As filed with the Securities and Exchange Commission on                     , 2006

Registration No.                     

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form S-1

REGISTRATION STATEMENT UNDER

THE SECURITIES ACT OF 1933

WSB Financial Group, Inc.

(Name of registrant as specified in its charter)

Washington	6022	20-3153598
(State or other jurisdiction of incorporation or organization)	(Primary standard industrial classification code number)	(I.R.S. employer identification number)

607 Pacific Avenue, Bremerton, Washington 98337, (360) 405-1200

(Address, including zip code, and telephone number, including area

code, of principal executive offices and principal place of business)

	David K. Johnson
	President and Chief
Copies of communications to:	Executive Officer	Copies of communications to:
	607 Pacific Avenue
Glen P. Garrison, Esq.	Bremerton, Washington 98337	Christopher J. Voss, Esq.
Thomas A. Sterken, Esq.	(360) 405-1200	Douglas S. Silin, Esq.
Keller Rohrback L.L.P.	(Name, address, and telephone number	Stoel Rives LLP
1201 Third Avenue, Suite 3200	of agent for service)	600 University Street, Suite 3600
Seattle, Washington 98101		Seattle, Washington 98101
Telephone: (206) 623-1900		Telephone: (206) 624-0900
Fax: (206) 623-3384		Fax: (206) 386-7500

      Approximate date of commencement of proposed sale of securities to the public: As soon as practicable after this registration statement becomes effective.

      If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933 check the following box:     o

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

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

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

CALCULATION OF REGISTRATION FEE

	Proposed Maximum	Amount of
Title of Each Class of	Aggregate Offering	Registration
Securities to be Registered	Price(1)	Fee
Common Stock, $1.00 par value	$35,000,000	$3,745

(1)  Estimated solely for purpose of determining the registration fee pursuant to Rule 457(o).

      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 this Registration Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.

The information contained in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and we are not soliciting offers to buy these securities in any jurisdiction where the offer or sale is not permitted.

SUBJECT TO COMPLETION, DATED                     , 2006

PRELIMINARY PROSPECTUS

                                     Shares

Common Stock

     We are the bank holding company for Westsound Bank, a Washington chartered bank headquartered in Bremerton, Washington. This is an initial public offering of                    shares of our common stock. All of the offered shares will be purchased by the underwriters on a firm-commitment basis.

     Prior to this offering there has been no public market for our common stock. We currently anticipate that the initial public offering price will be between $         and $          per share. We have applied to list our common stock on the Nasdaq Global^® Market under the symbol “WSFG.”

       Investing in our common stock involves risk. See “Risk Factors” beginning on page       .

	Per Share	Total
Initial public offering price	$	$
Underwriting discounts and commissions	$	$
Proceeds, before expenses, to us	$	$

     We have granted the underwriters an option to purchase up to                   additional shares of our common stock at the initial public offering price within 30 days following the date of this prospectus to cover over-allotments, if any.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED OF THE SECURITIES OR PASSED UPON THE ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS OR DEPOSIT ACCOUNTS OR OTHER OBLIGATIONS OF ANY BANK SUBSIDIARY OF WSB FINANCIAL GROUP, AND THEY ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

     The underwriters expect to deliver the shares of our common stock to purchasers on or about                   , 2006.

D.A. Davidson & Co.

The date of this prospectus is                     , 2006.

[MAP OF WEST PUGET SOUND AND GREATER SEATTLE AREA WITH COUNTIES,

BRANCH AND LPO LOCATIONS AND PICTURE OF FEDERAL WAY BRANCH]

TABLE OF CONTENTS

Prospectus Summary	1
Risk Factors	8
Cautionary Note Regarding Forward-Looking Statements	17
Use of Proceeds	18
Dividend Policy	18
Capitalization	19
Dilution	20
Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
Business	52
Supervision and Regulation	67
Management	76
Certain Relationships and Related Party Transactions	83
Principal Shareholders	84
Description of Capital Stock	86
Underwriting	90
Shares Eligible for Future Sale	94
Experts	95
Certain Legal Matters	95
Where You Can Find More Information	95
Index to Financial Statements	F-1
EXHIBIT 3.1
EXHIBIT 3.2
EXHIBIT 3.3
EXHIBIT 3.4
EXHIBIT 10.1
EXHIBIT 10.2(A)
EXHIBIT 10.2(B)
EXHIBIT 10.3
EXHIBIT 10.4
EXHIBIT 10.5
EXHIBIT 10.6
EXHIBIT 10.7
EXHIBIT 10.8
EXHIBIT 10.9
EXHIBIT 10.10
EXHIBIT 10.11
EXHIBIT 10.12
EXHIBIT 10.13
EXHIBIT 10.14
EXHIBIT 10.15
EXHIBIT 10.16
EXHIBIT 10.17
EXHIBIT 10.18
EXHIBIT 10.19
EXHIBIT 10.20
EXHIBIT 21.1
EXHIBIT 23.1
EXHIBIT 23.2

      You should rely only on the information contained in this prospectus or in any related free writing prospectus filed with the Securities and Exchange Commission and used or referred to in this offering. We have not authorized anyone to provide you with different information. If anyone provides you with different or inconsistent information, you should not rely on it. We are offering to sell, and seeking offers to buy, shares of our common stock only in jurisdictions where offers and sales are permitted. The information contained in this prospectus is accurate only as of the date of this prospectus, regardless of the time of delivery of this prospectus or any sale of our common stock. Our business, financial condition, results of operations and prospects may have changed since that date.

      Until                     , 2006, all dealers that buy, sell or trade our common stock, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as an underwriter and with respect to their unsold allotments or subscriptions.

i

PROSPECTUS SUMMARY

      This is only a summary and does not contain all the information that you should consider before investing in our common stock. You should read the entire prospectus, including “Risk Factors” and our consolidated financial statements and related notes appearing elsewhere in this prospectus, before deciding to invest in our common stock. Unless the context suggests otherwise, references in this prospectus to “we,” “us,” and “our” refer to WSB Financial Group Inc. and its subsidiary, Westsound Bank.

WSB Financial Group, Inc.

      We are a bank holding company headquartered in Bremerton, Washington. We emphasize a service-oriented culture with a sales-based delivery model of an array of commercial bank and real estate lending products. At June 30, 2006 we had total assets of $301.1 million, net loans of $274.7 million, total deposits of $274.0 million and stockholders’ equity of $18.0 million.

      Westsound Bank, our wholly-owned subsidiary, opened in March 1999. We currently operate through seven full service branches and three loan production offices that are located primarily in the west Puget Sound area, an area encompassing the Kitsap and Olympic peninsulas and islands west of Seattle. We believe this is an attractive market that benefits not only from its proximity to the economic activity in the Seattle metropolitan area, but also the high quality of living it offers its residents and seasonal visitors.

      Our business model has produced strong loan and deposit growth, which has been complemented by steady net income growth. According to financial data published by the Federal Deposit Insurance Corporation, or FDIC, we have been the fastest growing bank in the Pacific Northwest (Washington, Oregon and Idaho) based on compound annual growth rates of assets from December 31, 2001 to June 30, 2006 for banks formed in 1999 or earlier. Specifically, during that period we have increased:

•  Total assets from $32.5 million to $301.1 million, a compound annual growth rate (“CAGR”) of 64.1%;

•  Total net loans from $25.3 million to $274.7 million, a CAGR of 70.0%;

•  Total deposits from $28.1 million to $274.0 million, a CAGR of 65.9%;

•  Net income from $15,000 to $3.2 million for the twelve months ended June 30, 2006; and

•  Our return on average equity and return on average assets from 0.4% and 0.06%, respectively, to 23.0% and 1.45%, respectively.

Our Strategy

      Our goal is to be a high performing financial institution that delivers superior returns to our shareholders through exceptional employees and focus on our customers. Key elements of our strategy include the following:

Business Strategies

•  Hire motivated, sales-oriented personnel. We believe successful employees are developed from talented, motivated people. We seek to find such individuals with varied backgrounds and then train them to be successful in delivering financial services. We combine an internal training program with a new state-of-the-art training center to ensure that our employees are skilled in their respective areas of responsibility, and to enable us to responsibly maintain our growth. Moreover, our compensation structure allows for some employees to be paid largely on production, which provides incentives for superior performance and customer development. Our variable compensation totaled 40% of total compensation in 2005.

•  Grow through de novo branches in attractive communities. Since 2001, we have added six branches and three loan production offices and we intend to add two or three branches or loan

1

	production offices per year over the next several years. Our focus is on finding prospective locations that have positive long-term demographic and business trends. Historically, we have achieved profitability in our new branches within 12 months, on average. Our branching strategy is often initiated with loan production offices, which we open in attractive markets with the intent of transitioning these offices into full-service branches. With strong loan demand in our primary west Puget Sound market, we are also exploring markets with high deposit potential.
•	Deliver extraordinary customer service via a professional sales culture. We emphasize and train our staff to provide superior customer service. We believe that the models employed by high-end department stores and other successful retailers can be effectively applied to the financial services industry. Our staffing structure and business practices reflect a professional retail sales culture, rather than a traditional banking environment. We separate the sales and credit functions that are typically both performed by a single loan officer in conventionally-organized commercial banks. Our salespeople are the calling officers and business generators that are supported by credit analysts who underwrite the loan and manage the back-office lending functions. We also have relationship managers who are the primary points of contact for deposit customers and the initial contact persons for customers who come into our branches.
•	Proactively manage credit quality and pricing. We focus on originating and maintaining a high quality loan portfolio by employing focused credit analysts, applying disciplined underwriting standards, and benefiting from our directors’ and officers’ thorough knowledge of the markets we serve. Our loan personnel are expected to monitor projects and we require third-party inspections to approve construction loan draws. All loans over $100,000 must be approved by our loan committee, which includes our CEO and three directors of Westsound Bank. Our loan approval process is highly collaborative, with the committee taking an active role in the structuring and pricing of loans. Our loan officers have no discretionary authority with respect to pricing loans except for rate sheet pricing for residential mortgage loans sold in the secondary market. Loan personnel are incentivized to produce high quality loans, and receive deductions to their variable compensation packages for loans that go into non-accrual status or receive an internal risk rating of anything below a “pass.”
•	Continue to identify opportunities in real estate lending. Our loan portfolio is comprised of 93.1% in real estate loans, including 52.3% construction, 20.8% commercial real estate, and 20.0% residential real estate. We believe we are the most active community bank in this segment in the west Puget Sound market and have an experienced group of professionals with expertise in real estate lending. We focus on maintaining strong relationships with commercial and residential builders and on the life cycle of a project, from construction to take-out financing.
•	Emphasize our risk management functions. We believe that our growth requires us to proactively address our risk management efforts and as such, we have devoted significant resources to this area, including recently appointing a chief risk officer. We seek to (i) identify risks in all functions of our business, including credit, operations and asset and liability management, (ii) evaluate such risks and their trends and (iii) adopt strategies to manage such risks based upon our evaluations. In particular, we actively manage interest rate and market risks by matching the volume and maturity of our rate sensitive assets to our interest sensitive liabilities in order to mitigate adverse effects of changes in interest rates.

Growth Strategies

•  Add new sales personnel focused on high-quality growth. We are constantly looking to hire talented, motivated employees to help support the planned expansion of our business. In the near term, we are focused on expanding our lending and deposit operations and enhancing our deposit salesforce while maintaining our pricing discipline and asset quality.

•  Establish new branches and loan production offices. We continually monitor and track opportunities in contiguous, attractive growth or deposit-rich markets in Washington. We plan on

2

	opening our eighth branch in the fourth quarter of 2006 in Federal Way and we are currently targeting two to three additional branches or loan production offices per year.
•	Continue to emphasize our real estate lending practice to both existing and new customers. We believe our expertise in real estate loan products, that run from land acquisition to permanent financing on both residential and commercial properties, distinguishes us from most of the local community banks. Our track record of timeliness and responsiveness to our real estate loan customers has made us a desired lender in our markets and a beneficiary of customer referrals.
•	Expand our commercial lending activities in our existing footprint. We are focused on growing and diversifying our loan portfolio by expanding our commercial and industrial, or C&I, lending through our existing branch structure. We intend to add experienced commercial lenders who desire to be associated with a successful, customer-oriented community bank.
•	Grow our core deposits to help fund our existing and anticipated loan growth. In order to maintain our net interest margin at current levels, we are focused on funding as much of our growth as possible with local, core deposits. We incentivize our producers to leverage relationships to produce both loan and deposit growth.
•	Become a public company and create a liquid market for our common stock. In addition to providing access to growth capital, we believe a “public currency” will provide us flexibility in structuring prospective acquisitions and will allow us to more effectively attract and retain qualified employees through equity-based compensation.

Our Market Area

      Our operations are located primarily in the west Puget Sound area, which encompasses the Kitsap and Olympic peninsulas and islands west of Seattle. In addition, we have expanded our footprint to include locations in the “I-5” corridor of Washington which runs from Bellingham in the north to the Oregon border in the south. We believe that our high-service, sales-based culture has resonated with the real estate community as well as small-and medium-sized businesses within our markets.

      The west Puget Sound market benefits from a high quality of life, with significant outdoor recreational opportunities and a small community lifestyle. Our headquarters and approximately 71% of our deposits are in Kitsap County, which has garnered national attention for its economic success, including MONEY magazine which recently called Bremerton “one of the top 5 up and coming ‘hot’ cities in the country.” We also have operations in Clallam, Pierce and King counties, all of which have seen increases in economic activity over the past few years. In addition, we benefit from the significant economic activity generated in and around the greater Seattle metropolitan area, which includes King, Pierce and Snohomish counties. The Seattle metropolitan area is expected to add nearly 50,000 jobs annually over the next two years, according to Conway and Pedersen’s Economic Forecaster.

Our Employees and Management Team

      We seek to attract and retain relationship-oriented employees that combine a sales mentality with a customer service attitude. Our management team is focused on creating a dynamic, growth-oriented, and high production culture. Our experienced management team consists of the following individuals:

•  David K. Johnson, President and Chief Executive Officer, joined us in 2001. Previously, Mr. Johnson was executive vice president of Pueblo Bank & Trust, a community bank in Colorado, and a senior vice president of Norwest Bank (now operating as Wells Fargo Bank) in New Mexico. Mr. Johnson has been involved in the banking industry for more than 25 years.

•  Mark D. Freeman, Executive Vice President of Finance and Operations and Chief Financial Officer, joined us in 2005. Prior to 2005, Mr. Freeman was the chief financial officer of two other

3

	community banks, Islander’s Bank in Friday Harbor, Washington, and North Sound Bank in Poulsbo, Washington. Mr. Freeman has 30 years of experience in the banking industry.
•	Brett T. Green, Executive Vice President of Sales and Lending, has over 15 years of banking and mortgage experience and joined us in 2004. Previously he worked in 2003 as branch manager and loan originator for First Horizon Home Loans in Silverdale, Washington, and prior to that with a local mortgage company, Bay Mortgage, as a branch manager and loan originator from 2001 to 2002.
•	Veronica R. Colburn, Senior Vice President and Chief Risk Officer, joined us in 1999 when we commenced operations, with more than 25 years of experience in the banking industry. She previously served as a branch manager of First National Bank in Port Orchard, Washington and as assistant vice president and internal auditor for National Bank of Bremerton.
•	Brent A. Stenman, Senior Vice President and Chief Lending Officer, joined us in 2004 and has over 15 years of banking experience in commercial lending and management positions. Prior to joining us, Mr. Stenman was vice president and lending manager of another community bank in west Puget Sound, Frontier Bank, and also held lending positions with American Marine Bank and Seafirst Bank (now operating as Bank of America).
•	Robin A. Seelye, Senior Vice President, Operations, joined us in 2006 and has over 10 years of banking experience primarily in regulatory compliance and bank operations. Prior to joining us, Ms. Seelye was vice president and administrative officer of a community bank in Montana, Bank of Bozeman, and previously was with Heritage Bank, a Montana subsidiary of a publicly-traded company, United Financial Corp.

Corporate Information

      Our headquarters is located at 607 Pacific Avenue, Bremerton, Washington 98337, and our telephone number is (360) 405-1200. We maintain a website at www.westsoundbank.com. Information on the website is not incorporated by reference and is not a part of this prospectus.

4

The Offering

Common stock offered by WSB Financial Group, Inc	shares
Common stock to be outstanding immediately after the offering	shares
Use of proceeds	We estimate that our net proceeds from this offering will be approximately $ million, or $ million if the over-allotment option is exercised by the underwriters, based on an assumed price of $      per share (which is the midpoint of the range indicated on the front of this prospectus). We expect to use the net proceeds from this offering to enhance our current capital ratios in order to increase our deposit and loan portfolios, to expand our operations through the opening of new branches and loan production offices and for general corporate purposes. Our use of proceeds is more fully described under “Use of Proceeds.”
Dividend policy	We have never paid a cash dividend and do not expect to pay cash dividends in the foreseeable future. See “Dividend Policy.”
Proposed Nasdaq Global® Market symbol	We have applied to have our common stock listed for quotation on the Nasdaq Global® Market under the symbol “WSFG.”

      The number of shares of our common stock outstanding after this offering is based on the number of shares outstanding on June 30, 2006 and excludes 1,109,101 shares of common stock issuable upon the exercise of stock options at June 30, 2006 at a weighted average exercise price per share of $7.50.

      Unless we indicate otherwise, the number of shares as well as all share, per share and financial information in this prospectus:

•  assumes a public offering price of $           per share, which is the mid-point of the range indicated on the front cover of this prospectus;

•  does not give effect to the use of the proceeds of the offering;

•  assumes no exercise of the underwriters’ over-allotment option to purchase any of the additional                      shares of our common stock subject to that option; and

•  has been adjusted to reflect a 6.1429-to-1 stock split in August 2006.

Risk Factors

      See “Risk Factors” beginning on page 8 for a description of material risks related to an investment in our common stock.

5

Summary Consolidated Financial Information

      You should read the summary consolidated financial data set forth below in conjunction with our historical consolidated financial statements and related notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included elsewhere in this prospectus. The summary consolidated statement of operations data for the years ended December 31, 2005, 2004 and 2003 and the summary consolidated balance sheet data as of December 31, 2005 and 2004 have been derived from our audited consolidated financial statements included elsewhere in this prospectus. The summary consolidated statement of operations data for the years ended December 31, 2002 and 2001 and the summary consolidated balance sheet data as of December 31, 2003, 2002 and 2001 have been derived from our audited financial statements that are not included in this prospectus.

      The summary consolidated financial data as of and for the six-month periods ended June 30, 2006 and 2005 is derived from our unaudited consolidated financial statements, which are included elsewhere in this prospectus. The unaudited consolidated financial statements have been prepared on the same basis as our audited consolidated financial statements and include all adjustments (consisting only of normal recurring accruals) that we consider necessary for a fair presentation of our financial position and operating results for such periods. Historical results are not necessarily indicative of future results and results for the six-month period ended June 30, 2006 are not necessarily indicative of our expected results for the full year ending December 31, 2006.

