pacific  State will use its best efforts to cause
the written  assent at the end of this  Agreement  of the  Directors  of Pacific
State.

     4.5  Continuing  Accuracy of  Representatives  and  Warranties.  During the
period  between  the date hereof and the  earlier of the  Effective  Date or the
termination  of this  Agreement,  Pacific  State will not take any action  which
would cause or constitute a breach of any of the  representations  or warranties
of Pacific  State  contained  in this  Agreement  or which  would cause any such
representations or warranties,

                                      -20-
                                 Appendix A - 20

<PAGE>



if made on and as the date of such event or the Effective  Date, to be untrue or
inaccurate  in any  material  respect  (other  than  an  event  so  affecting  a
representation  or warranty which is permitted hereby or is expressly limited to
a state of facts existing at a time prior to the  occurrence of such event).  In
the event of, and  promptly  upon  becoming  aware of the  occurrence  of or the
pending or  threatened  occurrence  of any event which would cause or constitute
such a breach or  inaccuracy,  Pacific State will give detailed  written  notice
thereof to SBHC and will use its best efforts to prevent or promptly remedy such
breach or inaccuracy.

     4.6 Updating  Schedules.  During the period between the date hereof and the
earlier of the Effective  Date or the  termination  of this  Agreement,  Pacific
State will,  from time to time and as  appropriate  to ensure that the schedules
provided to SBHC remain at all times accurate and complete, to and including the
Effective Date, promptly supplement the schedules.  Notwithstanding  anything to
the contrary contained herein,  supplementation of such schedules  following the
execution  of this  Agreement  shall not be  deemed a  modification  of  Pacific
State's representations or warranties contained herein.

     4.7 Rights of Access.  During the period  between  the date  hereof and the
earlier of the Effective  Date or the  termination  of this  Agreement,  Pacific
State agrees to permit SBHC, and its employees,  agents and representatives full
access to the premises of Pacific State on  reasonable  notice and to all books,
files and  records of Pacific  State,  including  but not limited to loan files,
litigation files and federal and state  examination  reports,  and to furnish to
SBHC such financial and operating data and other information with respect to the
business and assets of Pacific State as SBHC shall reasonably request.  Further,
Pacific State agrees to provide such access,  information and written assurances
and  representations  as SBHC's  certified  public  accountants  may  reasonably
request  in order to  enable  them to audit  Pacific  State's  balance  sheet at
December 31, 1996 and March 31, 1997 and the results of operations  for the year
and three months, then ended, respectively.

     4.8 Delivery of Reports.  During the period between the date hereof and the
earlier of the Effective  Date or the  termination  of this  Agreement,  Pacific
State will deliver to SBHC promptly upon preparation copies of:

     (a)  Minutes  of  meetings  of  Pacific  State's  shareholders,   Board  of
Directors, and management or director committees;

     (b) Pacific State loan committee reports and reports of loan delinquencies,
foreclosures and other adverse developments regarding loans; and of developments
regarding other real estate owned or other assets acquired  through  foreclosure
or action in lieu thereof;

     (c) All regularly prepared internal financial  statements of Pacific State,
which shall be issued not less frequently than monthly; and

     (d)  Quarterly  statements  of  condition  and income  verified  by Pacific
State's chief financial officer and complying with either regulatory  accounting
principles or generally accepted  accounting  principles  consistently  applied,
which  present  fairly the  financial  condition  and results of  operations  of
Pacific State on the dates and for the periods covered.

     4.9 Payment of  Obligations.  During the period between the date hereof and
the earlier of the Effective Date or the termination of this Agreement,  Pacific
State will pay promptly upon receipt of billings all accounts payable, including
professional  fees  for  legal,  financial  and  accounting  services,  and will
maintain its assets in accordance with good business practices.


                                      -21-
                                 Appendix A - 21

<PAGE>



     4.10  Shareholder  Meeting.  Upon  effectiveness  with the SEC of the Proxy
Statement,  Pacific State shall promptly call a meeting of its  shareholders  to
consider and vote upon this Agreement,  the Plan of Merger and the  transactions
contemplated  thereby.  Pacific  State  shall  give  notice  of the  meeting  in
accordance  with  Oregon  law  and all  requirements  of  laws  and  regulations
applicable  to the  merger  transaction.  Pacific  State  shall  deliver  to its
shareholders a proxy statement complying with the representations and warranties
of Section 2.28 hereof in connection  with the  shareholders  meeting.  Provided
that the  representations and warranties of SBHC contained herein continue to be
accurate, the Board of Directors of Pacific State will recommend approval of all
matters  submitted to the  shareholders  unless,  upon advise of counsel,  their
fiduciary  duties  otherwise  requires  and the  shareholders  of Pacific  State
signing this Agreement agree to vote all Pacific State shares held or controlled
by them for the approval of all such matters.

     4.11 Other Actions. Pacific State covenants and agrees to execute, file and
record  such  documents  and do such other acts and things as are  necessary  or
appropriate to obtain  required  government  and regulatory  approvals to and to
otherwise accomplish this Agreement and the Plan of Merger.

     4.12  Appointment to Pacific State Board.  As of or  immediately  after the
Effective Date,  Pacific State will cause to be appointed two current members of
SBHC's  Board,  designated  by  SBHC,  to serve on the  Pacific  State  Board of
Directors until its next annual meeting of shareholders.

     5. COVENANTS OF SBHC

     5.1  Certain  Actions.  During the period  between  the date hereof and the
earlier of the Effective Date or the termination of this  Agreement,  SBHC shall
not, without first obtaining the written approval of Pacific State:

     (a) Amend its Articles of Incorporation or Bylaws;

     (b) Declare or pay any dividend; redeem, repurchase or otherwise acquire or
agree to  acquire  any of SBHC's  capital  stock;  or make or commit to make any
other distribution to SBHC's  stockholders except a regular cash dividend of not
more than $0.12 per share;

     (c) Issue, sell, or deliver;  agree to issue, sell or deliver;  or grant or
agree to grant any  shares of any  class of the  stock of SBHC;  any  securities
convertible into any of such shares; or any options,  warrants,  or other rights
to  purchase,  at a price less than the  prevailing  market  price for such SBHC
securities except as may be permitted pursuant to existing stock option or other
compensation plans identified in the SBHC Public Reports;

     (d)  Except  in  the  ordinary  course  of  business,  or  to  finance  the
transactions contemplated by the Agreement,  borrow or agree to borrow any funds
or voluntarily incur, assume or become subject to, whether directly or by way of
guarantee or otherwise,  any liability  (absolute or  contingent);  or cancel or
agree to cancel any debts or claims;

     (e) Except in the ordinary  course of business or otherwise  anticipated or
permitted by the Agreement,  lease,  sell or transfer;  agree to lease,  sell or
transfer;  or  grant  or agree to  grant  any  preferential  rights  to lease or
acquire, any of its assets,  property or rights; make or permit any amendment or
termination of any contract, agreement, instrument or other right to which it is
a party and which is material to its business,  assets,  earnings,  operation or
condition (financial or otherwise); mortgage, pledge or subject to a lien or any
other encumbrance any of its assets, tangible or intangible

                                      -22-
                                 Appendix A - 22

<PAGE>



or agree to  acquire or be  acquired  by way of merger or  otherwise,  any other
financial  institution  except  for the  creation  of a  subsidiary  to  operate
Security Bank's Brookings branch;

     (f) Violate, or commit a breach of or default under any contract, agreement
or  instrument  to  which it is a party or to  which  any of its  assets  may be
subject and which is material to its business,  assets,  earnings,  operation or
condition  (financial or otherwise);  or violate any applicable law, regulation,
ordinance,  order,  injunction  or  decree  or  any  other  requirements  of any
governmental body or court, relating to its assets or business;

     (g) Acquire an ownership or leasehold interest in any real property whether
by  foreclosure,  deed in lieu of  foreclosure  or otherwise  without  making an
appropriate environmental evaluation;

     (h)  Engage in any  activity  or  transaction  which  would have a material
adverse  effect  on the  business,  assets,  earnings,  operation  or  condition
(financial or otherwise) of SBHC;

     (i) Do any act which  causes SBHC not to remain in good  standing  with all
regulatory authorities having jurisdiction over their business operations;

     5.2 Filing Reports and Returns, Payment of Taxes. During the period between
the date hereof and the earlier of the Effective Date or the termination of this
Agreement,  SBHC  shall  duly and  timely  (by the due date or any duly  granted
extension  thereof)  file all  reports  and  returns  required  to be filed with
federal,  state,  local,  foreign and other regulatory  authorities,  including,
without  limitation,  reports  required  to be filed with the FRB,  FDIC and the
Oregon Director and all required federal, state and local tax returns. Unless it
is  contesting  the same in good  faith and,  if  appropriate,  has  established
reasonable reserves therefore,  SBHC will promptly pay all taxes and assessments
indicated by tax returns as due or otherwise lawfully levied or assessed upon it
or  any of  its  properties  and  withhold  or  collect  and  pay to the  proper
governmental  authorities or hold in separate bank accounts for such payment all
taxes and other  assessments  which are  required  by law to be so  withheld  or
collected.

     5.3 Preservation of Business. During the period between the date hereof and
the earlier of the Effective  Date or the  termination of this  Agreement,  SBHC
shall use its best  efforts to preserve  intact its  business  organization;  to
preserve its relationships and goodwill with its customers,  employees and other
having  business  dealings  with it; and to keep  available  the services of its
present  officers,  agents and  employees.  SBHC will not  institute  any novel,
unusual or  material  change in its  methods of  management,  lending  policies,
personnel policies, accounting, marketing, investments or operations.

     5.4 Best  Efforts.  SBHC will use its best  efforts to obtain and to assist
Pacific  State in  obtaining,  all  necessary  approvals,  consents  and orders,
including but not limited to approvals of the FRB, FDIC and the Oregon Director,
to the transactions  contemplated by this Agreement and the Plan of Merger,  and
to obtain the approval of the  shareholders  of SBHC to the Agreement and to the
Plan of Merger.

     5.5  Continuing  Accuracy of  Representatives  and  Warranties.  During the
period  between  the date hereof and the  earlier of the  Effective  Date or the
termination of this  Agreement,  SBHC will not take any action which would cause
or  constitute  a breach of any of the  representations  or  warranties  of SBHC
contained  in this  Agreement or which would cause any such  representations  or
warranties,  if made on and as the date of such event or the Effective  Date, to
be  untrue  or  inaccurate  in any  material  respect  (other  than an  event so
affecting a representation or warranty which is permitted hereby or is expressly
limited to a state of facts  existing at a time prior to the  occurrence of such
event). In the event of, and

                                      -23-
                                 Appendix A - 23

<PAGE>



promptly upon becoming  aware of the  occurrence of or the pending or threatened
occurrence  of any  event  which  would  cause or  constitute  such a breach  or
inaccuracy,  SBHC will give detailed written notice thereof to Pacific State and
will use its  best  efforts  to  prevent  or  promptly  remedy  such  breach  or
inaccuracy.

     5.6 Updating  Schedules.  During the period between the date hereof and the
earlier of the Effective Date or the termination of this  Agreement,  SBHC will,
from time to time and as  appropriate  to ensure that the Schedules  provided to
Pacific State remain at all times  accurate and  complete,  to and including the
Effective Date, promptly supplement the Schedules.  Notwithstanding  anything to
the contrary contained herein,  supplementation of such Schedules  following the
execution  of this  Agreement  shall  not be  deemed a  modification  of  SBHC's
representations or warranties contained herein.