      During the year ended December 31, 2005, shareholders of Westsound Bank exchanged their common stock in Westsound Bank for common stock in the newly formed holding company, WSB Financial Group, Inc. The transaction was accounted for based on historical carrying amounts. The consolidated financial statements include the accounts of WSB Financial Group, Inc. and its wholly owned subsidiary, Westsound Bank. Year-end data for 2001, 2002, 2003 and 2004 and six-month data for June 2005 reflect financial data for Westsound Bank.

	Six Months Ended June 30,				Years Ended December 31,
	2006		2005		2005		2004		2003		2002		2001
	(Dollars in thousands, except share and per share data)
Consolidated Balance Sheet Data:
Cash due from banks	$	7,939	$	5,832	$	8,158	$	2,534	$	2,852	$	1,284	$	1,085
Federal funds sold		1,000		9,350		18,400		8,650		6,500		4,400		2,000
Investment securities		8,159		6,356		8,235		4,558		6,273		5,318		2,802
Loans, net(1)		274,676		156,542		207,117		117,588		58,209		39,764		25,254
Total assets		301,107		184,660		249,943		137,381		75,999		52,760		32,453
Deposits		274,011		169,606		224,167		123,593		68,003		48,017		28,112
Junior subordinated debt		8,248		0		8,248		0		0		0		0
Stockholders’ equity		17,991		14,169		16,006		12,912		7,901		4,619		4,226
Consolidated Income Data:
Interest income	$	12,403	$	6,489	$	15,693	$	7,943	$	4,396	$	3,113	$	2,079
Interest expense		4,837		1,883		5,182		1,705		1,110		1,035		871
Net interest income		7,566		4,606		10,511		6,238		3,286		2,078		1,208
Provision for loan losses		803		565		1,352		654		231		138		181
Net interest income after provision for loan losses		6,763		4,041		9,159		5,584		3,055		1,940		1,027
Non-interest income		2,416		2,192		5,241		2,806		293		202		115
Non-interest expense		6,252		4,500		10,692		6,370		2,384		1,710		1,128
Income before income taxes		2,927		1,733		3,708		2,020		964		432		14
Provision for income taxes		980		580		1,296		680		333		146		(1	)
Net income	$	1,947	$	1,153	$	2,412	$	1,340	$	631	$	286	$	15

6

		Six Months Ended June 30,						Years Ended December 31,
		2006			2005			2005			2004			2003			2002			2001
		(Dollars in thousands, except share and per share data)
Share Data:
Earnings per share
	Basic	$	0.71		$	0.44		$	0.91		$	0.59		$	0.36		$	0.19		$	0.01
	Diluted		0.62			0.41			0.82			0.55			0.35			0.19			0.01
Book value per share			6.56			5.43			5.88			4.98			3.91			3.07			2.85
Shares outstanding at period end			2,742,320			2,607,999			2,722,048			2,594,485			2,019,171			1,505,318			1,481,975
Weighted average shares outstanding
	Basic		2,731,968			2,601,391			2,642,628			2,270,211			1,734,434			1,489,006			1,190,296
	Diluted		3,120,587			2,838,375			2,925,092			2,429,577			1,801,667			1,526,723			1,190,296
Selected Performance Ratios:
Return on average assets(2)			1.45	%		1.47	%		1.28	%		1.37	%		1.04	%		0.68	%		0.06	%
Return on average stockholders’ equity(2)			23.0	%		17.1	%		16.6	%		13.6	%		9.9	%		6.5	%		0.4	%
Net interest margin(2)			5.85	%		6.20	%		5.90	%		6.77	%		5.71	%		5.18	%		4.91	%
Efficiency ratio			62.6	%		66.3	%		67.9	%		70.4	%		66.6	%		75.0	%		85.3	%
Selected Liquidity and Asset Ratios:
Net loan to deposit ratio			100.2	%		92.3	%		92.4	%		95.1	%		85.6	%		82.8	%		89.9	%
Average stockholders’ equity to average assets			6.3	%		8.6	%		7.8	%		10.1	%		10.4	%		10.4	%		14.3	%
Risk-based capital ratios:
	Leverage capital		8.5	%		8.4	%		9.3	%		10.6	%		11.8	%		8.9	%		13.0	%
	Tier 1 risk-based capital		8.8	%		9.2	%		10.2	%		11.2	%		13.1	%		11.3	%		15.4	%
	Total risk-based capital		10.8	%		10.4	%		12.8	%		12.2	%		14.0	%		12.2	%		16.5	%
Selected Asset Quality Ratios:
Non-performing loans to total loans			0.00	%		0.08	%		0.06	%		0.09	%		0.00	%		0.27	%		0.29	%
Non-performing assets to total assets			0.00	%		0.07	%		0.05	%		0.09	%		0.04	%		0.27	%		0.23	%
Allowance for loan losses to total loans			1.21	%		1.13	%		1.23	%		1.03	%		1.01	%		0.89	%		1.15	%
Allowance for loan losses to non-performing loans			N/A			1355.3	%		2011.7	%		1224.7	%		N/A			318.2	%		391.9	%
Net charge-offs (recoveries) to average loans			0.01	%		0.00	%		0.00	%		0.02	%		(0.01	)%		0.20	%		0.03	%

(1)	Includes loans held for sale.
(2)	Annualized for the six-month periods ended June 30, 2006 and 2005.

7

RISK FACTORS

      An investment in our common stock involves a high degree of risk. Before investing in our common stock, you should carefully consider the risks described below, as well as the other information contained in this prospectus, including our consolidated financial statements and the notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Any of the risks described below could significantly and adversely affect our business, prospects, financial condition and results of operations. If one or more of these risks and uncertainties is realized, the trading price of our common stock could decline, and you could lose all or part of your investment.

Risks Relating to Our Business and Market

      Our future success depends on our ability to grow and to manage our growth effectively. We must also continue to manage the risks inherent in the banking business in order to maintain our level of profitability, which could be adversely affected by the execution of our growth strategy. Our growth and profitability is affected by the economic conditions in our west Puget Sound market and the greater Seattle metropolitan area generally. Any deterioration in economic conditions in our markets could adversely affect our ability to execute our growth strategy. We may not be able to sustain our historical growth rates, maintain our past levels of profitability or successfully manage any future growth. In any such case:

•  we may be unable to realize the benefit from investments made to support our expansion;

•  it may become more difficult for us to attract or retain key employees;

•  we may be unable to maintain adequate systems and controls;

•  demand for our products and services may decline; and

•  collateral for loans made by us may decline in value, and loan delinquencies and problem assets may increase.

We may not be able to sustain our growth at the rate we have during the past several years.

      We have grown from $32.5 million in total assets, $25.3 million in net loans and $28.1 million in total deposits at December 31, 2001, to $301.1 million in total assets, $274.7 million in net loans and $274.0 million in total deposits at June 30, 2006. Our business strategy calls for, among other things:

•  continued growth of our assets, loans, deposits and customer base through our existing locations and new branches and loan production offices;

•  recruitment of sales-oriented personnel and other key employees;

•  expansion of our real estate lending activities;

•  significant investment in credit and risk management functions; and

•  effective leveraging of our capital.

      However, we may encounter unanticipated obstacles in implementing our strategy. If we are unable to expand our business and leverage our investments and infrastructure as we expect, we may not be able to maintain our current levels of profitability, and there can be no assurance that we will be able to sustain our historical growth rates.

8

We have experienced significant growth in real estate lending, and our loan portfolio now has a significant concentration in real estate. Real estate loans involve special risks not associated with other types of loans, and a downturn in the real estate market could hurt our business and our prospects.

      As of June 30, 2006, our loan portfolio had a significant concentration in loans secured by real estate, including:

•  construction and real estate development projects, which represented approximately 52.3% of our loan portfolio;

•  commercial real estate, comprised of a wide cross-section of retail, small office, warehouse, and industrial properties, which represented approximately 20.8% of our loan portfolio; and

•  residential real estate, which represented approximately 20.0% of our loan portfolio.

      Real estate loans are particularly susceptible to fluctuating land values, economic downturns and changes in tax policies, among other factors. In addition, construction and development loans are generally riskier than one-to-four family mortgage loans because they are unique in character, generally larger in amount and depend on the borrower’s ability to generate cash to service the loan. Moreover, the value of the collateral for construction and development loans depends on project completion. These risks are in addition to those inherent in all loans, including risks with respect to the period of time over which loans may be repaid, risks resulting from uncertainties as to the future value of collateral, risks resulting from changes in economic and industry conditions and risks inherent in dealing with individual borrowers. The quality of our loan portfolio could decline, particularly in connection with the rapid growth in real estate loans we experienced over the past few years.

Our allowance for loan losses may not be adequate to cover actual losses.

      A significant source of risk arises from the possibility that we could sustain losses due to loan defaults and non-performance on loans. We maintain an allowance for loan losses in accordance with accounting principles generally accepted in the United States to provide for such defaults and other non-performance. As of June 30, 2006 our allowance for loan losses as a percentage of loans was approximately 1.21%. The determination of the appropriate level of loan loss allowance is an inherently difficult process and is based on numerous assumptions. The amount of future losses is susceptible to changes in economic, operating and other conditions, including changes in interest rates, that may be beyond our control. In addition, our underwriting policies, adherence to credit monitoring processes, and risk management systems and controls may not prevent unexpected losses. Our allowance for loan losses may not be adequate to cover actual loan losses. Moreover, any increase in our allowance for loan losses will adversely affect our earnings.

We serve a limited geographic area, and an economic downturn in the west Puget Sound or Seattle metropolitan area could adversely affect our business.

      Our current geographic market consists primarily of the west Puget Sound area, including Kitsap County, whose economy substantially depends on the military and tourism. As of June 30, 2006, our Kitsap County customers accounted for approximately 71% of our deposits and 89% of our loans. In the event of an economic downturn in our markets, the lack of geographic diversification could adversely affect banking business and, consequently, our results of operations and financial condition. Although we believe that the local economy is diverse, the military has a significant presence in Kitsap County, including two major Navy bases which account for significant employment in the county. Although the federal government recently decided not to close any military bases in our market area, we cannot be certain that it will not do so in the future. A significant reduction in the military presence in our market could have a material adverse effect on the local economy and potentially on our customers and business. In addition, the west Puget Sound area serves as a seasonal destination for many residents of the greater Seattle metropolitan area and a decline in that economy could affect real estate prices due to a slowdown in purchases by Seattle area residents as well as service businesses that rely on the seasonal traffic.

9

A key component of our business strategy is to expand into adjacent growing markets by opening new branches and loan production offices. We may not be able to control costs, maintain adequate controls and/or maintain our asset quality if we successfully implement this strategy.

      Our ability to manage growth successfully will depend upon our ability to maintain our asset quality, control costs and monitor and control risk. If we grow too quickly and are unable to successfully manage this growth, our financial performance could be materially and adversely affected.

Our growth could be hindered unless we are able to recruit additional qualified employees. We may have difficulty attracting additional necessary personnel, which may divert resources and limit our ability to successfully expand our operations.

      The west Puget Sound and Seattle metropolitan area is experiencing a period of significant growth, placing a premium on highly qualified employees in a number of industries, including the financial services industry. Our business plan includes, and is dependent upon, our hiring and retaining highly qualified and motivated employees at every level. In addition, we anticipate that the reporting and related obligations to which we will become subject as a public reporting company will require us to hire additional accounting and finance staff. We expect to experience substantial competition in identifying, hiring and retaining top-quality employees. If we are unable to hire and retain qualified employees in the near term, we may be unable to successfully execute our business strategy and manage our growth.

Rapid growth could strain our resources, systems and controls, which could adversely affect business and operations.

      We believe that we have built our management team and personnel, and established an infrastructure, to support our current size. Our future success will depend on the ability of our executives and employees to continue to implement and improve our operational, financial and management controls and processes, reporting systems and procedures, and to manage a growing number of client relationships. We may not be able to successfully implement improvements to our management information and control systems and control procedures and processes in an efficient or timely manner. In particular, our controls and procedures must be able to accommodate an increase in expected loan volume and the infrastructure that comes with new branches and loan production offices.

Our business would be harmed if we lost the services of any of our senior management team.

      We believe that our success to date and our prospects for success in the future are substantially dependent on our senior management team, which includes our president and chief executive officer, David K. Johnson, and certain other key executives. The loss of Mr. Johnson’s services or that of other key executives could materially and adversely affect our results of operations and financial condition. In light of the relatively small pool of persons involved in the banking industry in western Washington, we could have difficulty replacing any of our senior management team or senior officers with equally competent persons who also are familiar with our market area.

We are subject to extensive government regulation. Non-compliance with or material changes to existing regulations could adversely affect our business, financial condition, results of operations or cash flows.

      We are subject to extensive regulation by federal, state and local governmental authorities and are subject to various laws and judicial and administrative decisions imposing requirements and restrictions on part or all of our operations. Because our business is highly regulated, the laws, rules and regulations applicable to us are subject to regular modification and change. Our failure to comply with applicable laws and regulations, or changes to the existing regulatory structure, could adversely affect our business, financial condition, results of operations or cash flows.

10

We recently entered into an agreement with the FDIC regarding compliance with the reporting requirements of the Home Mortgage Disclosure Act. Our failure to correct deficiencies in our reporting procedures could result in further regulatory action.

      The FDIC recently conducted an examination relating to Westsound Bank’s compliance with various banking regulations, which examination was unrelated to safety and soundness of the bank. The FDIC noted weaknesses and failures relating to compliance with the reporting requirements of the Home Mortgage Disclosure Act, or HMDA, and other violations of certain banking-related consumer laws. In addition, the FDIC imposed civil money penalties of $6,000 in connection with our refiling of HMDA data. In May 2006, Westsound Bank entered into a confidential memorandum of understanding with the FDIC to remedy the deficiencies on a prospective basis. We have taken the corrective measures outlined in the memorandum and believe we are in substantial compliance with the memorandum. If we fail to comply with the memorandum in the future, we could be subject to further regulatory action, including restrictions on our ability to expand through bank and branch acquisitions, and possible monetary penalties.

As a result of this offering, we will become a public reporting company subject to financial reporting and other requirements for which our accounting, internal audit and other management systems and resources may not be adequately prepared.

      As a result of this offering, we will become subject to reporting and other obligations under the Securities Exchange Act of 1934, as amended, or the Exchange Act, including the requirements of Section 404 of the Sarbanes-Oxley Act. Section 404 requires annual management assessment of the effectiveness of our internal controls over financial reporting and a report by our independent auditors addressing these assessments. These reporting and other obligations will place significant demands on our management, administrative, operational, internal audit and accounting resources. We anticipate that we will need to upgrade our reporting systems and procedures, implement additional financial and management controls, enhance our internal audit function, and hire additional accounting and finance staff. If we are unable to accomplish these objectives in a timely and effective fashion, our ability to comply with our financial reporting requirements and other rules that apply to reporting companies could be impaired. Any failure to maintain effective internal controls could have a material adverse effect on our business, operating results and stock price. In addition, expenses related to services rendered by our accountants, legal counsel and consultants will increase in order to ensure compliance with these laws and regulations.

Our profitability depends on interest rates generally, and we may be adversely affected by changes in monetary policy.

      Our profitability depends in substantial part on our net interest income. Our net interest income depends on many factors that are partly or completely outside of our control, including competition, federal economic, monetary and fiscal policies, and economic conditions generally. Our net interest income will be adversely affected if market interest rates change so that the interest we pay on deposits and borrowings increases faster than the interest we earn on loans and investments. In addition, an increase in interest rates could adversely affect borrowers’ ability to pay the principal or interest on existing loans or reduce their desire to borrow more money. This may lead to an increase in our nonperforming assets, a decrease in loan originations, or a reduction in the value of and income from our loans, any of which could have a material and negative effect on our results of operations. Fluctuations in market rates and other market disruptions are neither predictable nor controllable and may have a material and negative effect on our business, financial condition and results of operations.

We face strong competition from financial services companies and other companies that offer banking services, which could negatively affect our business.

      Competition in the banking industry generally, and in our geographic market specifically, is intense. Many competitors offer the same banking services that we offer in our service area. Competitors include national, regional and other community banks, as well as other financial services providers, such as savings

11

and loan institutions, consumer finance companies, brokerage firms, insurance companies, credit unions, mortgage banks and other financial intermediaries. In particular, our competitors include several major financial institutions whose greater resources may afford them a marketplace advantage by enabling them to maintain numerous banking locations and ATMs, offer a wider array of banking services and conduct extensive promotional and advertising campaigns. Additionally, banks and other financial institutions with larger capitalization and financial intermediaries not subject to bank regulatory restrictions have larger lending limits and are thereby able to serve the credit needs of a broader customer base than us. Technological innovation continues to contribute to greater competition in financial services markets as technological advances enable more companies to provide financial services. If we are unable to attract and retain banking customers, we may be unable to continue to grow our loan and deposit portfolios and our results of operations and financial condition may otherwise be adversely affected. Ultimately, we may be unable to compete successfully against current and future competitors.

If we need additional capital in the future to continue or growth, we may not be able to obtain it on terms that are favorable. This could negatively affect our performance and the value of our common stock.

      Our business strategy calls for continued growth. We anticipate that we will be able to support this growth through the net proceeds from this offering, as well as by adding deposits at existing and new branch locations. However, we may need to raise additional capital in the future to support our continued growth and to maintain our capital levels. Our ability to raise capital through the sale of additional securities will depend primarily upon our financial condition and the condition of financial markets at that time. We may not be able to obtain additional capital in the amounts or on terms satisfactory to us. Our growth may be constrained if we are unable to raise additional capital as needed.

We are exposed to risk of environmental liabilities with respect to properties to which we take title.

      Approximately 93.1% of our outstanding loan portfolio at June 30, 2006 was secured by real estate. In the course of our business, we may foreclose and take title to real estate, and could be subject to environmental liabilities with respect to these properties. We may be held liable to a governmental entity or to third-parties for property damage, personal injury, investigation and clean-up costs incurred by these parties in connection with environmental contamination, or may be required to investigate or clean up hazardous or toxic substances, or chemical releases at a property. The costs associated with investigation or remediation activities could be substantial. In addition, if we are the owner or former owner of a contaminated site, we may be subject to common law claims by third-parties based on damages and costs resulting from environmental contamination emanating from the property. If we ever become subject to significant environmental liabilities, our business, financial condition, liquidity and results of operations could be materially and adversely affected.

We may grow through acquisitions, which strategy may not be successful or, if successful, may produce risks in successfully integrating and managing the acquisition.

      As part of our growth strategy, we intend to pursue acquisitions of financial institutions within and outside of our market. At this time we have no agreements or understandings to acquire any financial institution, and may not find suitable acquisition opportunities. Acquisitions involve numerous risks, any of which could harm our business, including:

•  difficulties in integrating the operations, technologies, existing contracts, accounting processes and personnel of the target and realizing the anticipated synergies of the combined businesses;

•  difficulties in supporting and transitioning customers of the target company;

•  diversion of financial and management resources from existing operations;

12

•  the price we pay or other resources that we devote may exceed the value we realize, or the value we could have realized if we had allocated the purchase price or other resources to another opportunity;

•  risks of entering new markets or areas in which we have limited or no experience;

•  potential loss of key employees and customers from either our business or the target’s business;

•  assumption of unanticipated problems or latent liabilities of the target; and

•  inability to generate sufficient revenue to offset acquisition costs.