     5.7 Rights of Access.  During the period  between  the date  hereof and the
earlier of the Effective Date or the termination of this Agreement,  SBHC agrees
to permit  Pacific  State and its  employees,  agents and  representatives  full
access to the premises of SBHC on reasonable notice and to all books,  files and
records of SBHC,  including but not limited to loan files,  litigation files and
federal  and state  examination  reports,  and to furnish to Pacific  State such
financial and operating data and other  information with respect to the business
and assets of SBHC as Pacific State shall reasonably request.

     5.8 Delivery of Reports.  During the period between the date hereof and the
earlier of the Effective Date or the  termination of this  Agreement,  SBHC will
deliver to Pacific State promptly upon preparation copies of:

     (a) All regularly  prepared  internal  financial  statements of SBHC, which
shall be issued not less frequently than monthly; and

     (b) Quarterly  statements of condition and income  verified by SBHC's chief
financial officer and complying with generally  accepted  accounting  principles
consistently  applied,  which present fairly the financial condition and results
of operations of SBHC on the dates and for the periods covered.

     5.9 Payment of  Obligations.  During the period between the date hereof and
the earlier of the Effective  Date or the  termination of this  Agreement,  SBHC
will pay  promptly  upon receipt of billings  all  accounts  payable,  including
professional  fees for legal and  accounting  services,  and will  maintain  its
assets in accordance with good business practice.

     5.10 Shareholder Meeting.  Upon the effectiveness with the SEC of the Proxy
Statement,  SBHC shall promptly call a meeting of its  shareholders  to consider
and approve  this  Agreement,  the Plan of Merger and the issuance of SBHC Stock
contemplated  thereby.  SBHC shall give notice of the meeting in accordance with
Oregon  law and all  requirements  of laws  and  regulations  applicable  to the
approval.  SBHC shall deliver to its  shareholders a proxy  statement  complying
with the  representations  and  warranties  of Section 3.18 hereof in connection
with the shareholders meeting.  Provided that the representations and warranties
of  Pacific  State  contained  herein  continue  to be  accurate,  the  Board of
Directors of SBHC will recommend approval of this Agreement and the transactions
contemplated thereby to the SBHC shareholders.

     5.11 Organize Interim Bank and Approve Plan of Merger.  Promptly  following
execution  of this  Agreement,  SBHC  will  organize  and file  with the  Oregon
Director  Articles  of  Incorporation  for PSB Interim  and will  promptly  seek
approval from all regulatory  bodies of the Plan of Merger and the  transactions
contemplated by this Agreement.  Further, SBHC will cause the Board of Directors
of PSB  Interim to approve  the Plan of Merger and will  consent to such Plan of
Merger as Interim's sole

                                      -24-
                                 Appendix A - 24

<PAGE>



shareholder  and  provide  the  shares of SBHC  Stock  and  other  consideration
required in order to consummate the Plan of Merger.

     5.12 Other  Actions.  SBHC  covenant and agree to execute,  file and record
such documents and do such other acts and things as are necessary or appropriate
to obtain  required  government  and  regulatory  approvals  to and to otherwise
accomplish this Agreement and the Plan of Merger.

     5.13  Appointment  to SBHC and Security Bank Boards.  As of or  immediately
following  the Effective  Date,  SBHC will cause to be appointed to its Board of
Directors two current  members of Pacific  State's Board  selected by such Board
and  acceptable to SBHC and to nominate such persons (or their  replacements  as
selected by the Pacific  State  Board) to serve an ensuing  term of at least two
years,  subject to a required  shareholder vote at the 1998 Annual  Shareholders
Meeting.  Further SBHC will cause to be  appointed  to Security  Bank's Board of
Directors a current  member of Pacific  State's Board of Directors for a term or
terms to expire no sooner than March,  1999.  SBHC agrees that it will not amend
the  Articles of  Incorporation  or Bylaws of PSB or take any other action which
would materially  diminish the right of  indemnification  currently afforded the
Board of Directors of PSB.

     5.14 PSB and Employee  Matters.  The Board of  Directors  of Pacific  State
shall continue to have the authority to establish and determine PSB policies and
practices  and the  compensation  for  Pacific  State  officers  and  employees,
including the President's  Deferred  Compensation Plan consistent with corporate
wide policies.

     Promptly after the Effective  Date,  SBHC's shall ensure that Pacific State
employees are permitted to  participate  in the employee  benefit  programs then
made  available  to Security  Bank  employees  with credit for service  with PSB
deemed  service  with  SBHC for  eligibility  and  vesting  purposes,  provided,
however,  that  employees  of Pacific  State as of the  Effective  Date shall be
entitled to have health  insurance  premiums for themselves and their dependents
paid by Pacific  State so long as such  dependents  are eligible for coverage by
the group health  insurance  provided and such payment does not violate ERISA or
other applicable rules.  Pacific State shall not pay for dependent  coverage for
employees whose employment  commences after the Effective Date. It is the intent
of SBHC to include PSB employees  within its Employee  Stock  Ownership Plan and
Trust in lieu of such  employees  receiving the full amount of PSB's 1997 profit
sharing contribution to its 401(k) plan if such is legally permissible.

     6. CONDITIONS TO OBLIGATIONS OF SBHC

     The  obligation  of SBHC  under  this  Agreement  and the Plan of Merger to
consummate the Merger,  shall be subject to the  satisfaction,  on or before the
Effective  Date, of the following  conditions  (unless waived by SBHC in writing
and not required by law):

     6.1  Shareholders  Approvals.  Approval of this  Agreement  and the Plan of
Merger by the  stockholders  of SBHC and Pacific State and holders of fewer than
seven  percent of Pacific  State shall have voted  against and  otherwise  taken
steps to perfect their dissenter appraisal rights.

     6.2 No  Litigation.  Absence of any suit,  action,  or proceeding  (made or
threatened)  against SBHC, Pacific State, PSB Interim, or any of their directors
or officers,  seeking to challenge,  restrain,  enjoin, or otherwise affect this
Agreement  or the  Plan of  Merger  or the  transactions  contemplated  thereby;
seeking to restrict  the rights of the parties or the  operation of the business
of Pacific State or SBHC after consummation of the Plan of Merger; or seeking to
subject  the  parties  to this  Agreement  or the Plan of Merger or any of their
officers or  directors  to any  liability,  fine,  forfeiture  or penalty on the
grounds that the parties hereto or their  directors or officers have violated or
will violate their fiduciary

                                      -25-
                                 Appendix A - 25

<PAGE>



duties to their  respective  shareholders  or will violate any applicable law or
regulation in connection  with the  transactions  contemplated by this Agreement
and the Plan of Merger.

     6.3 No  Banking  Moratorium.  Absence  of a  banking  moratorium  or  other
suspension  of payment by banks in the United  States or any new  limitation  on
extension of credit by commercial banks in the United States.

     6.4 Regulatory Approvals. Procurement of all consents, orders and approvals
required by law, and the  satisfaction  of all other  necessary  or  appropriate
legal  requirements,  including  but not  limited to  declaration  by the SEC of
effectiveness of the Registration Statement,  and approvals by FRB, FDIC and the
Oregon Director of the transaction contemplated by the Agreement and the Plan of
Merger,   without  any  conditions   which  SBHC  determines  to  be  materially
disadvantageous  or burdensome,  and the  expiration of all  regulatory  waiting
periods.

     6.5 Other Consents.  Receipt of all other consents and approvals  necessary
for consummation of the transactions contemplated by this Agreement and the Plan
of Merger.

     6.6 Opinion of Counsel.  Receipt by SBHC of a favorable  opinion by Schwabe
Williams & Wyatt,  counsel to Pacific State, in form and substance  satisfactory
to SBHC and its counsel, to the effect that:

     (a)  Pacific  State is a state  chartered  bank,  duly  organized,  validly
existing and in good standing  under the laws of the State of Oregon and has all
requisite corporate power and authority to own, lease and operate its properties
and  assets  and carry on its  business  in the manner  being  conducted  on the
Effective Date;

     (b)  Pacific  State has all  requisite  corporate  power and  authority  to
execute, deliver and perform its obligations under the Agreement and the Plan of
Merger; the execution, delivery and performance of the Agreement and the Plan of
Merger, and the consummation of the transactions contemplated thereby, have been
duly authorized by all requisite  corporate action on the part of Pacific State;
and the Agreement and the Plan of Merger has been duly executed and delivered by
Pacific State and constitute the legal, valid, and binding obligation of Pacific
State,  enforceable  in accordance  with their terms,  except as the same may be
limited by bankruptcy, insolvency, reorganization, moratorium or similar laws or
by equitable principles; and

     (c) The  authorized  capital  stock of Pacific  State  consists  of 406,875
shares of common stock,  $1.00 par value per share, of which 406,875 shares have
been duly  issued and are  validly  outstanding,  fully  paid and  nonassessable
except as provided  by the Oregon  Bank Act.  Such shares are the only shares of
capital stock of Pacific State  authorized,  issued or  outstanding;  and to the
best  of  counsel's  knowledge,  Pacific  State  is not a party  to,  and is not
obligated by, any commitment, plan or arrangement to issue or to sell any shares
of capital stock or any equity interest in Pacific State.  None of the shares of
common  stock has been  issued in  violation  of the  pre-emptive  rights of any
stockholder.

     6.7 Corporate Documents. Receipt by SBHC of:

     (a) A copy  certified by the  appropriate  state officer of the Articles of
Incorporation of Pacific State;


                                      -26-
                                 Appendix A - 26

<PAGE>



     (b) A current  certificate  of existence or good standing  certificate  for
Pacific State issued by the Oregon  Director as of a date  immediately  prior to
the Effective Date; and

     (c) Copies  certified by the  Secretary  of Pacific  State of the Bylaws of
Pacific  State as  amended  to date and of  resolutions  adopted by the Board of
Directors and  shareholders  of Pacific State  approving  this Agreement and the
Plan of Merger.

     6.8  Continuing  Accuracy  of  Representations  and  Warranties.  Except as
expressly  contemplated  hereby, the  representations  and warranties of Pacific
State being true at and as of the Effective Date as though such  representations
and warranties were made at and as of the Effective Date.

     6.9 Compliance with Covenants and  Conditions.  Compliance by Pacific State
with all  agreements,  covenants  and  conditions  on its part  required by this
Agreement to be performed or complied with prior to or at the Effective Date.

     6.10 No Adverse Changes. Between March 31, 1997 and the Effective Date, the
absence of any material  adverse  change in the business,  assets,  liabilities,
income, or conditions,  financial or otherwise, of Pacific State, except changes
contemplated  by this  Agreement  and such  changes as may have been  previously
approved in writing by SBHC.

     6.11 Reserve for Loan Losses.  As of the  Effective  Date,  Pacific  State'
reserve for loan losses,  after any required  charge-offs,  shall conform to the
representations and warranties of Section 2.25.

     6.12 Certificate. Receipt by SBHC of a Certificate of the President and the
Chief  Financial  Officer  of Pacific  State,  dated as of the  Effective  Date,
certifying to the best of their  knowledge  the  fulfillment  of the  conditions
specified in Sections 6.1,  6.2,  6.4, 6.5, 6.8. 6.9, 6.10 and 6.11 hereof,  and
such other  matters with respect to the  fulfillment  by Pacific State of any of
the conditions of this Agreement as SBHC may reasonably request.

     6.13  Satisfactory  Compliance.  Establishment to the satisfaction of SBHC,
based  upon a review of the  records  and assets of Pacific  State  pursuant  to
Section  4.7  hereof,  that  the  business  and  assets  of  Pacific  State  are
substantially  as  represented  by Pacific  State and by the Pacific  State Call
Reports and Pacific State Financial  Reports and that Pacific State has complied
with all covenants of Pacific State hereunder and the foregoing conditions.

     6.14 Tax  Opinion.  Receipt  of a  favorable  opinion  of  Foster  Pepper &
Shefelman PLLC, special counsel to SBHC, dated as of the Effective Date, in form
and  substance   satisfactory  to  SBHC  to  the  effect  that  the  transaction
contemplated  by the Agreement  and the Plan of Merger will be a  reorganization
within the meaning of Section 368 of the Code; that the parties to the Agreement
and to the Plan of Merger will each be "a party to a reorganization"  within the
meaning  of  Section  368(b) of the Code;  and no  taxable  gain or loss will be
recognized by the  shareholders  of Pacific  State who will receive  solely SBHC
Stock (except for cash, if any, received in lieu of fractional shares); that the
basis in the SBHC Stock to be received by the recipients will be the same as the
basis in their stock in Pacific State exchanged  (except for cash to be received
for any fractional share interests);  and that, provided the stock exchanged was
held as a capital asset on the Effective  Date,  the holding  period of the SBHC
Stock to be received  will  include  the holding  period of the stock of Pacific
State previously held, prior to the Effective Date.

     6.15  Fairness  Opinion.  Pacific  State will have  received  from Columbia
Financial Advisors,  an opinion,  dated as of the date the Board of Directors of
Pacific State shall have approved this

                                      -27-
                                 Appendix A - 27

<PAGE>



Agreement and updated immediately before Pacific State mails the Proxy Statement
to its  shareholders,  to the effect that the financial  terms of the Merger are
financially  fair to Pacific  State's  shareholders.  SBHC will provide  Pacific
State's investment advisor with such information as it may reasonably request in
order to render its opinion.

     6.16 Accounting Treatment. It will have been determined to the satisfaction
of SBHC that the Merger will be treated  for  account  purposes as a "pooling of
interests" in accordance  with APB Opinion No. 16, and SBHC will have received a
letter to such effect from KPMG Peat Marwick LPP, certified public accountants.


     7 CONDITIONS TO OBLIGATIONS OF PACIFIC STATE

     The  obligations  of Pacific  State  under this  Agreement  and the Plan of
Merger to consummate  the merger,  shall be subject to the  satisfaction,  on or
before the Effective Date, of the following conditions (unless waived by Pacific
State in writing and not required by law):

     7.1  Shareholder  Approval.  Approval of this  Agreement and the respective
Plan of Merger by the stockholders of Pacific State and SBHC.

     7.2 No  Litigation.  Absence of any suit,  action,  or proceeding  (made or
threatened)  against  SBHC,  Pacific  State,  PSB Interim or their  directors or
officers,  seeking to  challenge,  restrain,  enjoin,  or otherwise  affect this
Agreement or the Plan of Merger or the  transactions  contemplated  thereby;  or
seeking to subject any of them or their  officers or directors to any liability,
fine,  forfeiture  or penalty on the grounds that such parties have  violated or
will violate their  fiduciary  duties to their  respective  shareholders or will
violate any  applicable  law or regulation in connection  with the  transactions
contemplated by this Agreement and the Plan of Merger.

     7.3 No  Banking  Moratorium.  Absence  of a  banking  moratorium  or  other
suspension  of payment by banks in the United  States or any new  limitation  on
extension of credit by commercial banks in the United States.

     7.4 Regulatory Approvals. Procurement of all consents, orders and approvals
required by law, and the  satisfaction  of all other  necessary  or  appropriate
legal  requirements,  including  but not  limited to  declaration  by the SEC of
effectiveness of the Registration Statement,  and approvals by FRB, FDIC and the
Oregon Director of the transaction contemplated by the Agreement and the Plan of
Merger,   without  any   conditions   which  PSB  determines  to  be  materially
disadvantageous  or burdensome,  and the  expiration of all  regulatory  waiting
periods.

     7.5 Other Consents.  Receipt of all other consents and approvals  necessary
for consummation of the transactions contemplated by this Agreement and the Plan
of Merger.

     7.6 Opinions of Counsel. Receipt by Pacific State of a favorable opinion of
Foster  Pepper &  Shefelman  PLLC,  special  counsel  to  SBHC,  dated as of the
Effective  Date,  in form and  substance  satisfactory  to Pacific State and its
counsel to the effect that:

     (a) SBHC is a corporation,  duly  organized and validly  existing under the
laws of the state of Oregon, and has all requisite corporate power and authority
to own,  lease,  and operate its properties and assets and carry on its business
in the manner being conducted on the Effective Date;

                                      -28-
                                 Appendix A - 28

<PAGE>




     (b) PSB Interim is a state banking  corporation,  duly  organized,  validly
existing  and in good  standing  under the laws of the State of Oregon,  has all
requisite  corporate  power  and  authority  to  own,  lease,  and  operate  its
properties  and assets but is not  licensed or  chartered  to carry on a general
banking business;

     (c) SBHC and PSB  Interim  each  have all  requisite  corporate  power  and
authority to execute,  deliver and perform its  obligations  under the Agreement
and the Plan of Merger; the execution, delivery and performance of the Agreement
and the Plan of Merger and the  consummation  of the  transactions  contemplated
thereby, have been duly authorized by all requisite corporate action on the part
of each;  and the  Agreement  and the Plan of Merger have been duly executed and
delivered by them and  constitute  the legal,  valid and binding  obligation  of
each,  enforceable  in  accordance  with its  terms,  except  as the same may be
limited by bankruptcy, insolvency, reorganization, moratorium or similar laws or
by equitable principles;

     (d) The authorized  capital stock of SBHC consists of 10,000,000  shares of
common  stock,  $5.00  par  value  per  share,  of which  3,169,700  shares  are
outstanding  and are validly  issued,  fully paid and  nonassessable,  5,000,000
shares of voting  preferred  stock ($5.00 par value),  and  5,000,000  shares of
non-voting  preferred  stock ($5.00 par value),  none of the preferred  stock of
which is issued or outstanding. Such shares are the only shares of capital stock
of SBHC  authorized,  issued or  outstanding;  and to the best of our knowledge,
SBHC is not a  party  to,  and is not  obligated  by,  any  commitment,  plan or
arrangement  to issue or to sell any shares of capital stock or any other equity
interest in SBHC, except as set forth in the SBHC Public Reports.

     (e) All of the issued and outstanding capital stock of PSB Interim is owned
by SBHC.

     (f) The common  stock to be issued by SBHC in  accordance  with the Plan of
Merger,  when  delivered in exchange (or in partial  exchange) for the shares of
Pacific State Stock as contemplated  by the Plan of Merger,  will be authorized,
validly issued, fully paid and nonassessable; and

     (g) The Registration Statement (Proxy Statement) registering the SBHC Stock
to be issued to the Pacific State  shareholders under the Securities Act of 1933
("Act")  has become  effective  and to the best of our  knowledge  no stop order
suspending the  effectiveness of the Registration  Statement or any part thereof
or the  issuance  of the  shares  in any  jurisdiction  has been  issued  and no
proceeding  for that purpose has been  initiated or pending or are  contemplated
under the Act or any other securities laws.

     7.7 Corporate Documents. Receipt by Pacific State of:

     (a) Copy certified by the appropriate  governmental officer of the Articles
of Incorporation of SBHC and PSB Interim;

     (b) A current good standing  certificate  or  certificate  of existence for
SBHC and PSB Interim issued by the appropriate governmental officer as of a date
immediately prior to the Effective Date; and

     (c) Copy  certified by each Secretary of the Bylaws of SBHC and PSB Interim
as amended to date and of the  resolutions  adopted by the Board of Directors of
each approving this Agreement and the Plan of Merger.


                                      -29-
                                 Appendix A - 29

<PAGE>



     7.8 Continuing  Accuracy with  Representations  and  Warranties.  Except as
contemplated  hereby, the  representations  and warranties of SBHC being true at
and as of the Effective Date as though such  representations and warranties were
made at and as of the Effective Date.

     7.9 Compliance with Covenants and Conditions. SBHC having complied with all
agreements, covenants and conditions on their part required by this Agreement to
be performed or complied with prior to or at the Effective Date.

     7.10 No Adverse  Changes.  Between the date hereof and the Effective  Date,
the absence of any material adverse change in the business, assets, liabilities,
income or condition,  financial or otherwise, of SBHC and its Subsidiaries taken
as a whole, except changes  contemplated by this Agreement and such changes that
may have been previously approved in writing by Pacific State.

     7.11 Tax  Opinion.  Receipt  of a  favorable  opinion  of  Foster  Pepper &
Shefelman PLLC, special counsel to SBHC, dated as of the Effective Date, in form
and substance  satisfactory  to Pacific State to the effect that the transaction
contemplated  by the Agreement  and the Plan of Merger will be a  reorganization
within the meaning of Section 368 of the Code; that the parties to the Agreement
and to the Plan of Merger will each be "a party to a reorganization"  within the
meaning  of  Section  368(b) of the Code;  and no  taxable  gain or loss will be
recognized by the  shareholders  of Pacific  State who will receive  solely SBHC
Stock (except for cash, if any, in lieu of fractional shares); that the basis in
the SBHC Stock to be received by the recipients will be the same as the basis in
their stock in Pacific State (except for cash to be received for any  fractional
share interests);  and that,  provided the stock exchanged was held as a capital
asset on the Effective Date, the holding period of the SBHC Stock to be received
will include the holding period of the stock of Pacific State  previously  held,
prior to the Effective Date.

     7.12  Certificates.  Receipt  by  Pacific  State  of a  Certificate  of the
President and Chief  Financial  Officer of SBHC dated as of the Effective  Date,
certifying to the best of their  knowledge  the  fulfillment  of the  conditions
specified in Sections  7.1,  7.2,  7.4,  7.5,  7.8, 7.9 and 7.10 hereof and such
other matters with respect to the  fulfillment  by SBHC of any of the conditions
of this Agreement as Pacific State may reasonably request.

     7.13  Fairness  Opinion.  Pacific  State will have  received  from Columbia
Financial,  an opinion,  dated as of the date the Board of  Directors of Pacific
State shall have approved this Agreement and updated  immediately before Pacific
State  mails the Proxy  Statement  to its  shareholders,  to the effect that the
financial  terms  of  the  Merger  are  financially   fair  to  Pacific  State's
shareholders.

     8. CLOSING

     The transactions contemplated by this Agreement and the Plan of Merger will
close in the office of Foster  Pepper & Shefelman  PLLC at such time and on such
date within seven (7) days following the satisfaction of all conditions prior to
closing set forth in Sections 6 and 7 (not waived or to be satisfied by delivery
of  documents  or opinions or a state of facts to exist at  closing),  as set by
notice  from SBHC to Pacific  State or such other time and place as the  parties
may agree.