      Acquisitions also frequently result in the recording of goodwill and other intangible assets which are subject to potential impairments in the future that could harm our financial results. In addition, if we finance acquisitions by issuing convertible debt or equity securities, our existing shareholders may be diluted, which could affect the market price of our common stock. As a result, if we fail to properly evaluate acquisitions or investments, we may not achieve the anticipated benefits of any such acquisitions, and we may incur costs in excess of what we anticipate. The failure to successfully evaluate and execute acquisitions or investments or otherwise adequately address these risks could materially harm our business and financial results.

Westsound Bank’s ability to pay dividends or lend funds to us is subject to regulatory limitations which, to the extent we are not able to access those funds, may impair our ability to accomplish our growth strategy and pay our operating expenses.

      We expect to use our earnings as capital for operations and expansion of our business. Because we are a holding company with no significant assets other than the capital stock of our subsidiaries, we depend upon dividends from our subsidiaries for a substantial part of our revenue. Westsound Bank’s ability to pay dividends to WSB Financial Group is subject to, among other things, its earnings, financial condition and need for funds, as well as federal and state governmental policies and regulations applicable to us and to Westsound Bank, which limit the amount that may be paid as dividends without prior approval.

We face a variety of threats from technology based frauds and scams.

      Financial institutions are a prime target of criminal activities through various channels of information technology. We attempt to mitigate risk from such activities through policies, procedures, and preventative and defensive measures. In addition, we maintain insurance coverage designed to provide a level of financial protection to our business. However, risks posed by business interruption, fraud losses, business recovery expenses, and other potential losses or expenses that we may incur from a significant event are not readily predictable and, therefore, could have an impact on our results of operations.

We rely on our information technology and telecommunications systems and third-party servicers, and the failure of these systems could adversely affect our business.

      Our business is highly dependent on the successful and uninterrupted functioning of our information technology and telecommunications systems and third-party servicers. We outsource our major systems including our electronics funds transfer, or EFT, credit card and transaction processing and our online Internet bill payment and banking services. We rely on these systems to process new and renewal loans, provide customer service, facilitate collections and share data across our organization. The failure of these systems, or the termination of a third-party software license or service agreement on which any of these systems is based, could interrupt our operations. Because our information technology and telecommunications systems interface with and depend on third-party systems, we could experience service denials if demand for such services exceeds capacity or such third-party systems fail or experience interruptions. If sustained or repeated, a system failure or service denial could result in a deterioration of our ability to process new and renewal loans and provide customer service or compromise our ability to collect loan payments in a timely manner.

13

Risks Related to the Offering

      The shares of our common stock and the application of the net proceeds from this offering involve certain unique risks to investors, including:

•  our use of the net proceeds for growth and general corporate purposes may not increase our market value or profitability; and

•  our common stock price, after the completion of this offering, may trade below the initial public offering price.

There is no existing market for our common stock and our stock price may trade below the initial public offering price.

      Prior to this offering, there has been no public market for our common stock. The initial public offering price for our common stock will be determined by negotiations between the underwriters and us and may not be indicative of prices that will prevail in the open market following this offering. You may not be able to resell your shares at or above the initial public offering price.

Our common stock price may be volatile and you may lose all or part of your investment.

      The market price of our common stock could fluctuate significantly, and you may not be able to resell your shares at or above the initial public offering price. Those fluctuations could be based on various factors in addition to those otherwise described in this prospectus, including:

•  our operating performance and the performance of our competitors;

•  the public’s reaction to our press releases, our other public announcements and our filings with the SEC;

•  changes in earnings estimates or recommendations by research analysts who follow us or other companies in our industry;

•  variations in general economic conditions;

•  the number of shares to be publicly traded after this offering;

•  actions of our existing shareholders, including sales of common stock by our directors and executive officers;

•  the arrival or departure of key personnel; and

•  other developments affecting us, our industry or our competitors.

      In addition, the stock market generally experiences significant price and volume fluctuations. These fluctuations may be unrelated to the operating performance of particular companies. These broad market fluctuations may cause declines in the market price of our common stock. The price of our common stock could fluctuate based upon factors that have little or nothing to do with our company or its performance, and those fluctuations could materially reduce our common stock price.

We cannot be sure that an active public trading market will develop or be maintained.

      We cannot predict the extent to which investor interest in our company will lead to the development of an active trading market on the Nasdaq or otherwise, or how liquid that market may become, especially if few stock analysts follow our stock or issue research reports concerning our business. If an active trading market does not develop, you may have difficulty selling any shares that you buy in this offering. Neither the underwriters nor any other market maker in our common stock will be obligated to make a market in our shares, and any such market making may be discontinued at any time in the sole discretion of each such market maker. In addition, we estimate that immediately following this offering, approximately           % of our outstanding common stock will be beneficially owned by our executive officers and directors,

14

who also will hold options exercisable for an additional            shares of our common stock. The substantial amount of common stock that is owned by and issuable to our executive officers and directors may adversely affect the development of an active and liquid trading market.

We will have broad discretion as to the use of the net proceeds from this offering, and we may not use the proceeds effectively.

      Although we plan to use the net proceeds from this offering for expansion purposes, including new branches or loan production offices, we have not designated the amount of net proceeds we will use for any particular purpose. Accordingly, our management will have broad discretion as to the application of the net proceeds and could use them for purposes other than those contemplated at the time of this offering. Our shareholders may not agree with the manner in which our management chooses to allocate and spend the net proceeds. Moreover, our management may use the net proceeds for corporate purposes that may not increase our market value or profitability.

One of the intended use of proceeds of this offering is to implement our growth strategy, which includes expansion in the west Puget Sound and the greater Seattle metropolitan area. We may not successfully implement our growth strategy and therefore, our intended use of proceeds from this offering may not result in an increase in our market value and profitability.

      One of the principal reasons for our raising the capital in this offering is to be able to create a source of funds to be used for growth of our current operations and opening new branches and loan production offices. If we are not successful in implementing our growth strategy, our market value and profitability may suffer.

A significant number of shares of our common stock will become eligible for sale in the public market 180 days after the date of this offering, which could cause the price of our common stock to decline.

      Our officers, directors, and principal shareholders (shareholders holding more than 5.0% of our common stock), have agreed with the underwriters not to sell or otherwise dispose of any of their shares for a period of 180 days after the date of this offering. When these lock-up agreements expire, these shares and the shares underlying any options held by these individuals will become eligible for sale, in some cases subject only to the volume, manner of sale and notice requirements of Rule 144 of the Securities Act. Sales of a substantial number of these shares in the public market after this offering, or the perception that these sales could occur, could cause the market price of our common stock to decline. In addition, the sale of these shares could impair our ability to raise capital through the sale of additional equity securities. See “Shares Eligible for Future Sale” for further discussion of the shares that will be freely tradable 180 days after the date of this offering

Washington law and the provisions of our articles of incorporation and bylaws could deter or prevent our acquisition by a third-party that would be willing to pay you a premium for your shares of our common stock.

      Our articles of incorporation and bylaws contain certain provisions that may make it substantially more difficult for a third-party to acquire control of us without the approval of our board of directors, even if doing so might be beneficial to our shareholders. These charter provisions provide for, among other things, a staggered board, advance notice for nomination of directors and limitations on the ability of shareholders to call a special meeting of shareholders, which can make minority shareholder representation on the board of directors more difficult to establish. In addition, the Washington Business Corporation Act contains provisions designed to protect Washington corporations and employees from the adverse effects of hostile corporate takeovers. These statutory provisions reduce the possibility that a third-party could effect a change in control without the support of our incumbent directors and may also strengthen the position of current management by restricting the ability of shareholders to change the composition of the board, to affect its policies generally and to benefit from actions which are opposed by the current board. Collectively, these charter and statutory provisions may delay, prevent or deter a merger, acquisition,

15

tender offer, proxy contest or other transaction that might otherwise result in our shareholders receiving a premium over the market price for their common stock.

Our directors and senior management will exert significant influence over us after the completion of this offering. Their interests may not coincide with yours and they may make decisions with which you may disagree.

      After this offering, our officers, directors, and principal shareholders will beneficially own, in the aggregate, approximately      % of our outstanding common stock (and      % of our common stock on a fully-diluted basis, assuming exercise of all outstanding stock options). As a result, these shareholders, acting together, could control substantially all matters requiring shareholder approval, including the election of directors and approval of significant corporate transactions. In addition, this concentration of ownership may delay or prevent a change in control of our company and make some transactions more difficult or impossible without the support of these shareholders. The interests of these shareholders may not always coincide with our interests as a company or the interest of other shareholders. Accordingly, these shareholders could cause us to enter into transactions or agreements that you would not approve or make decisions with which you may disagree.

You will experience immediate and substantial dilution in the book value of the shares you purchase in this offering.

      Investors purchasing shares of our common stock in this offering will pay more for their shares than the amount paid by existing shareholders who acquired shares prior to this offering. Based upon the issuance and sale of                      shares of our common stock at an assumed initial public offering price of $           per share, you will incur immediate dilution of approximately $          in the net tangible book value per share if you purchase common stock in this offering. If the holders of outstanding stock options exercise those options, you will incur further dilution.

16

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

      This prospectus contains certain forward-looking statements, which are not historical facts, but rather predictions. These statements may include statements regarding projected performance for periods following the completion of this offering. These statements can generally be identified by use of phrases such as “believe,” “expect,” “will,” “seek,” “should,” “anticipate,” “estimate,” “intend,” “plan,” “target”, “foresee,” or other words of similar import. Similarly, statements that describe our future financial condition, results of operations, objectives, strategies, plans, goals or future performance and business are also forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other factors, including, but not limited to, those described in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections and other parts of this prospectus that could cause our actual results to differ materially from those anticipated in these forward-looking statements. The following factors, among others, could cause our financial performance to differ materially from our goals, objectives, intentions, expectations and other forward-looking statements:

•  changes in general economic conditions, either nationally or locally in the west Puget Sound and greater Seattle metropolitan area;

•  inflation, interest rate, market and monetary fluctuations;

•  changes in consumer spending habits and savings habits;

•  increases in competitive pressures among financial institutions and businesses offering similar products and services;

•  higher defaults on our loan portfolio than we expect;

•  changes in management’s estimate of the adequacy of the allowance for loan losses;

•  risks associated with our growth and expansion strategy and related costs:

•  increased lending risks associated with our high concentrations of real estate loans;

•  ability to successfully grow our business in west Puget Sound and the greater Seattle metropolitan area;

•  legislative or regulatory changes or changes in accounting principles, policies or guidelines;

•  technological changes; and

•  regulatory or judicial proceedings.

      You should read this prospectus and the documents that we reference in this prospectus and that are filed as exhibits to the registration statement on Form S-1, of which this prospectus is a part, that we have filed with the SEC, completely and with the understanding that our actual future results, levels of activity, performance and achievements may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements. We do not undertake any obligation to release publicly our revisions to such forward-looking statements to reflect events or circumstances after the date of this prospectus.

17

USE OF PROCEEDS

      We estimate that we will receive net proceeds of $          from the sale of the                      shares of common stock offered by us in the offering, based upon an assumed initial public offering price per share of $          , after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us.

      We expect to use the net proceeds we will receive from this offering to enhance our current capital ratios in order to increase our deposit and loan portfolios, expand our operations through the opening of new branches and loan production offices and for general corporate purposes. We currently plan to contribute a substantial portion of the net proceeds from this offering to the capital of Westsound Bank.

      The amounts and timing of these expenditures will depend on numerous factors, including the amount of our future revenues and net income, our ability to identify attractive expansion opportunities, and the success of our marketing efforts. Accordingly, our management will retain broad discretion in deploying the net proceeds from this offering. Pending the uses described above, we plan to invest the net proceeds in investment-grade, short-term, interest-bearing investments.

DIVIDEND POLICY

      We have not paid, and currently have no plans to pay, cash dividends to our shareholders after this offering. The payment of dividends is within the discretion of our board of directors and will depend upon our earnings, capital requirements and operating and financial position, among other factors. We expect to retain all of our earnings to finance the expansion and development of our business.

      Additionally, our junior subordinated debt agreement prohibits us from paying dividends if we have deferred payment of interest on outstanding trust preferred securities. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Capital Resources.”

      We are a legal entity separate and distinct from Westsound Bank. Because we are a holding company with no significant assets other than Westsound Bank, we will be dependent upon dividends from Westsound Bank for cash with which to pay dividends when, and if, our dividend policy changes. For a discussion of the regulatory limitations on Westsound Bank’s ability to pay dividends, see “Supervision and Regulation — Federal and State Regulation of Westsound Bank — Dividends.”

18

CAPITALIZATION

      The following table sets forth our capitalization as of June 30, 2006 on an actual and as adjusted basis. The as adjusted basis reflects the receipt and application by us of the estimated net proceeds of this offering at an assumed public offering price of $           per share (the midpoint of the range set forth on the cover page of this prospectus), after deducting estimated underwriting discounts and commissions and offering expenses payable by us.

      You should read this table in conjunction with the consolidated financial statements and the other financial information included in this prospectus.

		June 30, 2006
		Actual			As Adjusted
		(Dollars in thousands,
		except per share data)
Indebtedness:
Junior subordinated debt		$	8,248		$	8,248
Stockholders’ Equity:
Common stock, $1.00 par value, shares authorized: 15,357,250; shares outstanding: 2,742,320 at June 30, 2006(1)			2,742
Retained earnings			15,352
Accumulated other comprehensive income (loss)			(103	)
	Total stockholders’ equity		17,991
	Total capitalization		26,239
Book value per share		$	6.56
Stockholders’ equity to total assets			6.0	%
Regulatory capital ratios(2)
	Tier 1 leverage capital ratio		8.5	%
	Tier 1 risk-based capital ratio		8.8	%
	Total risk-based capital ratio		10.8	%

(1)	The number of authorized shares and the number of outstanding shares have been adjusted as a result of a 6.1429-to-1 stock split in August 2006.
(2)	The net proceeds from our sale of common stock in this offering are presumed to be invested in 20% risk weighted U.S. Agency bonds or Federal Funds sold for purposes of pro forma risk-based regulatory capital ratios.

19

DILUTION

      If you invest in our common stock, you will suffer dilution to the extent the initial public offering price per share of our common stock exceeds the tangible book value of our common stock immediately after this offering. The tangible book value of our common stock as of June 30, 2006 was approximately $18.0 million, or $6.56 per share of common stock. The tangible book value per share represents stockholders’ equity divided by the 2,742,320 shares of our common stock outstanding as of that date.

      After giving effect to the issuance and sale of                      shares of our common stock in this offering and our receipt of approximately $ million in net proceeds from such sale, based on an assumed public offering price of $           per share (the midpoint of the range set forth on the cover page of this prospectus), and after deducting the estimated underwriters’ discounts and commissions and the expenses of the offering, our as adjusted tangible book value as of June 30, 2006 would have been approximately $           million, or $           per share. This amount represents an immediate increase in tangible book value per share of $          to existing shareholders and an immediate dilution of $           per share to purchasers of our common stock in this offering. Dilution is determined by subtracting the tangible book value per share as adjusted for this offering from the amount of cash paid by a new investor for a share of our common stock.

      The following table illustrates the per share dilution as of June 30, 2006:

Assumed initial public offering price per share				$
	Tangible book value per share as of June 30, 2006	$	6.56
	Increase in tangible book value per share attributable to new investors	$
As adjusted tangible book value per share after this offering				$
Dilution in tangible book value per share to new investors				$

      The following table summarizes as of June 30, 2006, on an as adjusted basis as described above, the total number of shares of common stock purchased from us, the total consideration paid to us, and before deducting estimated underwriting discounts and commissions and offering expenses, and the average price per share paid by existing shareholders and by new investors who purchase shares of common stock in this offering at the assumed initial public offering price of $           per share (the midpoint of the range set forth on the cover page of this prospectus).

		Shares Purchased		Total Consideration
						Average
		Number	Percent	Amount	Percent	Per Share
Existing shareholders
New investors
	Total

      The shares of common stock outstanding exclude shares of common stock reserved for issuance under our 1999 Incentive Stock Option Plan, or Stock Option Plan, of which 1,109,101 shares were subject to outstanding options as of the date hereof. To the extent that options are exercised or other share awards are made under our Stock Option Plan, there will be further dilution to new investors.

20

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      You should read the following discussion and analysis of our financial condition and results of operations together with “Summary Consolidated Financial Information” and our consolidated financial statements and related notes appearing elsewhere in this prospectus. This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and elsewhere in this prospectus.

Overview

      We are a bank holding company headquartered in Bremerton, Washington. We emphasize a service-oriented culture with a sales-based delivery model of an array of commercial bank and real estate lending products. We deliver these products through seven full service branches and three loan production offices that are located primarily in the west Puget Sound area.

      We currently have, on a consolidated basis, $301.1 million in total assets, net loans of $274.7 million, total deposits of $274.0 million, and stockholders’ equity of $18.0 million. Since our founding we have experienced consistent growth and rapid expansion. In addition, we have maintained profitability as reflected by our 1.45% annualized return on assets for the first six months of 2006. This growth is a result of our ability to attract and retain high-quality employees and add branches and loan production offices in attractive markets.

      We generate most of our revenue from interest on loans and investments, loan fees, service charges, and mortgage banking income. We provide a variety of loans to our customers, including commercial and residential real estate loans, construction and land development loans, commercial and industrial loans, and to a lesser extent, consumer loans. Deposits are our primary source of funding. Our largest expenses are interest on these deposits and salaries and employee benefits. We measure our performance by calculating our net interest margin, return on average assets, and return on average equity. Net interest margin is calculated by dividing net interest income, which is the difference between interest income on interest-earning assets (such as loans and securities) and interest expense on interest-bearing liabilities (such as customer deposits and other borrowings which are used to fund those assets), by total average earning assets. Net interest income is our largest source of revenue. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. We also measure our performance by our efficiency ratio, which is calculated by dividing non-interest expense less amortization of core deposit intangibles by the sum of net interest income on a tax equivalent basis and non-interest income.

	Key Financial Measures
	Six Months Ended
	June 30,						Years Ended December 31,
	2006			2005			2005			2004			2003
	(Dollars in thousands, except per share data)
Net income	$	1,947		$	1,153		$	2,412		$	1,340		$	631
Basic earnings per share		0.71			0.44			0.91			0.59			0.36
Diluted earnings per share		0.62			0.41			0.82			0.55			0.35
Total assets		301,107			184,660			249,943			137,381			75,999
Net loans(1)		274,676			156,542			207,117			117,588			58,209
Total deposits		274,011			169,606			224,167			123,593			68,003
Net interest margin(2)		5.85	%		6.20	%		5.90	%		6.77	%		5.71	%
Efficiency ratio		62.6	%		66.3	%		67.9	%		70.4	%		66.6	%
Return on average assets(2)		1.45	%		1.47	%		1.28	%		1.37	%		1.04	%
Return on average equity(2)		23.0	%		17.1	%		16.6	%		13.6	%		9.9	%

21

(1)	Includes loans held for sale.
(2)	Ratios for the six months ended June 30, 2006 and 2005 have been annualized for comparative purposes.