     9. TERMINATION

     9.1 Procedure for Termination.  This Agreement may be terminated before the
Effective Date:

     (a) By the mutual  consent of the Boards of  Directors  of SBHC and Pacific
State acknowledged in writing;

                                      -30-
                                 Appendix A - 30

<PAGE>




     (b) By SBHC or Pacific State acting  through their Boards of Directors upon
written  notice  to the other  parties,  if (i) at the time of such  notice  the
mergers shall not have become effective by March 31, 1998 (or such later date as
shall have been agreed to in writing by SBHC and Pacific  State  acting  through
their respective  Boards of Directors),  (ii) shareholders of Pacific State Bank
holding at least  two-thirds of the Pacific State shares  outstanding  shall not
have  approved  the  Agreement,  the  Plan  of  Merger  and the  transaction  as
contemplated  thereby  prior to December 31, 1997,  (iii)  shareholders  of SBHC
shall not have approved the Agreement and the transactions  contemplated thereby
prior to December 31, 1997, or (iv) KPMG Peat Marwick,  SBHC's auditors,  advise
that the transaction  proposed by the Agreement and the Plan of Merger would not
be accounted for as a pooling-of-interests;

     (c) By SBHC,  acting  through its Board of Directors upon written notice to
Pacific State, if there has been a material misrepresentation or material breach
on the part of Pacific State in its  representations,  warranties  and covenants
set  forth  herein  or if there  has been any  material  failure  on the part of
Pacific State to comply with its obligations hereunder which  misrepresentation,
breach or failure is not cured within  thirty (30) days notice to Pacific  State
of such  misrepresentation,  breach or  failure;  or by  Pacific  State,  acting
through its Board of Directors  upon written notice to SBHC, if there has been a
material  misrepresentation  or material breach by SBHC in its  representations,
warranties  and  covenants  set forth  herein  or if there  has been a  material
failure  on the part of SBHC to  comply  with its  obligations  hereunder  which
misrepresentation, breach or failure is not cured within thirty (30) days notice
to SBHC of such misrepresentation, breach or failure;

     (d) By Pacific  State upon  advise of Schwabe  Williamson  & Wyatt that the
fiduciary duties of the Directors so require;

     (e) By SBHC on written notice to Pacific State.

     9.2  Effect of  Termination.  In the event  this  Agreement  is  terminated
pursuant to Section 9.1(a), 9.1(b)(i) or 9.1(b)(iv), it shall become wholly void
and of no further  force and effect and there shall be no  liability on the part
of any  party  or their  respective  Boards  of  Directors  as a result  of such
termination or abandonment.

     If the Agreement is terminated by Pacific State  pursuant to Section 9.1(c)
or by Pacific State or SBHC pursuant to  9.1(b)(iii),  SBHC shall pay to Pacific
State its reasonable  out-of-pocket  costs to compensate it for the expenses and
effort taken to enter into and attempt to consummate the transactions.

     If the Agreement is  terminated  by SBHC  pursuant to Section  9.1(c) or by
Pacific  State or SBHC  pursuant  to  Section  9.1(b)(ii)  or by  Pacific  State
pursuant to Section 9.1(d),  then as an alternative to any specific  performance
available to SBHC,  Pacific State agrees to pay to SBHC to compensate it for the
reasonable  expenses and efforts  taken to enter into and attempt to  consummate
the  transaction;   however,   if  Pacific  State  enters  into  an  Alternative
Acquisition  Transaction within one (1) year of such termination,  Pacific State
will immediately pay SBHC an additional $350,000.

     If the  Agreement is  terminated  by SBHC  pursuant to Section  9.1(e),  in
addition to reimbursement to Pacific State of its reasonable out-of-pocket costs
and expenses, SBHC shall pay an additional sum of $175,000.

     9.3  Documents  from Pacific  State.  In the event of  termination  of this
Agreement,  SBHC will promptly deliver to Pacific State all originals and copies
of documents  and work papers  obtained by SBHC from Pacific  State,  whether so
obtained before or after the execution hereof,  and will not use any information
so  obtained,  and will not disclose or divulge  such  information  so obtained;
provided,

                                      -31-
                                 Appendix A - 31

<PAGE>



however,  that any  disclosure  of such  information  may be made to the  extent
required by applicable law or regulation or judicial or regulatory process;  and
provided  further that SBHC shall not be obligated to treat as confidential  any
such  information  which is publicly  available  or readily  ascertainable  from
public sources, or which was known to SBHC at the time that such information was
disclosed to it by Pacific State or which is rightfully  received by SBHC from a
third party.  The  obligations  arising under this Section 9.3 shall survive any
termination or abandonment of this Agreement.

     9.4 Documents  from SBHC. In the event of  termination  of this  Agreement,
Pacific  State  will  promptly  deliver  to SBHC all  originals  and  copies  of
documents  and work  papers  obtained  by Pacific  State  from SBHC,  whether so
obtained  before or after the execution  hereof,  and will not use,  disclose or
divulge any information so obtained;  provided,  however, that any disclosure of
such  information  may be  made  to  the  extent  required  by  applicable  law,
regulation  or judicial or regulatory  process;  and provided  further,  Pacific
State shall not be obligated to treat as confidential  any information  which is
publicly available or readily  ascertainable  from public sources,  or which was
known to Pacific State at the time that such  information was disclosed to it by
SBHC or which is rightfully  received by Pacific  State from a third party.  The
obligations  arising  under this Section 9.4 shall  survive any  termination  or
abandonment of this Agreement.

     10. MISCELLANEOUS PROVISIONS

     10.1 Amendment or Modification. Prior to the Effective Date, this Agreement
and the Plan of  Merger  may be  amended  or  modified,  either  before or after
approval by the  shareholders of Pacific State and SBHC, only by an agreement in
writing executed by the parties hereto upon approval of their respective  boards
of directors;  provided,  however,  that no such amendment or modification shall
increase  the amount or modify the form of  consideration  to be received by the
Pacific State  shareholders  pursuant to the Plan of Merger without the approval
of the  SBHC  shareholders,  or  decrease  the  amount  or  modify  the  form of
consideration to be received by the Pacific State  shareholders  pursuant to the
Plan of Merger without the approval of the Pacific State shareholders.

     10.2 Public  Statements.  No party to this Agreement  shall issue any press
release or other public statement  concerning the  transactions  contemplated by
this Agreement  without first  providing the other parties hereto with a written
copy of the text of such release or statement  and  obtaining the consent of the
other  parties  to  such  release  or  statement,  which  consent  will  not  be
unreasonably  withheld.  The consent  provided for in this Section  shall not be
required if the delay would  preclude the timely  issuance of a press release or
public statement required by law or any applicable  regulations.  The provisions
of  this   Section   shall  not  be  construed  as  limiting  the  parties  from
communications consistent with the purposes of this Agreement, including but not
limited to seeking  regulatory and shareholder  approvals  necessary to complete
the transactions contemplated by this Agreement and the Plan of Merger.

     10.3 Confidentiality.  Each party shall use the non-public information that
it obtains from the other parties to this Agreement  solely for the effectuation
of the transactions contemplated by this Agreement and the Plan of Merger or for
other  purposes  consistent  with the intent of this  Agreement  and the Plan of
Merger and shall not use any such information for other purposes,  including but
not limited to the competitive  detriment of the other parties. Each party shall
maintain strictly  confidential all non-public  information it receives from the
other  parties  and  shall,  upon  termination  of this  Agreement  prior to the
Effective Date,  return such information in accordance with Sections 9.3 and 9.4
hereof. The provisions of this Section shall not prohibit the use of information
consistent  with the provisions of those  sections or to prohibit  disclosure of
information to the parties respective counsel,  accountants,  tax advisors,  and
consultants, provided that those parties also agree to maintain such information
confidential in accordance with this Section and Sections 9.3 and 9.4 hereof.

                                      -32-
                                 Appendix A - 32

<PAGE>




     10.4  Waivers  and  Extensions.  Each  of the  parties  hereto  may,  by an
instrument in writing,  extend the time for or waive the  performance  of any of
the  obligations  of the other parties  hereto or waive  compliance by the other
parties hereto of any of the covenants or conditions  contained herein or in the
Plan of Merger, other than those required by law. No such waiver or extension of
time  shall  constitute  a waiver  of any  subsequent  or other  performance  or
compliance. No such waiver shall require the approval of the shareholders of any
party.

     10.5  Expenses.  Each of the  parties  hereto  shall pay  their  respective
expenses  in  connection  with this  Agreement  and the Plan of  Merger  and the
transactions  contemplated  thereby,  except as  otherwise  may be  specifically
provided.

     10.6 Financial  Advisors.  Each party is solely responsible for the payment
of their own financial advisor fees, and any fee owing or to be owing by Pacific
State as a result of the consummation of the transactions shall be recorded as a
liability in  determining  its book value and  earnings  pursuant to the Plan of
Merger.

     10.7 Binding Effect,  No Assignment.  This Agreement and all the provisions
hereof shall be binding upon and inure to the benefit of the parties  hereto and
their respective  successors and permitted  assigns,  but neither this Agreement
nor any of the rights, interests or obligations hereunder,  shall be assigned by
any of the  parties  hereto  without  the  prior  written  consent  of the other
parties.

     10.8  Representations  and Warranties.  The respective  representations and
warranties  of each  party  hereto  contained  herein  shall not be deemed to be
waived or otherwise affected by any investigation made by the other parties, and
except for claims  based  upon  fraud of the  parties or their  representatives,
shall not survive the closing hereof.

     10.9  Remedies.  Except for claims based upon fraud of the parties or their
representatives, or as provided in Section 9.2, the only remedy available to any
party hereunder is for specific performance.

     10.10 No Benefit to Third Parties.  Nothing herein  expressed or implied is
intended  or shall be  construed  to confer  upon or give any  person or entity,
other than the parties hereto, any right or remedy under or by reason hereof.

     10.11  Notices.  Any notice,  demand or other  communication  permitted  or
desired to be given  hereunder  shall be in writing  and shall be deemed to have
been  sufficiently  given or served for all purposes if personally  delivered or
mailed by registered or certified mail,  return receipt  requested,  or sent via
confirmed  facsimile to the respective  parties at their  addresses or telephone
numbers set forth below:

     If to SBHC:

                           Security Bank Holding Company
                           170 South Second Avenue, Suite 200
                           Coos Bay, Oregon 97420
                           Attn: Charles D. Brummel, President
                           Fax:  541-267-6068

                           Copies of Notices to SBHC to:

                           Kenneth E. Roberts, Esq.
                           Foster Pepper & Shefelman PLLC

                                                      -33-
                                 Appendix A - 33

<PAGE>



                           One Main Place, 15th Floor
                           101 S.W. Main Street
                           Portland, OR 97204-3223
                           Fax: 1-800-601-9234

                  If to Pacific State:

                           Pacific State Bank
                           1975 Winchester Avenue
                           Reedsport, Oregon 97467
                           Attn: R.T. Green, President
                           Fax:  541-271-5020


                                                      -34-
                                 Appendix A - 34

<PAGE>




                  Copies of Notices to Pacific State to:

                           Stephen J. Smith, Esq.
                           Schwabe Williamson & Wyatt
                           431 1st Avenue W.
                           P.O. Box 759
                           Kalispell, MT 59903
                           Fax:  406-752-5108

     Any party from time to time may change such address or facsimile  telephone
number by so notifying the other parties hereto of such change, which address or
number shall thereupon become effective for purposes of this section.

     10.12  Governing Law. This Agreement  shall be governed by and construed in
accordance with the laws of the State of Oregon.

     10.13 Entire Agreement. This Agreement,  including all of the schedules and
exhibits hereto and other documents or agreements  referred to herein constitute
the entire  agreement  between the parties with respect to the mergers and other
transactions  contemplated  hereby  and  supersedes  all  prior  agreements  and
understandings between the parties with respect to such matters.

     10.14 Headings.  The article and section headings in this Agreement are for
the convenience of the parties and shall not affect the  interpretation  of this
Agreement.

     10.15 Counterparts.  At the convenience of the parties,  this Agreement may
be executed in counterparts,  and each such executed counterpart shall be deemed
to be an original instrument,  but all such executed counterparts together shall
constitute but one Agreement.

     10.16 Non-Competition  Agreement.  The members of the Board of Directors of
Pacific State signing at the end of this Agreement agree that they will not, for
a period of two years following their service on the Board of Directors of SBHC,
Pacific  State of Security  Bank,  be  associated  in any way with any financial
institution  other than Pacific State or SBHC (or any of their  affiliates) with
branches in Coos, Curry, Lincoln or Douglas Counties,  Oregon,  whether directly
or  indirectly,  alone  or as a  member  of a  partnership,  or  as an  officer,
director,  stockholder  or  employee.  Ownership of less than one percent of the
stock of a publicly  held  corporation  shall not be deemed to be  prohibited by
this provision.

     10.17  Restrictions On Transfer.  SBHC will not deliver any SBHC Stock into
which the  outstanding  shares of Pacific State are to be converted  pursuant to
the provisions of the Plan of Merger to any  shareholder  who, in the opinion of
counsel  for  SBHC,  is or  may  be an  "affiliate"  (as  defined  in  Rule  144
promulgated by the SEC pursuant to the Securities Act of 1933) of Pacific State,
except upon receipt by SBHC of a letter or other  written  commitment  from that
shareholder  to  comply  with  Rule 145 as  promulgated  by the  SEC,  in a form
acceptable to its counsel.

     The  certificates  representing  shares  to be issued  to  "affiliates"  of
Pacific State will bear the following  legend until such time as SBHC shall have
received  an  opinion  of counsel  satisfactory  to SBHC to the effect  that the
shares may be transferred  without  restriction and that the legend is no longer
needed:

                  "The shares  represented by this  certificate  (i) were issued
         pursuant  to a  business  combination  and  (ii)  may be  sold  only in
         accordance with the provisions of Rule 145

                                                      -35-
                                             Appendix A - 35

<PAGE>



         under the Securities  Act of 1933, as amended (the "Act"),  or pursuant
         to an effective  registration  statement  under the Act or an exemption
         therefrom."

     10.18 Pooling Accounting Issues.

     (a) The parties  hereto intend for the Merger to be treated as a pooling of
interests for accounting purposes. From and after the date of this Agreement and
until  the  Effective  Date,  neither  SBHC nor  Pacific  State nor any of their
affiliates (i) shall knowingly take any action,  or shall knowingly fail to take
any action,  that would  jeopardize the treatment of the Merger as a "pooling of
interests"  for  accounting  purposes;  or (ii) shall  enter into any  contract,
agreement,  commitment or arrangement  with respect to the foregoing;  provided,
however,  that no action or omission by any party shall  constitute  a breach of
this sentence if such action or omission is specifically  permitted by the terms
of this  Agreement  or is made with the  written  consent  of the other  parties
hereto.  The members of the Board of  Directors of Pacific Bank may be deemed to
be "affiliates" of Pacific State  ("Pacific State  Affiliates")  for purposes of
the SEC's  Codification of Financial  Reporting  Policies Section 201.01 and the
SEC's  Staff  Accounting  Bulletin  No. 65  (collectively  "SAB 65").  SBHC will
receive  from each  person so  identified  a  written  agreement  in the form of
Schedule  10.18.  Prior to the Effective  Date,  Pacific State agrees to use all
reasonable  efforts to cause any additional  person who becomes or is identified
as a "Pacific State Affiliate" to execute such a letter agreement.

     (b) SBHC shall have the right to place a  restrictive  legend on all shares
of SBHC Stock to be  received  by a Pacific  State  Affiliate  so as to preclude
their transfer or disposition in violation of such letter agreement, to instruct
its transfer  agent not to permit the transfer of any such shares and/or to take
any other steps reasonably  necessary to ensure compliance with SAB 65. Prior to
30 days before the Effective Date, stock  certificates  evidencing  ownership of
all Pacific  State  Stock by Pacific  State  Affiliates  shall be  delivered  to
Pacific State and Pacific  State (prior to the  Effective  Date) and SBHC (after
the Effective Time) shall retain such  certificates or the  certificates of SBHC
Stock  into  which  they are  exchanged  until  such time as  financial  results
covering at least 30 days of combined operations of SBHC and Pacific State shall
have been published,  at which time such  certificates  shall be released.  SBHC
covenants and agrees to promptly  return such  certificates to the Pacific State
Affiliates with such  restrictive  legends removed after the publication of such
combined results.


                                      -36-
                                 Appendix A - 36

<PAGE>




     IN WITNESS  WHEREOF,  the  parties  hereto,  pursuant to the  approval  and
authority  duly given by resolutions  adopted by a majority of their  respective
Boards of Directors,  have each caused this Agreement to be executed by its duly
authorized officers.


SECURITY BANK HOLDING COMPANY                        PACIFIC STATE BANK


By:       /s/ Charles D. Brummel                 By:       /s/ R. T. Green
         President                                         President


By:       /s/ Michael J. Delvin                      By:
         Secretary         (Assistant Secretary)           Secretary


The  undersigned,  Members of the Board of Directors and Shareholders of Pacific
State execute this  Agreement for the limited  purpose of Sections  2.32,  4.10,
10.16, 10.17 and 10.18 hereof.


 /s/ R. T. Green                                        /s/ Thomas S. Tymchuk
R.T. GREEN                                                  THOMAS S. TYMCHUK


 /s/ David G. Morgan                                   /s/ Gretchen A. McNeff
DAVID G. MORGAN                                            GRETCHEN A. McNEFF


 /s/ Robert L. Fullhart                                /s/ Albert E. Lewis
ROBERT L. FULLHART                                         ALBERT E. LEWIS


 /s/ Gary L. Waggoner                                  /s/ Louis Lorenz
GARY L. WAGGONER                                           LOUIS LORENZ


                                      -37-
                                Appendix A - 37

<PAGE>





                Exhibit A to Agreement and Plan of Reorganization


                                 PLAN OF MERGER

     This Plan of Merger  (the  "Plan of  Merger")  is dated  this  _____ day of
__________, 1997, and is by and between Pacific State Bank ("Pacific State") and
PSB Interim  Bank  ("Interim"),  both Oregon  state-chartered  banks,  joined by
Security Bank Holding Company ("SBHC"), an Oregon corporation.

                                    RECITALS

     A. Pacific State and Interim are each banking  institutions  duly organized
under the laws of the State of Oregon. Interim is not authorized to do a general
banking  business  but is formed  for the  purpose  of  effectuating  the merger
contemplated by this Plan of Merger (the "Merger"). SBHC owns all of the capital
stock of Interim.

     B. Pacific State has its  administrative and main office at 1975 Winchester
Avenue, Reedsport, Oregon 97467

     C. Interim has no banking offices but has its administrative  office at 170
South Second Street, Suite 200, Coos Bay, Oregon 97420.

     D. The Board of  Directors of each of Pacific  State,  Interim and SBHC has
approved this Plan of Merger and authorized its execution and the performance of
all of its obligations hereunder.

     E. This Plan of Merger is part of an Agreement and Plan of  Reorganization,
dated as of July ___, 1997 between SBHC and Pacific  State (the  "Reorganization
Agreement"),  which  agreement  sets forth certain  conditions  precedent to the
effectiveness of this Plan of Merger and other matters relative to the Merger.

     F. At or prior to the date the Merger becomes effective,  the parties shall
have  taken all such  actions as may be  necessary  or  appropriate  in order to
effectuate the Merger.

                                    AGREEMENT

     In  consideration of the mutual  covenants  herein  contained,  the parties
hereby adopt this Plan of Merger:

     1. The effective date of this Plan of Merger (the  "Effective  Date") shall
be set forth in a  Certificate  of Merger  issued  with  respect to this Plan of
Merger by the  Director  of the  Oregon  Department  of  Consumer  and  Business
Services (the "Oregon Director").

     2. On the Effective  Date,  Interim shall merge with and into Pacific State
which will be the continuing  resulting bank ("Resultant Bank"). The name of the
Resultant Bank shall be Pacific State Bank.


                               Appendix A - Ex.A-1

<PAGE>



     3. Until altered,  amended or repealed,  the Articles of Incorporation  and
Bylaws  of  Pacific  State  on the  Effective  Date  shall  be the  Articles  of
Incorporation  and Bylaws of Resultant Bank.  Until their successors are elected
or appointed and qualified,  and subject to prior death, resignation or removal,
the officers and directors of Pacific  State on the Effective  Date shall be the
officers and directors of the Resultant  Bank with the provision that Charles D.
Brummel and a second director selected by SBHC shall become additional directors
of the Resultant Bank.

     4. Until changed by the Board of Directors of Resultant Bank, the locations
and name of the existing  office of Pacific  State shall remain the location and
name of the office of the  Resultant  Bank after the Effective  Date and,  until
thereafter changed, all corporate acts, plans,  policies,  contracts,  approvals
and  authorizations  of  Pacific  State and  Interim,  and  their  shareholders,
officers,  agents,  Boards of  Directors,  and  committees  elected or appointed
thereby,  which were valid and effective immediately prior to the Effective Date
shall be  taken  for all  purposes  as the  acts,  plans,  policies,  contracts,
approvals  and  authorizations  of Resultant  Bank and shall be as effective and
binding thereon as the same were with respect to Pacific State and Interim prior
to the Effective Date.

     5. At the  Effective  Date,  the  corporate  existence of Pacific State and
Interim  shall,  as provided by Oregon  law,  be merged  into and  continued  in
Resultant  Bank,  and the separate  existence of Pacific State and Interim shall
terminate.  All rights,  franchises  and interests of Pacific State and Interim,
respectively,  in and to every type of property (real,  personal, and mixed) and
chooses in action shall be transferred to and vested in Resultant  Pacific State
by virtue of such merger without any deed or other transfer, and Resultant Bank,
without  any order or action on the part of any court or  otherwise,  shall hold
and enjoy all such rights and property,  franchises,  and  interests,  including
appointments,  designations  and  nominations,  and  in  every  other  fiduciary
capacity, in the same manner and to the same extent as such rights,  franchises,
and interests  were held or enjoyed by Pacific State and Interim,  respectively,
on the Effective Date.

     6.  On  the  Effective  Date,  Resultant  Bank  shall  be  liable  for  all
liabilities of Pacific State and Interim; and all deposits,  debts, liabilities,
and contracts of Pacific State and Interim, respectively,  matured or unmatured,
whether accrued, absolute, contingent or otherwise, and whether or not reflected
or reserved against on balance sheets, books of accounts,  or records of Pacific
State and Interim, shall be those of Resultant Bank and shall not be released or
impaired by the Merger;  and all rights of creditors and other  obligees and all
liens on property shall be preserved unimpaired.