Key Factors in Evaluating Financial Condition and Results of Operations

      As a bank holding company, we focus on a number of key factors in evaluating our financial condition and results of operations including:

•  Return on Average Equity;

•  Return on Average Assets;

•  Asset Quality;

•  Asset Growth;

•  Capital and Liquidity; and

•  Operating Efficiency.

      Return on Average Equity. Our return to our shareholders is measured in the form of return on average equity, or ROE. Our net income for the six months ended June 30, 2006 increased 68.9% to $1.9 million compared to $1.2 million for the six months ended June 30, 2005. Net income increased due to the significant increase in loans and fees associated with loan growth. Basic earnings per share, or EPS, increased to $0.71 for the six months ended June 30, 2006 compared to $0.44 for the six months ended June 30, 2005. Diluted EPS increased to $0.62 for the six months ended June 30, 2006 compared to $0.41 for the six months ended June 30, 2005. Our increase in net income drove our ROE to 23.0% for the six months ended June 30, 2006 compared to 17.1% for the six months ended June 30, 2005. Our ROE for the year ended December 31, 2005 was 16.6%.

      Return on Average Assets. Our return on average assets, or ROA, is a measure we use to compare our performance with other banks and bank holding companies. Our ROA for the six months ended June 30, 2006 was 1.45% compared to 1.47% for the six months ended June 30, 2005. Our ROA remained at approximately the same level despite the significant increase in our net income, due to overall asset growth. Our ROA for the year ended December 31, 2005 was 1.28%.

      Asset Quality. For all banks and bank holding companies, asset quality has a significant impact on the overall financial condition and results of operations. Asset quality is measured in terms of nonperforming loans and assets as a percentage of total loans and total assets, and net charge-offs as a percentage of average loans. These measures are key elements in estimating the future earnings of a financial institution. We had no non-performing loans as of June 30, 2006 compared to $128,000 at December 31, 2005. The decrease in non-performing loans is due to improved loan quality and performance. Non-performing loans as a percentage of total loans decreased to 0% as of June 30, 2006 compared to 0.06% at December 31, 2005. For the six months ended June 30, 2006 net charge-offs to average loans were 0.01%, as compared to no net charge-offs for the year ended December 31, 2005. The average net charge-offs to average loans for the three years ended December 31, 2005 was 0.003%

      Asset Growth. Because revenues from both net interest income and non-interest income are a function of asset size, the continued growth in assets has a direct impact on increasing net income and EPS. The majority of our assets are loans, and the majority of our liabilities are deposits, and therefore the ability to generate loans and deposits are fundamental to our asset growth. Total assets increased 20.5% during the first half of 2006 from $249.9 million as of December 31, 2005 to $301.1 million as of June 30, 2006 and grew 81.3% on a compound annual growth rate basis between December 31, 2003 and December 31, 2005. Total deposits increased 22.2% to $274.0 million as of June 30, 2006 compared to $224.2 million as of December 31, 2005 and had a CAGR of 81.6% between December 31, 2003 and December 31, 2005. Net loans increased 32.6% to $274.7 million as of June 30, 2006 compared to

22

$207.1 million as of December 31, 2005. Net loans had a CAGR of 88.6% between December 31, 2003 and December 31, 2005.

      Capital and Liquidity. Maintaining adequate capital levels in light of our rapid growth has been one of our primary areas of focus. Our average equity to average assets has declined from 8.6% for the six months ended June 30, 2005 to 6.3% for the six months ended June 30, 2006. In order to maintain our current growth rates, additional capital is needed. We monitor liquidity levels to ensure we have adequate sources available to fund our loan growth. The key measure we use to monitor liquidity is the net loan to deposit ratio. At June 30, 2006 the net loan to deposit ratio had increased to 100.2%, up from 92.3% at June 30, 2005. Maintaining appropriate liquidity levels is imperative to us in order to continue our strong growth levels.

      Operating Efficiency. Operating efficiency is the measure of how efficiently earnings before taxes are generated as a percentage of revenue. Our efficiency ratio (operating expenses divided by net interest income plus non-interest income) decreased to 62.6% for the first half of 2006 compared to 66.3% for the first half of 2005. Our efficiency ratio for the year ended December 31, 2005 was 67.9%.

Critical Accounting Policies

      Our accounting policies are integral to understanding our financial results. Our most complex accounting policies require management’s judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. We have established detailed policies and control procedures that are intended to ensure valuation methods are well controlled and applied consistently from period to period. In addition, the policies and procedures are intended to ensure that the process for changing methodologies occurs in an appropriate manner. The following is a brief description of our current accounting policies involving significant management valuation judgments.

      Allowance for Loan Losses. The allowance for loan losses represents our best estimate of the probable losses inherent in the existing loan portfolio. The allowance for loan losses is increased by the provision for loan losses charged to expense and reduced by loans charged off, net of recoveries.

      We evaluate our allowance for loan losses monthly. We believe that the allowance for loan losses, or ALLL, is a “critical accounting estimate” because it is based upon management’s assessment of various factors affecting the collectibility of the loans, including current economic conditions, past credit experience, delinquency status, the value of the underlying collateral, if any, and a continuing review of the portfolio of loans. For a discussion of the allowance and our methodology, see “Financial Condition — Allowance for Loan Losses.”

      We maintain an ALLL based on a number of quantitative and qualitative factors, including levels and trends of past due and non-accrual loans, asset classifications, loan grades, change in volume and mix of loans, collateral value, historical loss experience, size and complexity of individual credits and economic conditions. Provisions for loan losses are provided on both a specific and general basis. Specific allowances are provided for impaired credits for which the expected/anticipated loss is measurable. General valuation allowances are based on a portfolio segmentation based on risk grading, with a further evaluation of various quantitative and qualitative factors noted above.

      We periodically review the assumptions and formulae by which additions are made to the specific and general valuation allowances for losses in an effort to refine such allowances in light of the current status of the factors described above.

      Although we believe the levels of the allowance as of June 30, 2006 and December 31, 2005 and 2004, were adequate to absorb probable losses in the loan portfolio, a decline in local economic, or other factors, could result in increasing losses that cannot be reasonably predicted at this time.

      Available for Sale Securities. Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities, requires that available-for-sale securities be carried at fair value. We believe this is a “critical accounting estimate” in that the fair value of a security is based

23

on quoted market prices or if quoted market prices are not available, fair values are extrapolated from the quoted prices of similar instruments. Management utilizes the services of a reputable third-party vendor to assist with the determination of estimated fair values. Adjustments to the available-for-sale securities fair value impact the consolidated financial statements by increasing or decreasing assets and stockholders’ equity.

      Income Taxes. We use the liability method in accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based upon the difference between the values of the assets and liabilities as reflected in the financial statements and their related tax basis using enacted tax rates in effect for the year in which the differences are expected to be recovered or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Any estimated tax exposure items identified would be considered in a tax contingency reserve. Changes in any tax contingency reserve would be based on specific developments, events, or transactions.

      Stock Options. Prior to 2006, we elected to follow Accounting Principles Board Option No. 25, Accounting for Stock Issued to Employees, or APB 25, and related interpretations in accounting for employee stock options using the fair value method, and provided the required pro forma disclosures of SFAS No. 123, or SFAS 123, “Accounting for Stock-Based Compensation.”. Under APB 25, because the exercise price of the options equals the estimated market price of the stock on the issuance date, no compensation expense is recorded. As required, on January 1, 2006 we adopted SFAS No. 123R, or SFAS 123R, Share-Based Payment (Revised 2004) which establishes standards for the accounting for transactions in which an entity (i) exchanges its equity instruments for goods and services, or (ii) incurs liabilities in exchange for goods and services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of the equity instruments. SFAS 123R eliminates the ability to account for stock-based compensation using APB 25 and requires that such transactions be recognized over the service period, which is usually the same as the vesting period, as compensation cost in the income statement based on their fair values on the measurement date, which is generally the date of the grant.

      We adopted SFAS 123R using a modified prospective approach. Under the modified prospective approach, prior periods are not revised for comparative purposes. The valuation provisions of SFAS 123R apply to new awards and to awards that are outstanding on the effective date and subsequently modified or cancelled. Compensation expense, net of estimated forfeitures, for awards outstanding at the effective date is recognized over the remaining service period using the compensation cost calculated in prior periods.

      We have granted nonqualified and qualified stock options under our Stock Option Plan prior to 2006. We have not granted any options in 2006 to date, but intend to grant options in the future. Our stock options for employees include a service condition that relates only to vesting. The stock options generally vest over five years at the rate of 20% per year. Compensation expense is amortized on a straight-line basis over the vesting period of the award.

      The determination of the fair value of stock options using an option-pricing model is affected by our stock price as well as assumptions regarding a number of complex and subjective variables. The methods used to determine these variables are generally similar to the methods used prior to fiscal 2006 for purposes of our pro forma information under SFAS 123. The volatility assumption is based on a combination of the historical volatility of our common stock and the volatilities of similar companies over a period of time equal to the expected term of the stock options. The volatilities of similar companies are used in conjunction with our historical volatility because of the lack of sufficient relevant history equal to the expected term. The expected term of employee stock options represents the weighted-average period the stock options are expected to remain outstanding. The expected term assumption is estimated based primarily on the options’ vesting terms and remaining contractual life and employees’ expected exercise and post-vesting employment termination behavior. The risk-free interest rate assumption is based upon observed interest rates on the grant date appropriate for the term of the employee stock options. The dividend yield assumption is based on the expectation of no future dividend payouts by us.

24

      As share-based compensation expense under SFAS 123R is based on awards ultimately expected to vest, it is reduced for estimated forfeitures. SFAS 123R requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.

Results of Operations

      Our results of operations depend primarily on net interest income, which is the difference between interest income and interest expense. Interest income is the earnings we receive on our interest earning assets, such as loans and investments, and interest expense is the expense we incur on our interest bearing liabilities, such as interest bearing deposits and other borrowings. Factors that determine the level of net income include the volume of earning assets and interest bearing liabilities, yields earned and rates paid, fee income, non-interest expense, the level of non-performing loans and other non-earning assets, and the amount of non-interest bearing liabilities supporting earning assets. Non-interest income includes service charges and other deposit related fees, and non-interest expense consists primarily of employee compensation and benefits, occupancy, equipment and depreciation expense, and other operating expenses.

Financial Overview for the Six Months Ended June 30, 2006 and 2005

	Six Months Ended
	June 30,
					Increase
	2006		2005		(Decrease)
	(Dollars in thousands,
	except per share data)
Consolidated Statement of Earnings Data:
Interest income	$	12,403	$	6,489	$	5,914
Interest expense		4,837		1,883		2,954
Net interest income		7,566		4,606		2,960
Provision for loan losses		803		565		238
Net interest income after provision for loan losses		6,763		4,041		2,722
Non-interest income		2,416		2,192		224
Non-interest expense		6,252		4,500		1,752
Income before provision for income taxes		2,927		1,733		1,194
Provision for income taxes		980		580		400
Net income	$	1,947	$	1,153	$	794
Earnings per share — basic	$	0.71	$	0.44	$	0.27
Earnings per share — diluted	$	0.62	$	0.41	$	0.21

      Our net income grew by 68.9% to $1.9 million for the six months ended June 30, 2006 as compared to $1.2 million for the six months ended June 30, 2005. This was attributable principally to an increase in net interest income of $3.0 million partially offset by a $1.8 million increase in non-interest expense. The increase in net interest income was the result of an increase in the volume of interest-earning assets, primarily loans offset by an increase in our cost of funds resulting from a increase in market rates for interest-bearing deposits. Our return on average equity was 23.0% and return on average assets was 1.45% for the six months ended June 30, 2006, compared to 17.1% and 1.47%, respectively for the six months ended June 30, 2005.

      Net Interest Income and Net Interest Margin. The $3.0 million, 64.3% increase in net interest income for the period was due to (i) an increase in interest income of $5.9 million, reflecting the effect of a $111.0 million increase in average interest-earning assets offset by (ii) an increase in interest expense of $3.0 million.

25

      The average yield on our interest-earning assets was 9.59% for the 2006 period compared to 8.74% for the same period of 2005, an increase of 0.85%. The increase in the average yield on our interest-earning assets resulted from an increase in market rates, repricing on our adjustable rate loans, and new loans originated with higher interest rates because of the rising interest rate environment.

      The cost of our average interest-bearing liabilities increased to 4.27% for the six months ended June 30, 2006 from 3.00% for the same period in 2005. In addition to broad increases in the average rates paid by Westsound Bank on deposit balances, the increase was the result of a change in the mix of deposits toward higher-paying money market accounts and time certificates of deposits, as well as the addition of our junior subordinated debt.

      Our average rate on our interest-bearing deposits increased 1.17% from 3.00% during the six months ended June 30, 2005 to 4.17% for the six months ended June 30, 2006, reflecting increases in general market rates as well as change in mix of deposits toward higher-paying time deposits. Our average rate on total deposits (including non-interest bearing deposits) increased to 3.75% for the six months ended June 30, 2006 from 2.64% for the same period in the prior year.

      The 35 basis point decrease in our net interest margin, which decreased to 5.85% for the six months ended June 30, 2006 from 6.20% for the six months ended June 30, 2005, was due to our higher cost of funding that was somewhat offset by an increase in earning assets yield.

      The following table sets forth a summary of average balances with corresponding interest income and interest expense as well as average yield and cost information for the periods presented. Average balances are derived from daily balances, and non-accrual loans are included as interest earning assets for purposes of this table.

		Six Months Ended June 30,
		2006								2005
							Average								Average
							Yield								Yield
		Average					or			Average					or
		Balance			Interest		Cost(6)			Balance			Interest		Cost(6)
		(Dollars in thousands)
Assets
Interest-earning assets:
Net loans(1)(2)(3)		$	242,418		$	11,997		9.98	%	$	138,793		$	6,313		9.17	%
Investment securities — taxable			6,397			131		4.14	%		4,286			90		4.23	%
Investment securities — non-taxable(3)			1,825			38		4.20	%		1,643			24		2.95	%
Federal funds sold			8,002			181		4.56	%		5,010			61		2.46	%
Other investments(4)			2,073			56		5.45	%		50			1		4.03	%
	Total interest-earning assets		260,715			12,403		9.59	%		149,782			6,489		8.74	%
Non-earning assets:
Cash and due from banks			6,136								4,676
Unearned loan fees			(435	)							(113	)
Allowance for loan losses			(2,834	)							(1,366	)
Other assets			8,354								5,143
	Total assets	$	271,936							$	158,122

26

		Six Months Ended June 30,
		2006							2005
						Average							Average
						Yield							Yield
		Average				or			Average				or
		Balance		Interest		Cost(6)			Balance		Interest		Cost(6)
		(Dollars in thousands)
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Deposits
	Interest-bearing demand	$	13,508	$	30		0.45	%	$	8,923	$	19		0.43	%
	Money market		112,434		2,435		4.37	%		50,092		849		3.42	%
	Savings		4,002		23		1.16	%		4,358		21		0.97	%
	Time certificates of deposit		89,524		2,055		4.63	%		62,758		990		3.18	%
	Total interest-bearing deposits		219,468		4,543		4.17	%		126,131		1,879		3.00	%
Short-term borrowings			925		26		5.67	%		285		4		2.83	%
Junior subordinated debt			8,248		268		6.55	%		0		0		0.00	%
	Total interest-bearing liabilities		228,641		4,837		4.27	%		126,416		1,883		3.00	%
Non-interest-bearing liabilities
	Demand deposits		24,805							17,428
Other liabilities			1,425							658
	Total liabilities		254,871							144,502
Stockholders’ equity			17,065							13,620
	Total liabilities and stockholders’ equity	$	271,936						$	158,122
Net interest income				$	7,566						$	4,606
Net interest spread(5)							5.32	%						5.74	%
Net interest margin							5.85	%						6.20	%

(1)	Includes no average non-accrual loans at June 30, 2006 and $132,000 at June 30, 2005.
(2)	Net loan fees of $2.5 million and $1.3 million are included in the yield computations for June 30, 2006 and 2005, respectively.
(3)	Yields on loans and securities have not been adjusted to a tax-equivalent basis.
(4)	Includes interest-bearing deposits with correspondent banks.
(5)	Net interest spread represents the average yield earned on interest earning assets less the average rate paid on interest bearing liabilities.
(6)	Annualized.

27

      The following table shows the change in interest income and interest expense and the amount of change attributable to variances in volume, rates and the combination of volume and rates based on the relative changes of volume and rates.

		Six Months Ended June 30, 2006
		Compared to Six Months Ended June 30, 2005
		Net Change		Rate			Volume			Mix
				(In thousands)
Loans		$	5,684	$	1,121		$	9,505		$	(4,942	)
Investment securities — taxable			41		(4	)		89			(44	)
Investment securities — non-taxable			14		21			5			(12	)
Federal funds sold			120		106			73			(59	)
Other investments			55		1			82			(28	)
	Total interest income		5,914		1,245			9,754			(5,085	)
Interest expense:
Interest-bearing demand			11		2			20			(11	)
Money market			1,586		476			2,131			(1,020	)
Savings			2		8			(3	)		(3	)
Time certificates of deposit			1,065		909			851			(695	)
Short-term borrowings			22		8			18			(4	)
Junior subordinated debt			268		0			0			268
	Total interest expense		2,954		1,402			3,017			(1,465	)
	Net interest income	$	2,960	$	(157	)	$	6,737		$	(3,620	)

      Provision for Loan Losses. The provision for loan losses in each period is a charge against earnings in that period. The provision is that amount required to maintain the allowance for loan losses at a level that, in management’s judgment, is adequate to absorb probable loan losses inherent in the loan portfolio.

      The provision for loan losses for the six months ended June 30, 2006 was $803,000 compared to $565,000 for the six months ended June 30, 2005. We experienced $15,000 of net loan charge-offs in the first six months of 2006 compared to no loan charge-offs for the same period of 2005. The provision increased because of the significant increase in loans and management decision to increase the allowance for loan losses. Total net loans increased by $67.6 million for the first six months of 2006 and $39.0 million for the same period of 2005. Nonperforming loans to total loans decreased from 0.08% at June 30, 2005 to 0.00% at June 30, 2006.

      Non-Interest Income. The following table presents, for the periods indicated, the major categories of non-interest income:

		Six Months Ended
		June 30,
						Increase
		2006		2005		(Decrease)
		(In thousands)
Service charges and other income		$	562	$	323	$	239
Loan brokerage and referral fees			859		790		69
Net gain/(loss) on sale of loans			995		1,079		(84	)
	Total non-interest income	$	2,416	$	2,192	$	224

      The $224,000 or 10.2% increase in total non-interest income during the six months ended June 30, 2006 was primarily influenced by service charges and other income such as inspection fee income.