     7. The  present  authorized  capital of Pacific  State  consists of 406,875
authorized  shares of common  stock  ($1.00 par value),  of which  406,875  are,
issued,  outstanding,  and fully paid. No stock  options,  warrants or rights to
purchase or receive Pacific Bank's securities are outstanding.

     8. The present  authorized  capital of Interim  consists of 1,000 shares of
common stock ($1.00 par value),  all of which are issued,  outstanding and fully
paid.  All of the  outstanding  shares  of  Interim  are held by SBHC.  No stock
options,  warrants  or rights to purchase or receive  Interim's  securities  are
outstanding.

     9. Consummation of the transactions contemplated by this Agreement will not
conflict  with or  result  in the  breach  of any of the  terms,  conditions  or
provisions  of the Articles of  Incorporation  or Bylaws of Pacific State or the
Articles of Incorporation or Bylaws of Interim, or of any statute, regulation or
existing order, writ,  injunction or decree of any court or governmental agency,
or of any  contract or  agreement  or  instrument  to which either is bound or a
party.

     10. Upon the Effective Date:

                               Appendix A - Ex.A-2

<PAGE>




                  a. Each share of common  stock of Pacific  State  (except  for
         Dissenting  Shares)  shall be converted  into SBHC stock at an exchange
         ratio determined as follows:

                           two (2) times the Stockholders Equity under generally
                  accepted  accounting  principles  (with the exception that any
                  unrealized  securities  gains or losses will not be  reflected
                  and prior  practices in reporting  loan fees will be followed)
                  of Pacific  State at March 31, 1997,  divided by the number of
                  shares  of  Pacific  State   outstanding   (406,875)  and  the
                  resultant divided by $11.375,  SBHC's approximate market value
                  per share at March 31, 1997;

                           plus an  additional  per share amount  determined  by
                  dividing the increase, if any, in Pacific State's Stockholders
                  Equity  from  April 1, 1997 to the day prior to the  Effective
                  Date,   determined  in  accordance  with  generally   accepted
                  accounting  principles (with the exception that any unrealized
                  securities  gains or losses will not be  reflected)  as may be
                  modified  by the  terms of the  Reorganization  Agreement,  by
                  406,875 and by dividing the resultant by $11.375.

                  SBHC  shall  not issue  fractional  shares.  In lieu  thereof,
         Pacific State  Stockholders  otherwise entitled to receive a fractional
         share shall receive a cash payment equal to $11.375 times the fraction,
         determined to the nearest cent.

                  b. The common stock of Interim  will be converted  into shares
         of Resultant Pacific State stock, the exact number of such shares being
         equal to the number of and having the same rights,  preferences and par
         value  per  share as the  currently  authorized  and  issued  shares of
         Pacific State's common stock.

                  c. The shareholders of record of Pacific State shall, upon the
         surrender  by  them to  Resultant  Bank or  SBHC,  of all  certificates
         representing shares of common stock held by them of record, be entitled
         to  receive  in  exchange   therefor  a  certificate  or   certificates
         representing the number of shares of common stock of SBHC (and cash for
         any fractional share) to which they are entitled.

                  Until so  surrendered,  each  outstanding  certificate  which,
         prior to the  Effective  Date,  represented  shares of common  stock of
         Pacific  State shall be deemed for all corporate  purposes,  other than
         the payment of  dividends,  to evidence the  ownership of the number of
         shares of common  stock of the SBHC into which such  shares  shall have
         been so converted.  Unless and until any such outstanding  certificates
         shall be so surrendered,  no dividends payable to the holders of common
         stock of the SBHC, as of any time  subsequent  to the  Effective  Date,
         shall be paid to the holders of such outstanding certificates.

                  Upon surrender and exchange of such  outstanding  certificates
         which,  prior to the  Effective  Date,  represented  shares of stock of
         Pacific  State,  there  shall  be paid  to the  record  holders  of the
         certificates issued in exchange therefor,  the amount, without interest
         thereon,   of  dividends  and  other   distributions,   if  any,  which
         theretofore were declared and became payable with respect to the number
         and class of shares  of stock of the SBHC,  together  with cash for any
         fractional share.

     11. This Plan of Merger shall be submitted to the  shareholders  of Pacific
State and Interim  for  ratification  and  approval at meetings to be called and
held in accordance  with the applicable  provisions of law and their  respective
Articles of Incorporation and Bylaws. Each of

                               Appendix A - Ex.A-3

<PAGE>



Pacific State and Interim shall proceed expeditiously and cooperate fully in the
procurement  of any other  consents  and  approvals  and the taking of any other
actions,  and the  satisfaction of all other  requirements  prescribed by law or
otherwise,  necessary  for  consummation  of  the  Merger  on the  terms  herein
provided.

     12. SBHC, as the sole shareholder of Interim,  has no right to dissent from
this Plan of  Merger.  Notwithstanding  Oregon  Revised  Statute  711.045(8)(a),
shareholders of Pacific State are granted the right to elect to dissent from the
Plan of Merger and  receive  the fair value for their  shares  (the  "Dissenting
Shares")  as  otherwise  provided by certain  provisions  of the Oregon Bank Act
attached hereto. Notwithstanding any other provision of this Plan of Merger, any
Dissenting  Shares shall not, after the Effective  Date, be entitled to vote for
any  purpose  or  receive  any  dividends  or other  distributions  and shall be
entitled  only to such rights as are  afforded in respect of  Dissenting  Shares
pursuant to the Oregon Bank Act.

     13. Effectiveness of this Plan of Merger is conditioned upon fulfillment or
waiver of conditions  precedent set forth in the Reorganization  Agreement.  The
Reorganization  Agreement also provides  certain  conditions for  termination of
this  Plan of  Merger  prior to the  Effective  Date and  terms  that may not be
defined herein.


                               Appendix A - Ex.A-4

<PAGE>




     IN WITNESS  WHEREOF,  the parties hereto have caused this Plan of Merger to
be  executed  by their  duly  authorized  officers  as of the date  first  above
written.


                                                     Pacific State:

                                                     PACIFIC STATE BANK


                                       By:
                                                    R.T. Green, President


                                    Interim:

                                                     PSB INTERIM BANK


                                       By:
                                                  Charles D. Brummel, President


     SBHC hereby joins in the foregoing  Plan of Merger and  undertakes  that it
will be bound thereby and that it will do and perform all of the acts and things
therein referred to or provided to be done by it.

     IN WITNESS WHEREOF, SBHC has caused this undertaking to be made by its duly
authorized officer as of the date first above written.

                                      SBHC:

                                                 SECURITY BANK HOLDING COMPANY


                                       By:
                                                 Charles D. Brummel, President





                               Appendix A - Ex.A-5

<PAGE>



                                   APPENDIX B

July 9, 1997




Board of Directors
Pacific State Bank
1975 Winchester Avenue
Reedsport, Oregon  97467


Members of the Board:

         You have  requested  our opinion as to the  fairness,  from a financial
point of view, to the  shareholders of Pacific State Bank ("PSB" or the "Bank"),
of the consideration to received by such  shareholders  pursuant to the terms of
the Merger Agreement and Plan of Merger,  dated June 23, 1997, (the "Agreement")
between PSB and Security Bank Holding Company ("SBHC").

         In  connection  with the proposed  merger  transaction  (the  "Merger")
whereby PSB will be merged into SBHC, each issued and  outstanding  share of the
Bank common stock (along with its  associated  rights) at the effective  time of
the Merger (other than (I) shares of holders of which are  exercising  appraisal
rights  pursuant to applicable law) shall be converted into the right to receive
2.99199  shares of SBHC common  stock (the Merger  "Consideration"),  except for
fractional shares which will receive a proportional amount of cash.

         Columbia Financial Advisors,  Inc. ("CFAI") as a part of its investment
banking services,  is periodically engaged in the valuation of banks and advises
the  directors,  offices and  shareholders  of both public and private banks and
thrift  institutions  with respect to the  fairness,  from a financial  point of
view, of the  consideration to be received in transactions such as that proposed
by the Agreement.  With particular regard to our qualifications for rendering an
opinion as to the fairness, form a financial point of view, of the Consideration
to be received by holders of the shares from SBHC  pursuant to the Merger,  CFAI
has advised Oregon and Washington  community banks regarding fairness of capital
transactions. PSB has agreed to pay CFAI a fee for this opinion letter.


         In connection with rendering this opinion, we have, among other things:
(I) reviewed the Agreement;  (ii) reviewed PSB's  financial  information for the
twelve months ended December 31, 1996 and the three months ended March 31, 1997;
(iii) reviewed certain internal  financial  analyses and certain other forecasts
for the Company  prepared by and reviewed  with the  management  of the Company;
(iv) conducted  interviews with senior  management of the company  regarding the
past and current business operations,  results thereof,  financial condition and
future  prospects of the Company;  (v) reviewed the current  market  environment
generally and the banking and thrift  environment in  particular;  (vi) reviewed
the prices paid in certain  recent mergers and  acquisitions  in the banking and
thrift  industries on a regional basis;  (vii) reviewed SBHC's audited financial
information   for  the  fiscal  year  ended  December  31,  1996  and  financial
information  for the 3 months ended March 31, 1997 including Form 10-KSB and the
Form 10-QSB filed with the U.S.  Securities Exchange  Commission;  (ix) reviewed
the price ranges and dividend  history for SBHC common  stock;  (x) and reviewed
such

                                 Appendix B - 1

<PAGE>


Board of Directors
Pacific State Bank
July 9, 1997



other information,  studies and analyses and performed such other investigations
and took into account such other matters as we deemed appropriate.

         In conducting  our review and arriving at our opinion we have relied on
the accuracy and  completeness  of all  information  supplied or otherwise  made
available to us, and we have not  independently  verified such  information  nor
have we undertaken an independent  appraisal of the assets or liabilities of the
Bank or SBHC. With respect to the financial forecasts referred to above, we have
assumed that they have been  reasonably  prepared on bases  reflecting  the best
currently available estimates and judgment of the senior management of the Bank.
This opinion is  necessarily  based upon  circumstances  and  conditions as they
exist  and can be  evaluated  as of the  date of this  letter.  We have not been
authorized  to solicit  and did not  solicit  other  entities  of  purposes of a
business combination with PSB.

         This  opinion is based upon the  information  available to us and facts
and  circumstances  as they  exist and are  subject  to  evaluation  on the date
hereof.  We are not  expressing  any  opinion  herein as to the  prices at which
shares of SBHC Common Stock have traded or may trade at any future date.

         This  opinion  is  not  intended  to  be  and  does  not  constitute  a
recommendation  to any stockholder as to how such  stockholder  should vote with
respect to the merger.

         In reliance upon and subject to the foregoing,  it is our opinion that,
as of  the  date  hereof,  the  Merger  Consideration  to  be  received  by  the
shareholders of PSB pursuant to the Agreement is fair, from a financial point of
view, to the shareholders of PSB.

         We hereby  consent to the reference to our firm in the proxy  statement
or  prospectus  related to the merger  transaction  and to the  inclusion of our
opinion as an exhibit to the proxy statement or prospectus related to the merger
transaction.

                                           Very truly yours,

                                           COLUMBIA FINANCIAL ADVISORS, INC.


                                  By: _______________________________________
                                           Robert J. Rogowski
                                           Principal


                                 Appendix B - 2

<PAGE>



                                   APPENDIX C


                                DISSENTERS RIGHTS


         ORS  711.042  Right of  stockholder  to  dissent  from plan of  merger;
perfection of right;  splitting vote  prohibited.  Any stockholder of a bank may
dissent  from a plan of  merger  to  which  the bank is a party.  To  perfect  a
stockholder's right to dissent, the stockholder must send or deliver a notice of
the dissent to the bank prior to or at the meeting of the  stockholders at which
the plan of merger is  submitted  to a vote,  or must vote  against the proposed
action.  A  stockholder  shall  not  dissent  as to less  than  all  the  shares
registered in the name of the stockholder;  except a stockholder  holding,  as a
fiduciary,  shares registered in the stockholder's  name for the benefit of more
than one beneficiary,  may dissent as to less than all of the shares  registered
in the  fiduciary's  name if any dissent as to the shares held for a beneficiary
is made as to all the shares  held by the  fiduciary  for the  beneficiary.  The
fiduciary's  rights shall be  determined as if the shares to which the fiduciary
has  dissented  and the other  shares are  registered  in the names of different
stockholders.

         ORS  711.045  Rights  of  stockholder   dissenting  to  merger;  demand
required;  notice and offer by bank;  costs of appraisal of shares;  when rights
not applicable.  (1) Within 30 days after the  stockholder's  meeting at which a
vote to approve a plan of merger was taken, any stockholder who dissented to the
plan of merger  and who  desires to  receive  the value of cash of those  shares
shall make written demand upon the stockholder's  bank or the resulting bank and
accompany  the demand with the  surrender  of the share  certificates,  properly
indorsed.  Any  stockholder  failing to make  written  demand  within the 30-day
period shall be bound by the terms of the proposed plan of merger.

         (2) Within 30 days after the plan of merger is effected,  the resulting
bank shall give written notice thereof to each  dissenting  stockholder  who has
made demand  under this section at the address of the  stockholder  on the stock
record  books  of the  bank,  and  shall  make,a  written  offer  to  each  such
stockholder to pay for the shares at a specified price in cash determined by the
bank to be the fair value of the shares as of the effective  date of the plan of
merger. The notice and offer shall be accompanied by a statement of condition of
the bank the shares of which the dissenting  stockholder  held, as of the latest
available  date and not more than four months prior to the  consummation  of the
plan of merger, and a statement of income of the bank for a period ending on the
date of the statement of condition.

         (3) Any  stockholder who accepts the offer of the resulting bank within
30 days  following the date on which notice of the offer was mailed or delivered
to dissenting  stockholders shall be paid the price per share,  offered in cash,
within  30  days  following  the  date on  which  the  stockholder  communicates
acceptance to the resulting bank. Upon payment, the dissenting stockholder shall
cease to have any interest in the shares previously held by the stockholder.



         (4)  If,  within  30  days  after  notice  of the  offer,  one or  more
dissenting  stockholders  do not accept the bank's offer or if no offer is made,
then  the  value  of the  shares  of the  dissenting  stockholders  who have not
accepted the offer of the bank shall be ascertained, as of the effective date of
the plan of merger,  by three  appraisers.  One appraiser shall be selected by a
vote of the owners of two-thirds of the shares involved,  at a meeting called by
the director on 10 days'  notice,  one selected by the board of directors of the
resulting bank and the third selected by the two so chosen. The valuation agreed
upon by any two appraisers  shall govern,  and all the  dissenting  stockholders
involved shall be bound by the amount so

                                 Appendix C - 1

<PAGE>


fixed.  If any  necessary  appraiser is not  appointed  within 90 days after the
effective date of the plan of merger or if the appraisal is not completed within
120 days after the plan of merger becomes effective, the director shall cause an
appraisal to be made.

         (5) The  costs  and  expenses  of the  appraisal  proceeding  shall  be
apportioned  and assessed by the  appraiser as they deem  equitable  against the
resulting  bank or against any of the  dissenting  stockholders.  The  appraiser
shall  assess  the costs and  expenses  to the  dissenting  stockholders  if the
appraisers  find that the failure of the dissenting  stockholders  to accept the
offer  made by the  resulting  bank under  subsection  (2) of this  section  was
arbitrary  or  vexatious  or not in  good  faith.  The  expenses  shall  include
reasonable compensation for and reasonable expenses of the appraisers, but shall
exclude the fees and expenses of counsel for and experts  employed by any party.
However,  if the fair  value  of the  shares  as  determined  by the  appraisers
materially  exceeds the amount which the resulting bank offered to pay for them,
or if no offer was made, the appraisers may award to any  stockholder  who was a
party  to  the  proceedings  any  sum  that  they  determine  to  be  reasonable
compensation  to any  expert or  experts  employed  by the  stockholders  in the
proceeding.

         (6) The amount due under the appraisal  shall  constitute a debt of the
resulting bank.

         (7) The director  may require as a condition  of approving  the plan of
merger the  replacement of all or a portion of the capital of the resulting bank
expended in payment to dissenting stockholders under this section.

         (8) A stockholder  may not receive the fair value of the  stockholder's
shares under this section:

                  (a) If the plan of merger  provides that all  stockholders  of
         the resulting bank receive common stock of a holding  company  pursuant
         to a merger with an interim bank chartered  under ORS 707.025,  and the
         stockholder's  bank and the  interim  bank are the only  parties to the
         merger; or

                  (b)  If  the  shares  held  by  the   dissenting   stockholder
         immediately  before the effective date of the plan of merger are listed
         on any  national  securities  exchange  or are  included on the list of
         over-the-counter  margin stocks issued by the Board of Governors of the
         Federal Reserve System.

         ORS 711.047  Withdrawal by  stockholders  of demand for value of shares
under ORS 711,045.  A dissenting  stockholder  making a demand under ORS 711.045
may not withdraw the demand unless the merging bank consents to the  withdrawal.
When a dissenting  stockholder  withdraws the demand, the stockholder's right to
be paid the  value of the  shares  shall end and the  stockholder's  status as a
stockholder  shall be restored  without  prejudice to any corporate  proceedings
taking place in the interim:

         (1)  If the demand is withdrawn upon consent;

         (2) If the  board  of  directors  abandons  or  rescinds  the  proposed
corporate action or the stockholders revoke the authority to take the action;

         (3) If no  demand or  petition  for the  determination  of value by the
parties is made or filed within the time provided in ORS 711.045(4); or

         (4) If a court of competent jurisdiction determines that the dissenting
stockholder is not entitled to relief under ORS 711.045.

                                 Appendix C - 2





<PAGE>


                PART II -- INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.      Indemnification of Directors and Officers

     As  an  Oregon  corporation,   SBHC  is  subject  to  the  Oregon  Business
Corporation Act (the "Business Corporation Act"). Under the Business Corporation
Act, a corporation may provide in its Articles of Incorporation or in its Bylaws
for the  indemnification  of directors and officers against  liability where the
director  or officer has acted in good faith and with a  reasonable  belief that
actions  taken were in the best  interests  of the  corporation  or at least not
adverse to the  corporation's  best interests and, if in a criminal  proceeding,
the individual  had no reasonable  cause to believe that the conduct in question
was  unlawful.  Under  the  Business  Corporation  Act,  a  corporation  may not
indemnify an officer or director against liability in connection with a claim by
or in the  right of the  corporation  in which  such  officer  or  director  was
adjudged liable to the corporation or in connection with any other proceeding in
which the officer or director  was  adjudged  liable for  receiving  an improper
personal  benefit,  however a corporation  may indemnify  against the reasonable
expenses  associated  with such  proceeding.  A  corporation  may not  indemnify
against breaches of the duty of loyalty.  The Business  Corporation Act provides
for  mandatory  indemnification  of directors  against all  reasonable  expenses
incurred in the  successful  defense of any claim made or threatened  whether or
not such  claim  was by or in the  right of the  corporation.  A court may order
indemnification  if it  determines  that the  director  or officer is fairly and
reasonably entitled to indemnification in view of all the relevant circumstances
whether or not the director or officer met the good faith and reasonable  belief
standards  of conduct set out in the  statute.  Unless  otherwise  stated in the
Articles of Incorporation,  officers of the corporation are also entitled to the
benefit of the above statutory provisions.

     The Business  Corporation Act also provides that the corporation may, by so
providing  in its  Articles of  Incorporation,  eliminate  or limit the personal
liability  of a director to the  corporation  or its  shareholders  for monetary
damages for conduct as a director,  provided that the Articles of  Incorporation
may not eliminate or limit  liability for any breach of the  director's  duty of
loyalty,  acts or  omissions  not in good  faith  or which  involve  intentional
misconduct  or a knowing  violation of law, any  unlawful  distribution,  or any
transaction from which the director received an improper personal benefit.

     In  accordance  with Oregon law,  the  Articles  of  Incorporation  of SBHC
provide that  directors  are not  personally  liable to the  corporation  or its
shareholders for monetary damages for conduct as a director,  except for (i) any
breach  of a  director's  duty  of  loyalty  to the  corporation,  (ii)  acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of the law, (iii) any distribution to shareholders  which is unlawful,
or (iv) any transaction  from which the director  received an improper  personal
benefit.

     The  Articles of  Incorporation  also  provide for  indemnification  of any
person who is or was a party, or is threatened to be made a party, to any civil,
administrative  or criminal  proceeding by reason of the fact that the person is
or was a director or officer of the corporation or any of its  subsidiaries,  or
is or was serving at the  request of the  corporation  as a  director,  officer,
partner,  agent or employee of another corporation or entity,  against expenses,
including  attorneys'  fees,  judgments,  fines and amounts paid in  settlement,
actually and reasonably  incurred by that person if (i) the person acted in good
faith  and  in a  manner  reasonably  believed  to not be  opposed  to the  best
interests of the  corporation,  or (ii) the act or omission  giving rise to such
action or proceeding is ratified,  adopted or confirmed by the  corporation,  or
the  benefit  thereof  was  received  by  the  corporation.  Indemnification  is
available under this provision of the Articles of  Incorporation  in the case of
derivative  actions,  unless  the  person is  adjudged  to be  liable  for gross
negligence or deliberate  misconduct in the  performance of the person's duty to
the corporation. To the extent a director, officer, employee or agent (including
an attorney) is  successful  on the merits or otherwise in defense of any action
to which this provision is applicable, the person is entitled to indemnification
for expenses  actually and reasonably  incurred by the person in connection with
that defense.


Item 21.      Exhibits and Financial Statement Schedules

              The exhibits filed with this registration  statement are listed on
the Exhibit Index.




                                                      II - 1

<PAGE>



Item 22.      Undertakings

The undersigned registrant hereby undertakes that:

     (A) Insofar as indemnification for liabilities arising under the Securities
     Act of 1933  (the  "Act")  may be  permitted  to  directors,  officers  and
     controlling persons of the registrant pursuant to the foregoing provisions,
     or otherwise,  the  registrant  has been advised that in the opinion of the
     Securities and Exchange  Commission such  indemnification is against public
     policy as expressed  in the Act and is,  therefore,  unenforceable.  In the
     event that a claim for indemnification against such liabilities (other than
     the payment by the  registrant of expenses  incurred or paid by a director,
     officer or controlling  person of the registrant in the successful  defense
     of any action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered,  the
     registrant  will,  unless in the opinion of its counsel the matter has been
     settled  by  controlling  precedent,  submit  to  a  court  of  appropriate
     jurisdiction  the question  whether such  indemnification  by it is against
     public  policy as  expressed  in the Act and will be  governed by the final
     adjudication of such issue.