28

      Non-Interest Expense. The following tables present, for the periods indicated, the major categories of non-interest expense, which represent a re-classificiation of certain categories as presented in our consolidated financial statements and related notes appearing elsewhere in this prospectus:

		Six Months Ended
		June 30,
						Increase
		2006		2005		(Decrease)
		(In thousands)
Salaries, wages and employee benefits		$	3,986	$	2,965	$	1,021
Occupancy, equipment and depreciation			692		490		202
Data and item processing			245		159		86
Advertising expense			101		82		19
Printing, stationery and supplies			101		95		6
Telephone expense			52		34		18
Postage and courier			65		52		13
Legal fees			20		19		1
Director fees			163		89		74
Business & occupation taxes			134		83		51
Other			693		432		261
	Total non-interest expense	$	6,252	$	4,500	$	1,752

      The $1.7 million or 38.7% increase in non-interest expense for the six months ended June 30, 2006 is primarily attributable to the salary, occupancy and other costs associated with our new offices.

      Provision for Income Taxes. We recorded tax provisions of $980,000 for the six months ended June 30, 2006 compared to $580,000 for the same period in the prior year. Our effective tax rate was approximately 33.5% for each period.

Financial Overview for the Years Ended December 31, 2005, 2004 and 2003

Year Ended December 31, 2005 Compared to Year Ended December 31, 2004

	Years Ended December 31,
					Increase
	2005		2004		(Decrease)
	(Dollars in thousands,
	except per share data)
Consolidated Statement of Earnings Data:
Interest income	$	15,693	$	7,943	$	7,750
Interest expense		5,182		1,705		3,477
Net interest income		10,511		6,238		4,273
Provision for loan losses		1,352		654		698
Net interest income after provision for loan losses		9,159		5,584		3,575
Non-interest income		5,241		2,806		2,435
Non-interest expense		10,692		6,370		4,322
Income before provision for income taxes		3,708		2,020		1,688
Provision for income taxes		1,296		680		616
Net income	$	2,412	$	1,340	$	1,072
Earnings per share — basic	$	0.91	$	0.59	$	0.32
Earnings per share — diluted	$	0.82	$	0.55	$	0.27

29

      Our net income grew by 80.0% to $2.4 million for the year ended December 31, 2005, as compared to $1.3 million for the year ended December 31, 2004. The increase in net income was attributable principally to increases in net interest income and non-interest income of $4.3 million and $2.4 million, respectively, partially offset by an increase of $4.3 million in non-interest expense. Our return on average equity was 16.6% and return on average assets was 1.28% for the year ended December 31, 2005, compared to 13.6% and 1.37%, respectively for the year ended December 31, 2004.

      Net Interest Income and Net Interest Margin. The $4.3 million, 68.5% increase in our net interest income for the year ended December 31, 2005 was primarily due to an increase in interest income of $7.8 million, offset by an increase of $3.5 million in interest expense. Average interest-earning assets increased to $178.1 million during 2005 as compared to $92.2 million during 2004, reflecting our continuing growth trend. Total interest expense increased as a result of ongoing increases in interest rates throughout the financial marketplace over the course of the year.

      The average yield on our interest-earning assets was 8.81% in 2005 compared to 8.61% in 2004, an increase of 0.20%. The increase in the average yield on our interest-earning assets resulted from both a general increase in interest rate levels and increase in loan fees.

      The cost of our average interest-bearing liabilities increased to 3.40% in 2005 from 2.27% in 2004. This increase was due to the general increase in interest rate levels and a change in the mix of deposits toward higher-paying money market accounts and time certificates of deposit.

      The 87 basis point decrease in our net interest margin, which decreased to 5.90% for the year ended December 31, 2005 from 6.77% for the year ended December 31, 2004, was due primarily to our higher cost of funding offsetting the increase in earning assets yield.

      The following table sets forth a summary of average balances with corresponding interest income and interest expense as well as average yield and cost information for the periods presented. Average balances are derived from daily balances, and non-accrual loans are included as interest earning assets for purposes of this table.

		Year Ended December 31, 2005								Year Ended December 31, 2004
							Average								Average
							Yield								Yield
		Average					or			Average					or
		Balance			Interest		Cost(6)			Balance			Interest		Cost(6)
		(Dollars in thousands)
Assets
Interest-earning assets:
Net loans(1)(2)(3)		$	161,357		$	15,093		9.35	%	$	82,118		$	7,725		9.41	%
Investment securities — taxable			5,003			202		4.04	%		3,928			114		2.90	%
Investment securities — non-taxable(3)			1,736			62		3.57	%		1,297			45		3.47	%
Federal funds sold			8,938			295		3.30	%		4,664			56		1.20	%
Other investments(4)			1,051			41		3.90	%		200			3		1.50	%
	Total interest-earning assets		178,085			15,693		8.81	%		92,207			7,943		8.61	%
Non-earning assets:
Cash and due from banks			5,317								3,190
Unearned loan fees			(191	)							(109	)
Allowance for loan losses			(1,708	)							(778	)
Other assets			6,217								3,062
	Total assets	$	187,720							$	97,572

30

		Year Ended December 31, 2005							Year Ended December 31, 2004
						Average							Average
						Yield							Yield
		Average				or			Average				or
		Balance		Interest		Cost(6)			Balance		Interest		Cost(6)
		(Dollars in thousands)
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Deposits
	Interest-bearing demand	$	10,895	$	44		0.40	%	$	6,196	$	23		0.37	%
	Money market		69,722		2,765		3.97	%		23,469		485		2.07	%
	Savings		4,474		44		0.98	%		3,841		30		0.78	%
	Time certificates of deposit		63,576		2,145		3.37	%		41,748		1,167		2.80	%
	Total interest-bearing deposits		148,667		4,998		3.36	%		75,254		1,705		2.27	%
Short-term borrowings			142		5		3.52	%		9		0		0.00	%
Junior subordinated debt			3,437		179		5.21	%		0		0		0.00	%
	Total interest-bearing liabilities		152,246		5,182		3.40	%		75,263		1,705		2.27	%
Non-interest-bearing liabilities
	Demand deposits		19,855							12,077
Other liabilities			1,069							380
	Total liabilities		173,170							87,720
Stockholders’ equity			14,550							9,852
	Total liabilities and stockholders’ equity	$	187,720						$	97,572
Net interest income				$	10,511						$	6,238
Net interest spread(5)							5.41	%						6.34	%
Net interest margin(6)							5.90	%						6.77	%

(1)	Includes average non-accrual loans of $65,000 in 2005 and $76,000 in 2004.
(2)	Net loan fees of $3.1 million and $2.0 million are included in the yield computations for 2005 and 2004, respectively.
(3)	Yields on loans and securities have not been adjusted to a tax-equivalent basis.
(4)	Includes interest-bearing deposits with correspondent banks.
(5)	Net interest spread represents the average yield earned on interest earning assets less the average rate paid on interest bearing liabilities.
(6)	Annualized.

31

      The following table shows the change in interest income and interest expense and the amount of change attributable to variances in volume, rates and the combination of volume and rates based on the relative changes of volume and rates.

		Year Ended December 31, 2005
		Compared to Year Ended December 31, 2004
		Net Change		Rate			Volume		Mix
				(In thousands)
Loans		$	7,368	$	(44	)	$	7,454	$	(42	)
Investment securities — taxable			88		45			31		12
Investment securities — non-taxable			17		1			15		1
Federal funds sold			239		98			51		90
Other investments			38		5			13		20
	Total interest income		7,750		105			7,564		81
Interest expense:
Interest-bearing demand			21		2			17		2
Money market			2,280		446			956		878
Savings			14		8			5		1
Time certificates of deposit			978		242			610		126
Short-term borrowings			5		0			0		5
Junior subordinated debt			179		0			0		179
	Total interest expense		3,477		698			1,588		1,191
	Net interest income	$	4,273	$	(593	)	$	5,976	$	(1,110	)

      Provision for Loan Losses. The provision for loan losses for the year ended December 31, 2005 was $1.4 million compared to $654,000 in the year ended December 31, 2004. We experienced no net loan charge-offs in 2005 compared to net loan charge-offs of $21,000 for 2004. The amount in the provision for loan losses each year relates primarily to the significant growth in loans. Total net loans increased by $89.5 million in 2005 and $59.4 million in 2004. Non-performing loans to total loans decreased slightly from 0.09% at December 31, 2004 to 0.06% as of December 31, 2005.

      Non-Interest Income. The following table presents, for the periods indicated, the major categories of non-interest income:

		Years Ended
		December 31,
						Increase
		2005		2004		(Decrease)
		(In thousands)
Service charges and other income		$	858	$	444	$	414
Loan brokerage and referral fees			1,799		1,505		294
Net gain/(loss) on sale of loans			2,584		857		1,727
	Total non-interest income	$	5,241	$	2,806	$	2,435

      The $2.4 million, or 86.8% increase in total non-interest income was primarily due to net gains on mortgage loans sold.

32

      Non-Interest Expense. The following table presents, for the periods indicated, the major categories of non-interest expense:

		Years Ended
		December 31,
						Increase
		2005		2004		(Decrease)
		(In thousands)
Salaries, wages and employee benefits		$	7,250	$	4,097	$	3,153
Occupancy, equipment and depreciation			1,115		783		332
Data and item processing			363		256		107
Advertising expense			183		136		47
Printing, stationary and supplies			213		132		81
Telephone expense			78		54		24
Postage and courier			109		80		29
Legal fees			28		34		(6	)
Director fees			233		122		111
Business & occupation taxes			188		130		58
Other			932		546		386
	Total non-interest expense	$	10,692	$	6,370	$	4,322

      The $4.3 million, or 67.8% increase in total non-interest expense was principally the result of increases in salary, occupancy and other costs associated with our new residential mortgage activities.

      Provision for Income Taxes. We recorded tax provisions of $1.3 million in 2005 and $680,000 in 2004. Our effective tax rates were 35.0% and 33.7% for 2005 and 2004, respectively, as compared to the expected effective tax rate of 34.0%. Any difference from the expected rate in either years was largely due to the non-taxable nature of income from municipal securities.

Year Ended December 31, 2004 Compared to Year Ended December 31, 2003

	Years Ended December 31,
					Increase
	2004		2003		(Decrease)
	(Dollars in thousands,
	except per share data)
Consolidated Statement of Earnings Data:
Interest income	$	7,943	$	4,396	$	3,547
Interest expense		1,705		1,110		595
Net interest income		6,238		3,286		2,952
Provision for loan losses		654		231		423
Net interest income after provision for loan losses		5,584		3,055		2,529
Non-interest income		2,806		293		2,513
Non-interest expense		6,370		2,384		3,986
Income before provision for income taxes		2,020		964		1,056
Provision for income taxes		680		333		347
Net income	$	1,340	$	631	$	709
Earnings per share — basic	$	0.59	$	0.36	$	0.23
Earnings per share — diluted	$	0.55	$	0.35	$	0.20

33

      Our net income grew by 112.4% to $1.3 million for the year ended December 31, 2004, as compared to $631,000 for the year ended December 31, 2003. The increase in net income was attributable principally to increases in net interest income and non-interest income of $3.0 million and $2.5 million, respectively, partially offset by a $4.0 million increase in non-interest income. Our return on average equity was 13.6% and return on average assets was 1.37% for the year ended December 31, 2004, compared to 9.9% and 1.04% respectively for the year ended December 31, 2003.

      Net Interest Income and Net Interest Margin. The $3.0 million, 89.8%, increase in our net interest income for the year ended December 31, 2004 was due to an increase in interest income of $3.5 million, offset by an increase of $595,000 in interest expense. Average interest-earning assets increased to $92.2 million during 2004 as compared to $57.5 million during 2003, reflecting our growth. Total interest expense increased as a result of ongoing increases in interest rates throughout the financial marketplace over the course of the year.

      The average yield on our interest-earning assets increased to 8.61% for the year ended December 31, 2004 as compared to 7.64% for the year ended December 31, 2003, an increase of 0.97%. This resulted primarily from a general increase in interest rate levels and the increase of loans as a percentage of earning assets.

      The cost of our average interest-bearing liabilities decreased slightly to 2.27% in 2004 from 2.32% in 2003. This decrease was due to small declines in the average rates paid by the bank on deposit balances and the decrease in average time certificates of deposit as a percentage of average total deposits to 55.5% as of December 31, 2004 from 60.6% in the prior year.

      The 106 basis point increase in our net interest margin, which increased to 6.77% for the year ended December 31, 2004 from 5.71% for the year ended December 31, 2003, was due primarily to higher yields on our earning assets.

      The following table sets forth a summary of average balances with corresponding interest income and interest expense as well as average yield and cost information for the periods presented. Average balances are derived from daily balances, and non-accrual loans are included as interest earning assets for purposes of this table.

		Year Ended December 31, 2004								Year Ended December 31, 2003
							Average								Average
		Average					Yield			Average					Yield or
		Balance			Interest		or Cost			Balance(6)			Interest		Cost(6)
		(Dollars in thousands)
Assets
Interest-earning assets:
Net loans(1)(2)(3)		$	82,118			7,725		9.41	%	$	47,535		$	4,181		8.80	%
Investment securities — taxable			3,928			114		2.90	%		5,436			142		2.61	%
Investment securities — non-taxable(3)			1,297			45		3.47	%		871			33		3.79	%
Federal funds sold			4,664			56		1.20	%		3,065			32		1.04	%
Other investments(4)			200			3		1.50	%		596			8		1.34	%
	Total interest-earning assets		92,207			7,943		8.61	%		57,503			4,396		7.64	%
Non-earning assets:
Cash and due from banks			3,190								1,927
Unearned loan fees			(109	)							(72	)
Allowance for loan losses			(778	)							(451	)
Other assets			3,062								1,998
	Total assets	$	97,572							$	60,905

34

		Year Ended December 31, 2004							Year Ended December 31, 2003
						Average							Average
		Average				Yield			Average				Yield or
		Balance		Interest		or Cost			Balance(6)		Interest		Cost(6)
		(Dollars in thousands)
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Deposits
	Interest-bearing demand	$	6,196	$	23		0.37	%	$	3,611	$	11		0.30	%
	Money market		23,469		485		2.07	%		12,807		210		1.64	%
	Savings		3,841		30		0.78	%		2,455		19		0.77	%
	Time certificates of deposit		41,748		1,167		2.80	%		28,981		870		3.00	%
	Total interest-bearing deposits		75,254		1,705		2.27	%		47,854		1,110		2.32	%
Short-term borrowings			9		0		0.00	%		5		0		0.00	%
Junior subordinated debt			0		0		0.00	%		0		0		0.00	%
	Total interest-bearing liabilities		75,263		1,705		2.27	%		47,859		1,110		2.32	%
Non-interest-bearing liabilities
	Demand deposits		12,077							6,505
Other liabilities			380							184
	Total liabilities		87,720							54,548
Stockholders’ equity			9,852							6,357
	Total liabilities and stockholders’ equity	$	97,572						$	60,905
Net interest income				$	6,238						$	3,286
Net interest spread(5)							6.34	%						5.32	%
Net interest margin(6)							6.77	%						5.71	%

(1)	Includes average non-accrual loans of $76,000 in 2004 and none in 2003.
(2)	Net loan fees of $2.0 million and $0.7 million are included in the yield computations for 2004 and 2003, respectively.
(3)	Yields on loans and securities have not been adjusted to a tax-equivalent basis.
(4)	Includes interest-bearing deposits with correspondent banks.
(5)	Net interest spread represents the average yield earned on interest earning assets less the average rate paid on interest bearing liabilities.
(6)	Annualized.

35

      The following table shows the change in interest income and interest expense and the amount of change attributable to variances in volume, rates and the combination of volume and rates based on the relative changes of volume and rates.

		Year Ended December 31, 2004
		Compared to Year Ended December 31, 2003
		Net Change			Rate			Volume			Mix
		(In thousands)
Loans		$	3,544		$	291		$	3,042		$	211
Investment securities — taxable			(28	)		16			(39	)		(5	)
Investment securities — non-taxable			12			(3	)		16			(1	)
Federal funds sold			24			5			17			2
Other investments			(5	)		1			(5	)		1
	Total interest income		3,547			310			3,031			206
Interest expense:
Interest-bearing demand			12			2			8			2
Money market			275			55			175			45
Savings			11			0			11			0
Time certificates of deposit			297			(60	)		383			(26	)
Short-term borrowings			0			0			0			0
Junior subordinated debt			0			0			0			0
	Total interest expense		595			(3	)		577			21
	Net interest income	$	2,952		$	313		$	2,454		$	185

      Provision for Loan Losses. The provision for loan losses for the year ended December 31, 2004 was $654,000 compared to $231,000 in the year ended December 31, 2003. We experienced net loan charge-offs of $21,000 in 2004 compared to a net loan recovery of $5,000 in 2003. The amount in the provision for loan losses each year relates primarily to the significant growth in loans. Total net loans increased by 59.4 million in 2004 and $18.4 million in 2003. Nonperforming loans to total loans increased slightly from 0.00% at December 31, 2003 to 0.09% as of December 31, 2004.

      Non-Interest Income. The following table presents, for the periods indicated, the major categories of non-interest income:

		Years Ended
		December 31,
						Increase
		2004		2003		(Decrease)
		(In thousands)
Service charges and other income		$	444	$	289	$	155
Loan brokerage and referral fees			1,505		4		1,501
Net gain/(loss) on sale of loans			857		0		857
	Total non-interest income	$	2,806	$	293	$	2,513

      The $2.5 million, or 857.7% increase in total non-interest income was primarily due to loan brokerage fees generated from our new residential mortgage activities.

36

Non-Interest Expense

      The following tables present, for the periods indicated, the major categories of non-interest expense:

		Years Ended
		December 31,
						Increase
		2004		2003		(Decrease)
		(In thousands)
Salaries, wages and employee benefits		$	4,097	$	1,136	$	2,961
Occupancy, equipment and depreciation			783		411		372
Data and item processing			256		207		49
Advertising expense			136		62		74
Printing, stationary and supplies			132		60		72
Telephone expense			54		26		28
Postage and courier			80		46		34
Legal fees			34		1		33
Director fees			122		68		54
Business & occupation taxes			130		50		80
Other			546		317		229
	Total non-interest expense	$	6,370	$	2,384	$	3,986

      The $4.0 million, or 167.2%, increase in total non-interest expense was principally the result of increases in salary, occupancy and other costs associated with our new residential mortgage activities.

      Provision for Income Taxes. We recorded tax provisions of $680,000 in 2004 compared to $333,000 in 2003. Our effective tax rate was 33.7% and 34.5% for each of 2004 and 2003, respectively.

Financial Condition

      Our total assets at June 30, 2006, December 31, 2005 and December 31, 2004 were $301.1 million, $249.9 million and $137.4 million, respectively. Our average earning assets for the six months ended June 30, 2006, and the fiscal years ended December 31, 2005 and December 31, 2004 were $260.7 million, $178.1 million and $92.2 million, respectively. Total deposits at June 30, 2006, December 31, 2005 and December 31, 2004 were $274.0 million, $224.2 million and $123.6 million, respectively.

Loans

      Our net loans at June 30, 2006, December 31, 2005 and December 31, 2004 were $274.7 million, $207.1 million, and $117.6 million, respectively, an annual increase of 75.5% (from June 30, 2005), 76.1%, and 102.0% over the prior period, respectively. Net loans include loans held for sale. Our overall steady growth in loans from 2001 to 2005 is consistent with our historical focus and strategy to grow our loan portfolio. Since December 31, 2001, construction loans experienced the highest growth within our portfolio, growing from $6.9 million to $145.7 million at June 30, 2006, followed by commercial real estate loans which grew from $8.8 million at December 31, 2001 to $57.9 million at June 30, 2006. While we will continue to focus on our strong real estate lending portfolio, we intend to diversify the portfolio in future periods. See “Business — Our Strategy.”

37

      The following table shows the amounts of loans outstanding at the end of each of the periods indicated.

				December 31,
		June 30,
		2006		2005		2004		2003		2002		2001
Real estate loans:
	Construction	$	145,694	$	103,772	$	41,211	$	15,592	$	11,408	$	6,919
	Commercial real estate		57,910		46,947		36,191		13,987		11,986		8,820
	Residential real estate		55,753		43,689		24,659		13,162		11,082		5,885
Commercial & industrial loans			16,190		13,123		14,549		14,117		4,568		2,845
Consumer loans			2,974		2,484		2,202		1,942		1,076		1,080
Gross loans			278,521		210,015		118,812		58,800		40,120		25,549
Allowance for loan losses			3,363		2,575		1,224		591		356		295
Deferred loan fees, net			482		323		0		0		0		0
Net loans		$	274,676	$	207,117	$	117,588	$	58,209	$	39,764	$	25,254

      The following tables show the amounts of loans outstanding as of June 30, 2006, and December 31, 2005, which, based on remaining scheduled repayments of principal, were due in one year or less, more than one year through five years, and more than five years. Lines of credit or other loans having no stated maturity and no stated schedule of repayments are reported as due in one year or less. In the table below, loans are classified as real estate- related if they are collateralized by real estate. The table also presents, for loans with maturities over one year, an analysis with respect to fixed interest rate loans and floating interest rate loans.

      As of June 30, 2006:

										Rate Structure for
		Maturity								Loans Maturing Over
										One Year
				One
		One Year		through		Over						Floating
		or Less		Five Years		Five Years		Total		Fixed Rate		Rate
		(In thousands)
Real estate loans:
	Construction	$	120,533	$	19,789	$	5,372	$	145,694	$	11,543	$	13,618
	Commercial real estate		991		8,111		48,808		57,910		8,755		48,164
	Residential real estate		23,940		9,440		22,373		55,753		17,214		14,599
Commercial & industrial loans			6,436		4,999		4,755		16,190		4,204		5,550
Consumer loans			362		2,446		166		2,974		2,483		129
Total		$	152,262	$	44,785	$	81,474	$	278,521	$	44,199	$	82,060

38

      As of December 31, 2005:

										Rate Structure for
		Maturity								Loans Maturing Over
										One Year
				One
		One Year		through		Over						Floating
		or Less		Five Years		Five Years		Total		Fixed Rate		Rate
		(In thousands)
Real estate loans:
	Construction	$	87,969	$	11,972	$	3,831	$	103,772	$	6,811	$	8,992
	Commercial real estate		1,652		5,570		39,725		46,947		5,465		39,830
	Residential real estate		14,586		11,090		18,013		43,689		16,668		12,435
Commercial & industrial loans			4,258		5,201		3,664		13,123		4,036		4,829
Consumer loans			447		1,984		53		2,484		2,036		1
Total		$	108,912	$	35,817	$	65,286	$	210,015	$	35,016	$	66,087

      Concentrations. As of June 30, 2006, in management’s judgment, a concentration of loans existed in real estate-related loans. At that date, real estate-related loans comprised 93.1% of total loans. At December 31, 2005, real estate-related loans comprised 92.6% of total loans, of this approximately 49.4%, 22.4% and 20.8% were construction, commercial real estate and residential real estate, respectively.

      Although management believes the loans within this concentration have no more than the normal risk of collectibility, a substantial decline in the performance of the economy, in general, or a decline in real estate values in our primary market areas, in particular, could have an adverse impact on collectibility, increase the level of real estate-related non-performing loans, or have other adverse effects which alone or in the aggregate could have a material adverse effect on our business, financial condition, results of operations and cash flows.

      Non-Performing Assets. Generally, loans are placed on non-accrual status when they become 90 days or more past due or at such earlier time as management determines timely recognition of interest to be in doubt. Accrual of interest is discontinued on a loan when management believes, after considering economic and business conditions and collection efforts that the borrower’s financial condition is such that collection of interest is doubtful. The following table summarizes the loans for which the accrual of interest has been discontinued and loans more than 90 days past due and still accruing interest, including those loans that have been restructured, and other real estate owned, which we refer to as OREO:

					December 31,
		June 30,
		2006			2005			2004			2003			2002			2001
Non-accrual loans, not restructured		$	0		$	128		$	100		$	0		$	110		$	74
Accruing loans past due 90 days or more			0			0			0			0			0			0
Restructured loans			0			0			0			0			0			0
	Total non-performing loans (NPLs)		0			128		$	100			0			110			74
OREO			0			0			30			30			30			0
	Total non-performing assets (NPAs)	$	0		$	128		$	130		$	30		$	140		$	74
Selected ratios
	NPLs to total loans		0.00	%		0.06	%		0.09	%		0.00	%		0.27	%		0.29	%
	NPAs to total assets		0.00	%		0.05	%		0.09	%		0.04	%		0.27	%		0.23	%

      OREO Properties. At June 30, 2006, we had no OREO property.

      All OREO properties are recorded by us at amounts which are equal to or less than the fair market value of the properties based on current independent appraisals reduced by estimated selling costs.

39

      Impaired Loans. “Impaired loans” are loans for which it is probable that we will not be able to collect all amounts due according to the original contractual terms of the loan agreement. The category of “impaired loans” is not coextensive with the category of “non-accrual loans”, although the two categories overlap. Non-accrual loans include impaired loans, which are not reviewed on a collective basis for impairment, and are those loans on which the accrual of interest is discontinued when collectibility of principal and interest is uncertain or payments of principal or interest have become contractually past due 90 days. Management may choose to place a loan on non-accrual status due to payment delinquency or uncertain collectibility, while not classifying the loan as impaired if it is probable that we will collect all amounts due in accordance with the original contractual terms of the loan or the loan is not a commercial, commercial real estate or an individually significant mortgage or consumer loan.

      In determining whether or not a loan is impaired, we apply our normal loan review procedures on a case-by-case basis taking into consideration the circumstances surrounding the loan and borrower, including the collateral value, the reasons for the delay, the borrower’s prior payment record, the amount of the shortfall in relation to the principal and interest owed and the length of the delay. We measure impairment on a loan-by-loan basis using either the present value of expected future cash flows discounted at the loan’s effective interest rate or at the fair value of the collateral if the loan is collateral dependent, less estimated selling costs. Loans for which an insignificant shortfall in amount of payments is anticipated, but where we expect to collect all amounts due, are not considered impaired.

      As a separate categorization, any troubled debt restructurings are defined as loans that we have agreed to modify by accepting below-market terms, either by granting interest rate concessions or by deferring principal and/or interest payments.

      We had no impaired loans at June 30, 2006, December 31, 2005 or December 31, 2004.

      At June 30, 2006, we had no loans not disclosed above as non-accrual loans, as to which we had serious doubts as to the ability of the borrower to comply with the present loan repayment terms and which may result in disclosure of these loans as non-accrual loans.

Allowance for Loan Losses

      We must maintain an adequate allowance for loan losses, or ALLL, based on a comprehensive methodology that assesses the probable losses inherent in the loan portfolio. We maintain an ALLL based on a number of quantitative and qualitative factors, including levels and trends of past due and non-accrual loans, asset classifications, loan grades, change in volume and mix of loans, collateral value, historical loss experience, size and complexity of individual credits and economic conditions. Provisions for loan losses are provided on both a specific and general basis. Specific allowances are provided for impaired credits for which the expected/anticipated loss is measurable. General valuation allowances are based on a portfolio segmentation based on risk grading with a further evaluation of various quantitative and qualitative factors noted above.

      We periodically review the assumptions and formulae by which additions are made to the specific and general valuation allowances for losses in an effort to refine such allowances in light of the current status of the factors described above. The methodology is presented to and approved by the board of directors.

      Specific Allocations. All classified loans are carefully evaluated for loss portions or potential loss exposure. The evaluation occurs at the time the loan is classified and on a regular basis thereafter (at least quarterly). This evaluation is documented in a problem asset status report relating to a specific loan or relationship. Specific allocation of reserves considers the value of the collateral, the financial condition of the borrower, and industry and current economic trends. We review the collateral value, cash flow, and tertiary support on each classified credit. Any deficiency outlined by a real estate collateral evaluation liquidation analysis, or cash flow shortfall is accounted for through a specific allocation reserve calculation for the loan.

      General Allowances. We perform a portfolio segmentation based on risk grading. Credits are rated into seven different categories (Grades 1-7), with a percentage of the portfolio, based on grade, allocated

40

to the allowance. The loss factors for each risk grade are determined by management based on management’s overall assessment of the overall credit quality at month end taking into account various quantitative and qualitative factors such as trends of past due and non-accrual loans, asset classifications, loan grades, collateral value, historical loss experience and economic conditions. The first three grades are considered satisfactory. The other four grades range from a “Watch/ Pass” category to a “Loss” category. For a discussion of these four grades, see “Business — Credit Policies”.

      The following table sets forth the activity in our allowance for loan losses for the periods indicated:

				Six Months Ended
				June 30,						Years Ended December 31,
				2006			2005			2005		2004			2003			2002			2001
				(Dollars in thousands)
Allowance for loan losses:
	Beginning balance			$	2,575		$	1,224		$	1,224	$	591		$	356		$	295		$	121
	Loans charged off during period:				15			—			1		22			20			114			8
Real estate loans:
		Construction			—			—			—		—			—			22			—
		Commercial real estate			—			—			—		—			—			—			—
		Residential real estate			—			—			—		—			20			—			—
Commercial & industrial loans					15			—			—		—			—			87			2
Consumer loans					—			—			1		22			—			5			6
			Total		15			0			1		22			20			114			8
	Recoveries:
Real estate loans:
		Construction			—			—			—		—			—			—			—
		Commercial real estate			—			—			—		—			—			—			—
		Residential real estate			—			—			—		—			13			—			—
Commercial & industrial loans					—			—			1		—			12			30			—
Consumer loans					—			—			—		1			—			7			—
			Total		0			0			1		1			25			37			0
	Net loan charge-off (recovery)				15			0			0		21			(5	)		77			8
	Provision for loan losses				803			565			1,351		654			230			138			182
		Ending balance		$	3,363		$	1,789		$	2,575	$	1,224		$	591		$	356		$	295
Loans				$	278,521		$	158,537		$	210,015	$	118,812		$	58,800		$	40,120		$	25,549
Average loans					242,441			138,875			161,256		82,118			47,535			38,953			24,925
Non-performing loans					0			132			128		100			0			110			74
Selected ratios:
	Net charge-offs to average loans				0.01	%		0.00	%		0.00%		0.02	%		(0.01	)%		0.20	%		0.03	%
	Provision for loan losses to average loans				0.29	%		0.35	%		0.65%		0.55	%		0.39	%		0.35	%		0.71	%
Allowance for loan losses to loans outstanding at end of period					1.21	%		1.13	%		1.23%		1.03	%		1.01	%		0.89	%		1.15	%
Allowance for loan losses to non-performing loans					N/A			1355.3	%		2011.7%		1224.7	%		N/A			323.6	%		398.7	%

      Our construction portfolio reflects some borrower concentration risk, and also carries the enhanced risks encountered with construction loans generally. We also finance contractors on a speculative basis. Construction loans are generally more risky than permanent mortgage loans because they are dependent upon the borrower’s ability to generate cash to service the loan (by selling or leasing the project), and the value of the collateral depends on project completion when market conditions may have changed. For these reasons, a higher allocation is justified in this loan category.

41

      Our commercial real estate loans are a mixture of new and seasoned properties, retail, office, warehouse, and some industrial properties. Loans on properties are generally underwritten at a loan to value ratio of less than 80% with a minimum debt coverage ratio of 1.2 times. Our grading system allows our loan portfolio, including real estate, to be ranked across four “pass” risk grades. Generally, the real estate loan portfolio is risk rated “4 — Acceptable Risk.” The risk rated reserve factor increases with each grade increase, and the general real estate portfolio grade of “4” is more reflective of the various risks inherent in the real estate portfolio, such as large size and complexity of individual credits, and overall concentration of credit risk. Accordingly, a greater allowance allocation is provided on commercial real estate loans.

      We allocate our allowance for loan losses by assigning general percentages to our major loan categories (construction, commercial real estate, residential real estate, C&I and consumer), assigning specific percentages to each category of loans rated from 4 through 7 in accordance with the guidelines established by the regulatory agencies, and making specific allocations when factors are present requiring a greater reserve than would be required using the assigned risk rating allocation, which is typically based on a review of appraisals or other collateral analysis. The following table indicates management’s allocation of the allowance and the percent of loans in each category to total loans as of each of the following dates:

						December 31,
		June 30, 2006				2005				2004				2003				2002				2001
				Percent				Percent				Percent				Percent				Percent				Percent
				of Loans				of Loans				of Loans				of Loans				of Loans				of Loans
				in Each				in Each				in Each				in Each				in Each				in Each
		Allocation		Category		Allocation		Category		Allocation		Category		Allocation		Category		Allocation		Category		Allocation		Category
		of the		to Total		of the		to Total		of the		to Total		of the		to Total		of the		to Total		of the		to Total
		Allowance		Loans		Allowance		Loans		Allowance		Loans		Allowance		Loans		Allowance		Loans		Allowance		Loans
Real estate loans:
	Construction	$	1,093		52.3%	$	777		49.3%	$	309		34.7%	$	117		26.5%	$	86		28.4%	$	52		27.1%
	Commercial real estate		434		20.8%		352		22.4%		271		30.5%		105		23.8%		90		29.9%		66		34.5%
	Residential real estate		139		20.0%		109		20.8%		62		20.8%		33		22.4%		28		27.6%		15		23.1%
Commercial & industrial loans			121		5.8%		99		6.3%		109		12.2%		106		24.0%		34		11.4%		21		11.1%
Consumer loans			30		1.1%		26		1.2%		22		1.8%		19		3.3%		11		2.7%		11		4.2%
Direct and Unallocated			1,546				1,212				451				211				108				130
Total		$	3,363		100.0%	$	2,575		100.0%	$	1,224		100.0%	$	591		100.0%	$	356		100.0%	$	295		100.0%

Investments

      The carrying value of our investment securities totaled $8.2 million at June 30, 2006 and December 31, 2005, $4.6 million at December 31, 2004 and $6.3 million at December 31, 2003. Our portfolio of investment securities during 2006, 2005, 2004 and 2003 consisted primarily of federal and state government securities.

42

      The carrying value of our portfolio of investment securities at June 30, 2006, December 31, 2005, 2004 and 2003 was as follows:

		Carrying Value
		At		At December 31,
		June 30,
		2006		2005		2004		2003
				(In thousands)
U.S. government agencies		$	6,298	$	6,327	$	3,091	$	4,304
Obligations of states and political subdivisions			1,793		1,825		1,310		1,319
Mortgage-backed securities			68		83		157		450
Other securities			0		0		0		200
	Total investment securities	$	8,159	$	8,235	$	4,558	$	6,273

      The following tables show the maturities of investment securities at June 30, 2006 and December 31, 2005, and the weighted average yields of such securities, excluding the benefit of tax-exempt securities:

		June 30, 2006
												After Five Years
		Within One					After One Year but					but within Ten
		Year					within Five Years					Years					After Ten Years
		Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield
		(Dollars in thousands)
U.S. government agencies		$	2,295		4.79	%	$	3,024		4.45	%	$	980		6.45	%	$	—		—
Obligations of states and political subdivisions			—		—			244		3.80	%		394		4.25	%		1,154		4.21	%
Mortgage-backed securities			27		4.55	%		41		4.45	%		—		—			—		—
	Total available-for-sale	$	2,322		4.78	%	$	3,309		4.41	%	$	1,374		5.80	%	$	1,154		4.21	%

		December 31, 2005
												After Five Years
		Within One					After One Year but					but within Ten
		Year					within Five Years					Years					After Ten Years
		Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield
		(Dollars in thousands)
U.S. government agencies		$	—		—		$	5,344		4.27	%	$	983		6.26	%	$	—		—
Obligations of states and political subdivisions			—		—			248		3.80	%		399		4.25	%		1,178		4.21	%
Mortgage-backed securities			20		4.59	%		63		4.31	%		—		—			—		—
	Total available-for-sale	$	20		4.59	%	$	5,655		4.25	%	$	1,382		5.70	%	$	1,178		4.21	%

Deposits

      Total deposits were $274.0 million at June 30, 2006 compared to $224.2 million at December 31, 2005 and $123.6 million at December 31, 2004. The increase in total deposits since December 31, 2004 is attributed primarily to our current market growth and entering into new markets. Non-interest-bearing demand deposits increased to $26.1 million, or 9.5% of total deposits, at June 30, 2006, from $21.8 million, or 9.8% of total deposits, at December 31, 2005, and from $14.7 million, or 11.9% of total deposits, at December 31, 2004. Interest-bearing deposits are comprised of money market accounts, regular savings accounts, time deposits of under $100,000 and time deposits of $100,000 or more.

43

      The following table shows the average amount and average rate paid on the categories of deposits for each of the periods indicated:

							Years Ended December 31,
		Six Months Ended
		June 30, 2006					2005					2004					2003
		Average		Average			Average		Average			Average		Average			Average		Average
		Balance		Rate			Balance		Rate			Balance		Rate			Balance		Rate
		(Dollars in thousands)
Interest-bearing demand		$	13,508		0.45	%	$	10,895		0.40	%	$	6,196		0.37	%	$	3,611		0.30	%
Money market			112,434		4.37	%		69,722		3.97	%		23,469		2.07	%		12,807		1.64	%
Savings			4,002		1.16	%		4,474		0.98	%		3,841		0.78	%		2,455		0.77	%
Time certificates of deposit			89,524		4.63	%		63,576		3.37	%		41,748		2.80	%		28,981		3.00	%
Non-interest bearing deposits			24,805		0.00	%		19,855		0.00	%		12,077		0.00	%		6,505		0.00	%
	Total	$	244,273		3.75	%	$	168,522		2.97	%	$	87,331		1.95	%	$	54,359		2.04	%

      Additionally, the following table shows the maturities of CDs of $100,000 or more at June 30, 2006:

	June 30, 2006
	(In thousands)
Due in three months or less	$	7,061
Due in over three months through six months		4,398
Due in over six months through twelve months		3,874
Due in over twelve months		34,376
Total	$	49,709

      Deposits are gathered from individuals, partnerships and corporations in our market areas. Our policy also permits the acceptance of brokered deposits. The interest rates paid are competitively priced for each particular deposit product and structured to meet our funding requirements. We will continue to manage interest expense through deposit pricing. The increase in interest rates paid since 2003 is reflective of the Federal Reserve increasing the Federal Funds rate beginning in 2004.