     (B) For  determining any liability under the Act, the registrant will treat
     the information  omitted from the form of prospectus  filed as part of this
     registration  statement in reliance  upon Rule 430A and contained in a form
     of prospectus  filed by the  registrant  under Rule  424(b)(1),  or (4), or
     497(h) under the Act as part of this registration  statement as of the time
     the Commission declared it effective.

     (C) For  determining any liability under the Act, the registrant will treat
     each  post-effective  amendment that contains a form of prospectus as a new
     registration  statement  for the  securities  offered  in the  registration
     statement,  and that offering of the securities at that time as the initial
     bona fide offering of those securities.

     (D) The registrant will supply, by means of an post-effective amendment all
     information  concerning  the  transaction  and the company  being  acquired
     involved  therein,  that  was  not  the  subject  of  and  included  in the
     registration statement when it became effective.

                                                      II - 2

<PAGE>



                                                    SIGNATURES

     Pursuant to the requirements of the Securities Act, the registrant has duly
caused  this  registration   statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto  duly  authorized,  in the  City of Coos  Bay,  State of
Oregon, on July 30, 1997.

                                          SECURITY BANK HOLDING COMPANY


                                          By:/s/Charles D. Brummel
                                                Charles D. Brummel, President

                               POWER OF ATTORNEY

     Each person whose individual  signature appears below hereby authorizes and
appoints  Charles D. Brummel and Michael J. Delvin,  and each of them, with full
power of substitution,  to act as his true and lawful attorney-in-fact and agent
to act in his name, place and stead, and to execute in the name and on behalf of
each person, individually and in each capacity stated below, and to file any and
all  amendments  to  this   Registration   Statement,   including  any  and  all
post-effective amendments.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  and Power of Attorney has been signed by the  following
persons in the capacities indicated on July 30, 1997:



/s/Michael J. Delvin
Michael J. Delvin, Executive Vice President and Chief Financial Officer



/s/William A. Lansin                           /s/Kenneth C. Messerle
William A. Lansing, Director                      Kenneth C. Messerle, Director



/s/Glenn A. Thomas                            /s/Charles D. Brummel
Glenn A. Thomas, Director                        Charles D. Brummel, Director



/s/Ronald R. LaFranchi
Ronald R. LaFranchi, Director





<PAGE>



                                                   EXHIBIT INDEX


     Exhibit

     2.0  Agreement  and Plan of  Reorganization,  dated  July 9,  1997,  by and
between  Security Bank Holding  Company and Pacific State Bank, and related Plan
of Merger.

     3.1 Articles of Incorporation of Security Bank Holding Company *

     3.2 Bylaws of Security Bank Holding Company *

     4.0 Specimen Common Stock Certificate *

     5.0 Opinion of Foster Pepper & Shefelman PLLC regarding  legality of shares
to be issued in Merger (to be filed by amendment)

     8.0 Opinion of Foster Pepper & Shefelman  PLLC regarding tax matters (to be
filed by amendment)

     10.1 Commercial Lease Agreement,  dated September 26, 1995,  between George
L. and Mary E.  Carter and  Security  Mortgage,  a Division  of  Security  Bank,
relating to the Eugene, Oregon, mortgage office *

     10.2 Commercial  Lease,  dated November 18, 1988 between South Coast Center
and Security Bank, relating to the Brookings-Harbor branch *

     10.3 Lease  Agreement,  dated  November 1, 1978,  between Philip J. and Ann
Keizer and Security Bank,  relating to the North Bend branch,  and Assignment of
Lease, dated July 25, 1986 *

     10.4 Termination Allowance Agreement, dated September 28, 1981, and amended
December 15, 1988, between Security Bank and Charles D. Brummel *

     10.5  Shareholders  Agreement  between  Class A Common  and  Class B Common
Shareholders of Lincoln Security Bank *

     10.6 1995 Stock Option Plan of Security Bank Holding Company *

     10.7 1997 Directors  Compensation  Plan,  incorporated  by reference to the
registrant's registration statement on Form S-8 (file number 333-28095) as filed
with the Securities and Exchange Commission on May 30, 1997.

     10.8 Schedule of 1991 Incentive Bonus Plan *

     10.9 Security Bank Phantom Stock Deferred Compensation Plan *

     21.0 Subsidiaries of Security Bank Holding Company

     23.1 Consent of KPMG Peat Marwick LLP relating to Financial  Statements  of
Security Bank Holding Company

     23.2 Consent of KPMG Peat Marwick LLP relating to Financial  Statements  of
Pacific State Bank

     23.3  Consent of  Columbia  Financial  Advisors  (included  in its  opinion
attached as Appendix B to the Prospectus/Proxy Statement)

     23.4  Consent  of  Foster  Pepper &  Shefelman  PLLC  relating  to  opinion
regarding legality (included in Exhibit 5.0)



<PAGE>


     23.5  Consent of Foster  Pepper &  Shefelman  PLLC  relating to tax opinion
(included in Exhibit 8.0)

     24.0 Powers of Attorney, included in the signature page to the Registration
Statement.

     99.1 Fairness  Opinion of Columbia  Financial  Advisors  (including in this
Registration Statement as Appendix B to the Prospectus/Proxy Statement

     99.2 Form of Proxy to be mailed to PSB shareholders

     99.3 Form of Proxy to be mailed to SBHC shareholders

     * Incorporated by reference to the registrant's  registration  statement on
Form SB-1 (File No.  33-80795)  as  declared  effective  by the  Securities  and
Exchange Commission on September 12, 1996.





<PAGE>




                                  EXHIBIT 21.0


                  SUBSIDIARIES OF SECURITY BANK HOLDING COMPANY

<TABLE>
<CAPTION>
                                                  Jurisdiction of                              Name(s) under which
Name of Subsidiary                                 Incorporation                              Business is Conducted


<S>                                                  <C>                        <C>
Security Bank                                        Oregon                                           Security Bank
                                                                                                       Alland, Inc.
                                                                                Security Financial Insurance Agency


Lincoln Security Bank                                Oregon                                   Lincoln Security Bank


PSB Interim Bank                                     Oregon                                        PSB Interim Bank


Alland, Inc.                                         Oregon                                            Alland, Inc.
         (subsidiary of Security Bank)

Security Financial Insurance Agency         Oregon                              Security Financial Insurance Agency
         (subsidiary of Security Bank)




<PAGE>


</TABLE>

                                  EXHIBIT 23.1



               Consent of Independent Certified Public Accountants

The Board of Directors
Security Bank Holding Company
Coos Bay, Oregon:

We consent to the use of our report dated January 24, 1997, relating to the
consolidated financial statements of Security Bank Holding Company and
subsidiaries, included herein and to the reference to our firm under the heading
"Experts" in the prospectus.  Our report refers to changes in accounting for 
investments in certain debt and equity securities.


/s/ KPMG Peat Marwick LLP

Portland, Oregon
August 5, 1997


<PAGE>




                                  EXHIBIT 23.2

               Consent of Independent Certified Public Accountants

The Board of Directors
Pacific State Bank
Reedsport, Oregon:

     We consent to the use of our report  dated June 27,  1997,  relating to the
financial statements of Pacific State Bank, included herein and to the reference
to our firm under the heading "Experts" in the prospectus.

/s/ KPMG Peat Marwick LLP

Portland, Oregon
August 5, 1997





<PAGE>




                                  EXHIBIT 99.2

                                 REVOCABLE PROXY

                               PACIFIC STATE BANK
                         SPECIAL MEETING OF SHAREHOLDERS
                                     , 1997

                    PROXY SOLICITED BY THE BOARD OF DIRECTORS

     The undersigned hereby appoints R.T. Green and Thomas S. Tymchuk,  and each
of them, proxies with power of substitution to vote on behalf of the undersigned
all  shares of common  stock of Pacific  State  Bank (the  "Bank") at the Annual
Meeting to be held on , 1997, and any adjournments  thereof, with all powers the
undersigned would possess if personally present, with respect to the following:

     1.  Merger of  Pacific  State  Bank with PSB  Intermim  Bank.  Approval  of
Agreement  and Plan of  Reorganization  and related Plan of Merger,  pursuant to
which PSB Interim Bank would merge with and into Pacific State Bank.

             [   ]  FOR      [   ]  AGAINST    [   ]  ABSTAIN


     2. Other  Matters.  At the  discretion of the proxy  holder,  on such other
business as may properly come before the meeting and any adjournments thereof.

THE SHARES REPRESENTED BY THIS PROXY WILL BE VOTED AS SPECIFIED ABOVE, BUT IF NO
SPECIFICATION  IS  MADE,  THIS  PROXY  WILL BE  VOTED  FOR THE  ELECTION  OF ALL
NOMINEES.  Proxies may vote in their  discretion  as to other  matters which may
come before the meeting.

Number of Shares Held:


Dated:        , 1997







         Please  date  and sign  exactly  as your  name  appears  on your  stock
         certificate(s)  (which  should  be the same as the name on the  address
         label on the  envelope in which this proxy was sent to you),  including
         designation as executor,  trustee,  etc., if applicable.  A corporation
         must sign its name by the president or other  authorized  officer.  All
         co-owners must sign.


<PAGE>




                                  EXHIBIT 99.3

                                 REVOCABLE PROXY

                          SECURITY BANK HOLDING COMPANY
                         SPECIAL MEETING OF SHAREHOLDERS
                                     , 1997

                    PROXY SOLICITED BY THE BOARD OF DIRECTORS

     The undersigned  hereby appoints  Charles D. Brummel and Michael J. Delvin,
and each of them,  proxies with power of  substitution  to vote on behalf of the
undersigned  all shares of common stock of Security  Bank  Holding  Company (the
"Company")  at the  Annual  Meeting to be held on , 1997,  and any  adjournments
thereof,  with all powers the undersigned  would possess if personally  present,
with respect to the following:

     1.  Acquisition  of Pacific  State Bank.  Approval of Agreement and Plan of
Reorganization  and  related  Plan of Merger,  pursuant to which  Security  Bank
Holding  Company would issue  approximately  1,244,607  shares of Class A Common
Stock in exchange for all of the outstanding shares of Pacific State Bank.

             [   ]  FOR     [  ]  AGAINST   [   ]  ABSTAIN


     2. Other  Matters.  At the  discretion of the proxy  holder,  on such other
business as may properly come before the meeting and any adjournments thereof.

THE SHARES REPRESENTED BY THIS PROXY WILL BE VOTED AS SPECIFIED ABOVE, BUT IF NO
SPECIFICATION  IS  MADE,  THIS  PROXY  WILL BE  VOTED  FOR THE  ELECTION  OF ALL
NOMINEES.  Proxies may vote in their  discretion  as to other  matters which may
come before the meeting.

Number of Shares Held:


Dated:        , 1997







         Please  date  and sign  exactly  as your  name  appears  on your  stock
         certificate(s)  (which  should  be the same as the name on the  address
         label on the  envelope in which this proxy was sent to you),  including
         designation as executor,  trustee,  etc., if applicable.  A corporation
         must sign its name by the president or other  authorized  officer.  All
         co-owners must sign.



<PAGE>





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