Shareholders’ Equity

      June 30, 2006 Overview. As of June 30, 2006, our shareholders’ equity totaled $18.0 million, and our equity to asset ratio was 6.0%, compared to 6.4% as of December 31, 2005. This decrease is reflective of the continued leveraging of our balance sheet, and is associated with the organic growth of our loans, deposits and total assets during the first half of 2006.

      2005 Overview. As of December 31, 2005, our shareholders’ equity totaled $16.0 million, and our equity to asset ratio was 6.4%, compared to 9.4% as of December 31, 2004. This decease is primarily the result of our asset growth.

      Stock Split. In August 2006, we completed a 6.1429-to-1 stock split effected in the form of a stock dividend. This resulted in issuing 5.1429 additional shares of stock to the common shareholders for each share previously held. We paid cash to our shareholders for the resulting fractions of shares at $13.15 per share. As a result of the stock split, the accompanying consolidated financial statements reflect an increase in the number of outstanding shares of common stock and the $2,295,899 transfer of the par value of these additional shares from capital surplus. All share and per share amounts have been restated to reflect the retroactive effect of the stock split, except for our capitalization.

44

Capital Resources

      Current risk-based regulatory capital standards generally require banks and bank holding companies to maintain a minimum ratio of “core” or “Tier I” capital (consisting principally of common equity) to risk-weighted assets of at least 4%, a ratio of Tier I capital to adjusted total assets (leverage ratio) of at least 4% and a ratio of total capital (which includes Tier I capital plus certain forms of subordinated debt, a portion of the allowance for loan losses and preferred stock) to risk-weighted assets of at least 8%. Risk-weighted assets are calculated by multiplying the balance in each category of assets by a risk factor, which ranges from zero for cash assets and certain government obligations to 100% for some types of loans, and adding the products together.

	Regulatory Requirements
	(Greater than or equal to
	stated percentage)						Actual at June 30, 2006
	Adequately									WSB Financial
	Capitalized			Well Capitalized			Westsound Bank			Group, Inc.
Tier 1 leverage capital ratio		4.0	%		5.0	%		9.2	%		8.5	%
Tier 1 risk-based capital		4.0	%		6.0	%		9.4	%		8.8	%
Total risk-based capital		8.0	%		10.0	%		10.7	%		10.8	%

	Regulatory Requirements
	(Greater than or equal to
	stated percentage)						Actual at December 31, 2005
	Adequately									WSB Financial
	Capitalized			Well Capitalized			Westsound Bank			Group, Inc.
Tier 1 leverage capital ratio		4.0	%		5.0	%		10.4	%		9.3	%
Tier 1 risk-based capital		4.0	%		6.0	%		11.3	%		10.2	%
Total risk-based capital		8.0	%		10.0	%		12.5	%		12.8	%

      We were well capitalized at both the bank and holding company at June 30, 2006 and December 31, 2005 for federal regulatory purposes.

      In order to manage our capital position more efficiently, we formed WSB Financial Group Trust I, a Delaware statutory trust formed with capital of $248,000, for the sole purpose of issuing trust preferred securities. During the third quarter of 2005, WSB Financial Group Trust I issued 8,000 Capital Securities, or the trust preferred securities, with liquidation value of $1,000 per security, for gross proceeds of $8.0 million. The entire proceeds of the issuance were invested by WSB Financial Group Trust I in $8.248 million of Junior Subordinated Deferrable Interest Debentures, or the subordinated debentures, issued by us, with identical maturity, repricing and payment terms as the trust preferred securities. The subordinated debentures represent the sole assets of WSB Financial Group Trust I. The subordinated debentures mature on September 15, 2035, and bear an interest rate at June 30, 2006 of 6.64% (based on 3-month LIBOR plus 1.73%), with repricing occurring and interest payments due quarterly. We injected $7.9 million of the net proceeds from the sale of the subordinated debentures into Westsound Bank and retained the remaining proceeds for the needs of WSB Financial Group, Inc.

      The subordinated debentures are redeemable by us, subject to our receipt of prior approval from the Federal Reserve Bank of San Francisco, on any March 15, June 15, September 15 or December 15 on or after September 15, 2010.

      The redemption price is par plus accrued and unpaid interest, except in the case of redemption under a special event which is defined in the debenture occurring prior to September 15, 2010. The trust preferred securities are subject to mandatory redemption to the extent of any early redemption of the subordinated debentures and upon maturity of the subordinated debentures on September 15, 2035.

      Holders of the trust preferred securities are entitled to a cumulative cash distribution on the liquidation amount of $1,000 per security at an interest rate at June 30, 2006 of 6.64%. For each successive period beginning on March 15 of each year, the rate will be adjusted to equal the 3-month LIBOR plus 1.73%. WSB Financial Group Trust I has the option to defer payment of the distributions for

45

a period of up to five years, as long as we are not in default on the payment of interest on the subordinated debentures. We have guaranteed, on a subordinated basis, distributions and other payments due on the trust preferred securities. For financial reporting purposes, our investment in the trust is accounted for under the equity method and is included in other assets on the accompanying consolidated balance sheet. The subordinated debentures issued and guaranteed by us and held by the trust are reflected on our consolidated balance sheet in accordance with provisions of Interpretation No. 46 issued by the Financial Accounting Standards Board, or FASB, No. 46, Consolidation of Variable Interest Entities. Under applicable regulatory guidelines, all of the trust preferred securities currently qualify as Tier 1 capital, although this classification may be subject to future change.

Contractual Obligations

      The following table sets forth our significant contractual obligations at June 30, 2006:

			Payments Due by Period
			Less Than						After
Contractual Obligations	Total		1 Year		1-3 Years		3-5 Years		5 Years
Junior subordinated deferrable interest debentures	$	8,248	$	0	$	0	$	0	$	8,248
Time certificates of deposit		111,036		44,636		55,774		10,626		0
Operating lease obligations		1,526		344		676		477		29
Total	$	120,810	$	44,980	$	56,450	$	11,103	$	8,277

      The following table sets forth our other significant commitments at June 30, 2006:

			Amount of Commitment Expiration Per Period
	Total
	Amounts		Less Than						After 5
Other Commitments	Committed		1 Year		1-3 Years		3-5 Years		Years
Commitments to extend credit	$	81,691	$	67,575	$	14,116	$	0	$	0
Credit cards		2,080		0		2,080		0		0
Standby letters of credit		413		413		0		0		0
Total	$	84,184	$	67,988	$	16,196	$	0	$	0

Liquidity

      The ability to have readily available funds sufficient to repay fully maturing liabilities is of primary importance to depositors, creditors and regulators. Our liquidity, represented by cash and due from banks, federal funds sold and available-for-sale securities, is a result of its operating, investing and financing activities and related cash flows. In order to ensure funds are available at all times, we devote resources to projecting on a monthly basis the amount of funds that will be required and maintain relationships with a diversified customer base so funds are accessible. Liquidity requirements can also be met through short-term borrowings or the disposition of short-term assets. We have borrowing lines at correspondent banks totaling $15.0 million. In addition, our current borrowing line with the FHLB, totaling $25.7 million as of June 30, 2006, is available under a blanket pledge agreement. As of June 30, 2006 we had $6.8 million in securities available to be sold or pledged to the FHLB.

      We have a formal liquidity policy, and in the opinion of management, our liquid assets are considered adequate to meet our cash flow needs for loan funding and deposit cash withdrawal for the next 60 to 90 days. At June 30, 2006, we had $26.0 million in liquid assets comprised of $8.9 million in cash and cash equivalents (including fed funds sold of $1.0 million), $8.2 million in available-for-sale securities and $8.9 million in loans held for sale.

      On a long term basis, our liquidity will be met by changing the relative distribution of its asset portfolios, i.e., reducing investment or loan volumes, or selling or encumbering assets. Further, it will increase liquidity by soliciting higher levels of deposit accounts through promotional activities and/or

46

borrowing from our correspondent banks as well as Federal Home Loan Bank. At the current time, our long-term liquidity needs primarily relate to funds required to support loan originations and commitments and deposit withdrawals. All of these needs can currently be met by cash flows from investment payments and maturities, and investment sales if the need arises. Another attractive source of liquidity if necessary to fund our future growth, could be the issuance of additional trust preferred securities.

      Our liquidity is comprised of three primary classifications: cash flows from or used in operating activities; cash flows from or used in investing activities; and cash flows provided by or used in financing activities.

      Net cash provided by or used in operating activities has consisted primarily of net income adjusted for certain non-cash income and expense items such as the loan loss provision, investment and other amortization and depreciation.

      Our primary investing activities are the origination of real estate, commercial and consumer loans and purchase and sale of securities. Net increases in loans for the six months ended June 30, 2006, and the years ended December 31, 2005, 2004 and 2003, were $118.8 million, $84.2 million, $55.7 million and $18.7 million, respectively. Investment securities were $8.2 million at June 30, 2006 and December 31, 2005. Investment securities increased $3.7 million from December 31, 2004 to December 31, 2005. At June 30, 2006 we had outstanding loan commitments of $83.8 million and outstanding letters of credit of $400,000. We anticipate that it will have sufficient funds available to meet current loan commitments.

      Net cash provided by financing activities has been impacted significantly by increases in deposit levels. During the six months ended June 30, 2006, and the years ended December 31, 2005, 2004 and 2003, deposits increased by $104.4 million, $100.6 million, $55.6 million and $20.0 million, respectively. During the year ended December 31, 2005, proceeds from the issuance of cumulative trust preferred securities provided an additional $8.2 million cash.

Quantitative and Qualitative Disclosures about Market Risk

      Market risk is the risk of loss in a financial instrument arising from adverse changes in market prices and rates, foreign currency exchange rates, commodity prices and equity prices. Our market risk arises primarily from interest rate risk inherent in our lending and deposit taking activities. To that end, management actively monitors and manages our interest rate risk exposure. We do not have any market risk sensitive instruments entered into for trading purposes. We manage our interest rate sensitivity by matching the re-pricing opportunities on our earning assets to those on our funding liabilities.

      Management uses various asset/liability strategies to manage the re-pricing characteristics of our assets and liabilities designed to ensure that exposure to interest rate fluctuations is limited within our guidelines of acceptable levels of risk-taking. Hedging strategies, including the terms and pricing of loans and deposits, and managing the deployment of our securities, are used to reduce mismatches in interest rate re-pricing opportunities of portfolio assets and their funding sources.

      Interest rate risk is addressed by our Asset Liability Management Committee, or the ALCO, which is comprised of the chief executive officer, chief financial officer and chief risk officer. The ALCO monitors interest rate risk by analyzing the potential impact on the net portfolio of equity value and net interest income from potential changes in interest rates, and considers the impact of alternative strategies or changes in balance sheet structure. The ALCO manages our balance sheet in part to maintain the potential impact on net portfolio value and net interest income within acceptable ranges despite changes in interest rates.

      Our exposure to interest rate risk is reviewed on at least a quarterly basis by the ALCO and our Board of Directors. Interest rate risk exposure is measured using interest rate sensitivity analysis to determine our change in net portfolio value in the event of hypothetical changes in interest rates. If potential changes to net portfolio value and net interest income resulting from hypothetical interest rate changes are not within the limits established by our Board of Directors, the Board of Directors may direct management to adjust the asset and liability mix to bring interest rate risk within board-approved limits.

47

      Market Value of Portfolio Equity. We measure the impact of market interest rate changes on the net present value of estimated cash flows from our assets, liabilities and off-balance sheet items, defined as market value of portfolio equity, using a simulation model. This simulation model assesses the changes in the market value of interest rate sensitive financial instruments that would occur in response to an instantaneous and sustained increase or decrease (shock) in market interest rates of 100 and 200 basis points.

      At June 30, 2006, our market value of portfolio equity exposure related to these hypothetical changes in market interest rates was within the current guidelines established by us. The following table shows our projected change in market value of portfolio equity for this set of rate shocks as of June 30, 2006.

Market Value of Portfolio Equity

			Percentage						Percentage of
			Change from			Percentage of			Portfolio Equity
Interest Rate Scenario	Market Value		Base			Total Assets			Book Value
	(Dollars in thousands)
Up 200 basis points	$	20,033		8.8	%		6.7	%		111.35	%
Up 100 basis points		19,240		4.5	%		6.4	%		106.94	%
BASE		18,409					6.1	%		102.32	%
Down 100 basis points		17,379		(5.6	)%		5.8	%		96.60	%
Down 200 basis points		16,011		(13.0	)%		5.3	%		88.99	%

      The computation of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest rates, asset prepayments and deposit decay, and should not be relied upon as indicative of actual results. Further, the computations do not contemplate any actions we may undertake in response to changes in interest rates. Actual amounts may differ from the projections set forth above should market conditions vary from the underlying assumptions.

      Net Interest Income Simulation. In order to measure interest rate risk at June 30, 2006, we used a simulation model to project changes in net interest income that result from forecasted changes in interest rates. This analysis calculates the difference between net interest income forecasted using a rising and a falling interest rate scenario and a net interest income forecast using a base market interest rate derived from the current treasury yield curve. The income simulation model includes various assumptions regarding the re-pricing relationships for each of our products. Many of our assets are floating rate loans, which are assumed to re-price immediately, and to the same extent as the change in market rates according to their contracted index. Some loans and investment vehicles include the opportunity of prepayment (embedded options), and accordingly the simulation model uses national indexes to estimate these prepayments and reinvest their proceeds at current yields. Our non-term deposit products re-price more slowly, usually changing less than the change in market rates and at our discretion.

      This analysis indicates the impact of changes in net interest income for the given set of rate changes and assumptions. It assumes the balance sheet grows modestly, but that its structure will remain similar to the structure at year-end. It does not account for all factors that impact this analysis, including changes by management to mitigate the impact of interest rate changes or secondary impacts such as changes to our credit risk profile as interest rates change.

      Furthermore, loan prepayment rate estimates and spread relationships change regularly. Interest rate changes create changes in actual loan prepayment rates that will differ from the market estimates incorporated in this analysis. Changes that vary significantly from the assumptions may have significant effects on our net interest income.

      For the rising and falling interest rate scenarios, the base market interest rate forecast was increased or decreased, on an instantaneous and sustained basis, by 100 and 200 basis points. At June 30, 2006, our net interest margin exposure related to these hypothetical changes in market interest rates was within the current guidelines established by us.

48

Sensitivity of Net Interest Income

			Percentage						Net Interest
	Adjusted Net		Change from			Net Interest			Margin Change
Interest Rate Scenario	Interest Income(1)		Base			Margin Percent(1)			(in basis points)
	(Dollars in thousands)
Up 200 basis points	$	17,825		0.6	%		6.20	%		4
Up 100 basis points		17,774		0.4	%		6.18	%		2
BASE		17,710					6.16	%
Down 100 basis points		17,557		(0.9	)%		6.10	%		(6	)
Down 200 basis points		17,383		(1.8	)%		6.04	%		(12	)

(1)  These percentages are not comparable to other information discussing the percent of net interest margin since the income simulation does not take into account loan fees.

      Gap Analysis. Another way to measure the impact that future changes in interest rates will have on net interest income is through a cumulative gap measure. The gap represents the net position of assets and liabilities subject to re-pricing in specified time periods.

      The following table sets forth the distribution of re-pricing opportunities of our interest-earning assets and interest-bearing liabilities, the interest rate sensitivity gap (that is, interest rate sensitive assets less interest rate sensitive liabilities), cumulative interest-earning assets and interest-bearing liabilities, the cumulative interest rate sensitivity gap, the ratio of cumulative interest-earning assets to cumulative interest-bearing liabilities and the cumulative gap as a percentage of total assets and total interest-earning assets as of June 30, 2006. The table also sets forth the time periods during which interest-earning assets and interest-bearing liabilities will mature or may re-price in accordance with their contractual terms. The interest rate relationships between the re-priceable assets and re-priceable liabilities are not necessarily constant and may be affected by many factors, including the behavior of customers in response to changes in interest rates. This table should, therefore, be used only as a guide as to the possible effect changes in interest rates might have on our net interest margins.

	June 30, 2006
	Amounts Maturing or Re-pricing in
			Over 3		Over 1
	3 Months		Months to		Year to		Over 4		Non-
	or Less		12 Months		4 Years		Years		Sensitive(1)		Total
	(Dollars in thousands)
Assets
Cash and due from banks	$	0	$	492	$	0	$	0	$	7,447	$	7,939
Federal funds sold		1,000		0		0		0		0		1,000
Investment securities		2,011		321		3,299		2,528		234		8,393
Loans		149,150		80,089		39,985		9,297		0		278,521
Other assets(2)		0		0		0		0		5,254		5,254
Total assets	$	152,161	$	80,902	$	43,284	$	11,825	$	12,935	$	301,107

49

		June 30, 2006
		Amounts Maturing or Re-pricing in
					Over 3			Over 1
		3 Months			Months to			Year to			Over 4			Non-
		or Less			12 Months			4 Years			Years			Sensitive(1)			Total
		(Dollars in thousands)
Liabilities and Stockholders’ Equity
Non-interest-bearing demand deposits														$	26,134		$	26,134
Interest-bearing demand, money market and savings		$	100,278		$	0		$	36,562									136,840
Time certificates of deposit			9,836			34,895			55,680		$	10,626						11,037
Short-term debt			0															0
Long-term debt			8,248															8,248
Other liabilities			0			0			0			0			857			857
Shareholders’ equity			0			0			0			0			17,991			17,991
Total liabilities and stockholders’ equity		$	118,362		$	34,895		$	92,242		$	10,626		$	44,982		$	301,107
Period gap			33,799			46,007			(48,958	)		1,199			(32,047	)
Cumulative interest-earning assets			152,161			233,063			276,347			288,172
Cumulative interest-bearing liabilities			118,362			153,257			245,499			256,125
Cumulative gap			33,799			79,806			30,848			32,047
Cumulative interest-earning assets to cumulative interest-bearing liabilities			128.6	%		152.1	%		112.6	%		112.5	%
Cumulative gap as a percent of:
	Total assets		11.2	%		26.5	%		10.2	%		10.6	%
	Interest-earning assets		11.7	%		27.7	%		10.7	%		11.1	%

(1)	Assets or liabilities and equity which are not interest rate-sensitive.
(2)	Allowance for loan losses of $3.3 million as of June 30, 2006 is included in other assets.

      At June 30, 2006, we had $233.1 million in assets and $153.3 million in liabilities re-pricing within one year. This means that $79.8 million more of our interest rate sensitive assets than our interest rate sensitive liabilities will change to the then current rate (changes occur due to the instruments being at a variable rate or because the maturity of the instrument requires its replacement at the then current rate). The ratio of interest-earning assets to interest-bearing liabilities maturing or re-pricing within one year at June 30, 2006 is 152.1%. This analysis indicates that at June 30, 2006, if interest rates were to increase, the gap would result in a higher net interest margin. However, changes in the mix of earning assets or supporting liabilities can either increase or decrease the net interest margin without affecting interest rate sensitivity. In addition, the interest rate spread between an asset and its supporting liability can vary significantly while the timing of re-pricing of both the asset and its supporting liability can remain the same, thus impacting net interest income. This characteristic is referred to as basis risk, and generally relates to the re-pricing characteristics of short-term funding sources such as certificates of deposit.

      Gap analysis has certain limitations. Measuring the volume of re-pricing or maturing assets and liabilities does not always measure the full impact on the portfolio value of equity or net interest income. Gap analysis does not account for rate caps on products; dynamic changes such as increasing prepayment speeds as interest rates decrease, basis risk, embedded options or the benefit of no-rate funding sources. The relation between product rate re-pricing and market rate changes (basis risk) is not the same for all products. The majority of interest-earning assets generally re-price along with a movement in market rates,

50

while non-term deposit rates in general move more slowly and usually incorporate only a fraction of the change in market rates. Products categorized as non-rate sensitive, such as our non-interest-bearing demand deposits, in the gap analysis behave like long term fixed rate funding sources. Management uses income simulation, net interest income rate shocks and market value of portfolio equity as its primary interest rate risk management tools.

Recent Accounting Pronouncements

SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments,” which amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” and SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.”

      SFAS 155 resolves issues addressed in SFAS 133 related to beneficial interests in securitized financial assets and permits fair value remeasurement for any hybrid financial that contains an embedded derivative. SFAS 155 is effective for all financial instruments acquired or issued for fiscal years beginning after September 15, 2006. The adoption of this statement is not expected to have a material effect on financial condition or the results of operations.

SFAS No. 156, “Accounting for Servicing of Financial Assets,” which amends SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.”

      SFAS 156 requires all separately recognized servicing assets and servicing liabilities be initially measured at fair value. SFAS 156 is effective for fiscal years beginning after September 15, 2006. The adoption of this statement is not expected to have a material effect on financial condition or the results of operations.

FIN No. 48, “Accounting for Income Tax Uncertainties,” which supplements FAS 109, “Accounting for Income Taxes.”

      FIN 48 supplements FAS 109 by defining the threshold for recognizing the benefits in the financial statements as “more-likely-than-not” to be sustained by the applicable taxing authority. The benefit recognized for a tax position that meets the “more-likely-than-not” criterion is measured based on the largest benefit that is more than 50% likely to be realized, taking into consideration the amounts and probabilities of the outcomes upon settlement. We will adopt FIN 48 on January 1, 2007, as required. Adoption of FIN 48 is not anticipated to have a material effect on our financial statements.

51

BUSINESS

Overview and History

      We are a bank holding company headquartered in Bremerton, Washington. We emphasize a service-oriented culture with a sales-based delivery model of an array of commercial bank and real estate lending products. We currently operate through seven full service branches and three loan production offices that are located primarily in the west Puget Sound area. At June 30, 2006, we had total assets of $301.1 million, net loans of $274.7 million, total deposits of $274.0 million and stockholders’ equity of $18.0 million.

      Westsound Bank, our wholly owned subsidiary, is a Washington commercial bank that was opened for business in March 1999 by local community leaders and experienced bankers with the mission of providing a superior community banking service model to the west Puget Sound area. We believe this is an attractive market that benefits not only from its proximity to the economic activity in the Seattle metropolitan area, but also the high quality of living it offers its residents and seasonal visitors. From our base in Bremerton, we quickly expanded into other Puget Sound markets, adding three branches between 2001 and 2004. Our growth has accelerated recently, with openings of two new branches and a loan production office in 2005 and a branch and two loan production offices so far in 2006. Additionally, we plan to convert our Federal Way loan production office into a branch this year. We formed our holding company, WSB Financial Group, Inc., in 2005.

      Our business model has produced strong loan and deposit growth, which has been complemented by steady net income growth. According to financial data published by the FDIC, from December 31, 2001 to June 30, 2006 we have been the fastest growing bank in the Pacific Northwest (Washington, Oregon, and Idaho), based on compounded annual growth rate of assets during that period of 64.1%. We have been ranked in the Puget Sound Business Journal’s Top 100 list of the fastest growing private companies in Washington for the past two years, and were ranked 32nd in the 2005 edition, the only financial institution to make the list. Specifically, from December 31, 2001 to June 30, 2006, we have increased:

•  Total assets from $32.5 million to $301.1 million, a CAGR of 64.1%;

•  Total net loans from $25.3 million to $274.7 million, a CAGR of 70.0%;

•  Total deposits from $28.1 million to $274.0 million, a CAGR of 65.9%;

•  Net income from $15,000 to $3.2 million for the twelve months ended June 30, 2006; and

•  Our ROE and ROA from 0.4% and 0.06%, respectively, to 23.0% and 1.45%, respectively.

52

      The graph below shows, on a quarterly basis, the growth in our assets and trailing 12 months’ net income:

      This growth has been due to a variety of factors, including the addition of offices in growing communities, adding sales-oriented employees with a customer-service mentality, expansion of our product offerings, continued growth of our real estate and business lending, and selling additional products and services to our real estate and business customers.

      Our headquarters and administrative offices are located at our downtown branch at 607 Pacific Avenue, Bremerton, Washington 98337 and our telephone number is (360) 405-1200. We maintain a website at www.westsoundbank.com.

Our Market Area

      We operate in the west Puget Sound area, which encompasses the Kitsap and Olympic peninsulas and islands west of Seattle. The west Puget Sound market benefits from a high quality of life, with significant outdoor recreational opportunities, median home prices significantly below the Seattle metro area, and a small community lifestyle. In addition, our markets are benefiting from a growing base of small- and medium-sized businesses, as well as a number of growing military operations. We also benefit from the significant economic activity generated in and around the greater Seattle metro area, which includes King, Pierce and Snohomish counties. The Seattle metro area has a diversified economy with major employers in a number of growth industries including aerospace, technology, health care, computer and telecommunications. Approximately 6,000 commuters ride the state ferries each day between their homes on Bainbridge Island and in other Kitsap County communities and downtown Seattle.

Kitsap County

      With four branches, the majority of our deposits and our headquarters location in Bremerton, Kitsap County is the largest market we serve. In Kitsap County, total bank and thrift deposits grew at a 10% rate in 2005, and have increased on average 7.2% annually since 2000. As of March 2006, the unemployment rate was inline with the rest of the Seattle metro area at 4.6%. Job growth is strong, with the area adding 1,700 jobs between the first quarter of 2005 and 2006. The median home price for Kitsap County increased 20.8% in 2005 to $250,000, but remained 35.8% below the median home price for the Seattle metro area.

      The military is a major source of employment, providing approximately 32,000 jobs or approximately 27.6% of the employment within the county. Most of the military jobs in the county are associated with two major U.S. Navy bases, the nuclear submarine base in Bangor (which is the only deep water port for nuclear submarines on the West Coast) and the ship repair and dry dock facilities in Bremerton (which is

53

the only facility with the capacity for aircraft carriers on the West Coast). While many naval installations were being considered for downsizing during the latest Base Realignment and Closure Committee review in 2005, Kitsap was slated for a modest gain in jobs. Although a number of military bases have been closed in recent years in other parts of the country, we believe the risk of a base closure is remote because of these bases’ unique capabilities and strategic importance on the West Coast.

      Kitsap County, and Bremerton in particular, are beginning to garner national attention. Inc. magazine recently ranked Bremerton as one of the country’s fastest growing boomtowns. MONEY magazine called Bremerton “one of the top 5 up and coming ‘hot’ cities in the country.” The accolades can be partly attributed to $500 million in building and revitalization projects currently underway and recently completed. A luxury condominium complex, four-star hotel, and waterfront maritime park are only a few of the projects currently being undertaken. A $27 million tunnel project is scheduled to commence in 2007 in Bremerton to improve traffic flow and the city is also testing higher speed and passenger-only ferries. The Kitsap County Trends report claims the investments will produce more than 3,000 new jobs by 2010.

Clallam County

      We have two branches in Clallam County. In terms of population growth, Clallam County, which includes the city of Port Angeles, is the fastest expanding market we serve and has grown at an average annual rate of 1.6% since 2000. In Clallam County, total bank and thrift deposits grew 5.7% in 2005. Unemployment in the county is currently 5.3%. While slightly higher than surrounding counties, the unemployment rate has seen steep declines, falling more than 30% since January 2005. Health care and tourism from Canada are among the key industries. The Kiplinger Letter recently named Port Angeles as a top area to start a new business. The city of Sequim, long known as a retirement haven, is establishing itself as a regional shopping center for the Olympic Peninsula. With an abundance of adequately zoned lot inventory, the population of Sequim, currently at 6,800, has been projected to double by 2011.

Pierce County

      We currently have one branch in Pierce County. Pierce County, which includes the city of Tacoma, located thirty miles south of Seattle, experienced the fastest yearly increase in deposits in the markets we serve in 2005. In Pierce County, total bank and thrift deposits as of June 30, 2005 were $7.6 billion, up nearly 14.0% from the same period in 2004. Between 2000 and 2005 the county added new residents at a rate 40% faster than the nation as a whole. The Port of Tacoma, which is a major center of business in the county, is expected to grow approximately 50% in the next five years according to the Pierce County Economic Index. A vibrant real estate market offered homeowners significant gains. The median home price in the county increased 20.6% to $240,000 in 2005. A second Tacoma Narrows bridge linking Pierce County commuters with Gig Harbor in west Puget Sound is also scheduled to be completed in 2008. We believe the opening of the second bridge could bring numerous additional residents to the Gig Harbor/ South Kitsap area, by making commuting from Tacoma and the south King County area to Seattle a viable option.

South King County

      We opened a loan production office in south King County in Federal Way in 2005 and plan to convert it into a branch later this year. Like our west Puget Sound market area, south King County enjoys lower housing costs than the Seattle metro area generally. The largest employer in south King County is Weyerhaeuser Company, a paper and wood products manufacturer.

Seattle Metropolitan Area

      The Seattle metro area economy is currently one of the top performing major markets in the nation. The metropolitan area added 10,700 jobs in May 2006, equating to an annualized growth rate of 9.0%. Driven by the increase in jobs, unemployment has decreased steadily over the last year, declining from

54

5.2% in May 2005 to 4.6% in May 2006. Home prices continue to appreciate and experienced yearly gains of 17.8% in the fourth quarter of 2005 to a median of $390,000. Conway and Pedersen’s Economic Forecaster expects the Seattle metro area to add nearly to 50,000 jobs annually over the next two years. For example, Microsoft recently announced plans to spend $1 billion to expand its campus, making room for another 12,000 potential employees. While we have not actively marketed in this area, we have garnered respectable loan growth in this market due to our reputation. We believe there are excellent deposit gathering opportunities for us in this market.

Our Business Strategy

      We strive to be a high performing financial institution that delivers superior returns to our shareholders through exceptional employees and focus on our customers. We have built our company based on the following fundamental business strategies:

•  Hire motivated, sales-oriented personnel. We believe successful employees are developed from talented, motivated people. We seek to find such individuals with varied backgrounds and then train them to be successful in delivering financial services. We combine an internal training program with a new state-of-the-art training center to ensure that our employees are skilled in their respective areas of responsibility, and to enable us to responsibly maintain our growth. Moreover, our compensation structure allows for some employees to be paid largely on production, which provides incentives for superior performance and customer development. Our variable compensation totaled 40% of total compensation in 2005.

•  Grow through de novo branches in attractive communities. Since 2001, we have added six branches and three loan production offices and we intend to add two or three branches or loan production offices per year over the next several years. Our focus is on finding prospective locations that have positive long-term demographic and business trends. Historically, we have achieved profitability in our new branches within 12 months, on average. Our branching strategy is often initiated with loan production offices, which we open in attractive markets with the intent of transitioning these offices into full-service branches. With strong loan demand in our primary west Puget Sound market, we are also exploring markets with high deposit potential.

•  Deliver extraordinary customer service via a professional sales culture. We emphasize and train our staff to provide superior customer service. We believe that the models employed by high-end department stores and other successful retailers can be effectively applied to the financial services industry. Our staffing structure and business practices reflect a professional retail sales culture, rather than a traditional banking environment. We separate the sales and credit functions that are typically both performed by a single loan officer in conventionally-organized commercial banks. Our salespeople are the calling officers and business generators that are supported by credit analysts who underwrite the loan and manage the back-office lending functions. We also have relationship managers who are the primary points of contact for deposit customers and the initial contact persons for customers who come into our branches.

•  Proactively manage credit quality and pricing. We focus on originating and maintaining a high quality loan portfolio by employing focused credit analysts, applying disciplined underwriting standards, and benefiting from our directors’ and officers’ thorough knowledge of the markets we serve. Our loan personnel are expected to monitor projects and we require third-party inspections to approve construction loan draws. All loans over $100,000 must be approved by our loan committee, which includes our chief executive officer and three of our directors. Our loan approval process is highly collaborative, with the committee taking an active role in the structuring and pricing of loans. Our loan officers have no discretionary authority with respect to pricing loans except for rate sheet pricing for residential mortgage loans sold in the secondary market. Loan personnel are incentivized to produce high quality loans, and receive deductions to their variable compensation packages for loans that go into non-accrual status or receive an internal risk rating of anything below a “pass.”

55

•  Continue to identify opportunities in real estate and construction lending. Our loan portfolio is comprised of 93.1% in real estate loans, including 52.3% construction, 20.8% commercial real estate, and 20.0% residential and real estate. We believe we are the most active community bank in this segment in the west Puget Sound market and have an experienced group of professionals with expertise in real estate lending. We focus on maintaining strong relationships with commercial and residential builders and on the life cycle of a project, from construction to take-out financing.

•  Emphasize our risk management functions. We believe that our growth requires us to proactively address our risk management efforts and as such, we have devoted significant resources to this area, including recently appointing a chief risk officer. We seek to (i) identify risks in all functions of our business, including credit, operations and asset and liability management, (ii) evaluate such risks and their trends and (iii) adopt strategies to manage such risks based upon our evaluations. In particular, we actively manage interest rate and market risks by matching the volume and maturity of our rate sensitive assets to our interest sensitive liabilities in order to mitigate adverse effects of changes in interest rates.

Our Growth Strategy

      According to financial data published by the FDIC, we have been the fastest growing bank in the Pacific Northwest (Washington, Oregon and Idaho) based on compound annual growth rates of assets from December 31, 2001 to June 30, 2006 for banks formed in 1999 or earlier. Our CAGR over this period of 64.1% compares to the next highest bank having a 44.1% CAGR and the median for the entire group of 13.1%. In order to continue to grow responsibly, we are deploying the following strategies:

•  Add new sales personnel focused on high-quality growth. We are constantly looking to hire talented, motivated employees to help support the planned expansion of our business. In the short term, we are focused on expanding our lending and deposit operations and enhancing our deposit salesforce while maintaining our pricing discipline and asset quality.

•  Establish new branches and loan production offices. We continually monitor and track opportunities in contiguous, attractive growth or deposit-rich markets in Washington. We plan on opening our eighth branch in the fourth quarter of 2006 in Federal Way and we are currently targeting two to three additional branches or loan production offices per year.

•  Continue to emphasize our real estate lending practice to both existing and new customers. We believe our expertise in real estate loan products, that run from land acquisition to permanent financing on both residential and commercial properties, distinguishes us from most of the local community banks. Our track record of timeliness and responsiveness to our real estate loan customers has made us a desired lender in our markets and a beneficiary of customer referrals.

•  Expand our commercial lending activities in our existing footprint. We are focused on growing and diversifying our loan portfolio by expanding our commercial and industrial, or C&I, lending through our existing branch structure. We intend to add experienced commercial lenders who desire to be associated with a successful, customer-oriented community bank.

•  Grow our core deposits to help fund our existing and anticipated loan growth. In order to maintain our net interest margin at current levels, we are focused on funding as much of our growth as possible with local, core deposits. We incentivize our producers to leverage relationships to produce both loan and deposit growth.

•  Become a public company and create a liquid market for our common stock. In addition to providing access to growth capital, we believe a “public currency” will provide us flexibility in structuring prospective acquisitions and will allow us to more effectively attract and retain qualified employees through equity-based compensation.

56

Our Business Activities

      The principal business of the bank is to utilize deposits and other funding sources in making loans which generate interest income. The principal sources of funds for the bank’s loans and investments are demand, time, savings and other deposits, repayment of loans and borrowings. The principal expenses associated with the bank are interest paid on deposits, employee compensation, office expenses and other operating expenses. The bank does not currently offer trust or fiduciary services.

      We provide banking services throughout our primary market area to real estate developers, contractors and small- to medium-sized businesses in our market. Many of our real estate customers are involved in the development, construction and resale of commercial and residential properties in and around the west Puget Sound and the greater Seattle metropolitan area. Our business customers are involved in light manufacturing, distribution or other services. We also provide a broad range of banking services and products to individuals, including personal checking and savings accounts and other consumer banking products, including electronic banking.

      We staff our bank with sales oriented employees who are focused on service and customer attention. We also structure our staffing to provide the appropriate checks and balances and to provide an environment that allows individuals to excel in the areas of their core competencies. For example, we employ sales people who are responsible for maintaining lending relationships with our existing and prospective customers. Rather than having the sales person focus on anything but customer service, we have credit analysts that perform analysis and credit review as specific opportunities are identified. Finally, we have relationship managers who are responsible for new, unsolicited customers and ensuring that deposit products are an integral part of the customer sales package.

Lending

      While our historical focus has been on real estate lending, we also offer a full range of short- to long-term C&I and consumer lending products and services. We have established portfolio thresholds for each of our lending categories and constantly monitor the diversification of our portfolio. We originate a variety of types of loans, including construction, commercial real estate, residential real estate, commercial, and to a lesser extent consumer based loans. From time to time we purchase and sell commercial loan participations to or from other banks within our market area. All loan participations purchased have been underwritten using the bank’s standard and customary underwriting criteria and are performing.

      Our customers are generally comprised of the following groups:

•  Real estate developers and contractors in need of land, construction and permanent financing for commercial and residential developments.

•  Small- to medium-sized businesses in need of secured and unsecured lines of credit or permanent C&I loans.

•  Individuals in need of residential mortgage products and consumer loan products.

•  Professionals and professional firms, such as architectural, engineering, and insurance and financial firms, in need of operating facilities.

      Our lending activities are concentrated in two main categories: real estate and commercial/consumers.

Real Estate:

      We are focused on commercial and residential real estate lending throughout a project’s life cycle, from acquisition and development loans to acquire property, to permanent, long-term mortgage financing.

      Construction and Development Loans. Our construction loan portfolio consists of single-family residential properties, multi-family properties and commercial projects. Construction lending entails significant additional risks compared with residential mortgage lending. Construction loans often involve larger loan balances concentrated with single borrowers or groups of related borrowers. Construction loans

57

also involve additional risks since funds are advanced while the property is under construction, which property has uncertain value prior to the completion of construction. Thus, it is more difficult to evaluate accurately the total loan funds required to complete a project and whether related loan-to-value ratios will be sufficient to compensate for fluctuations in the real estate market to minimize the risk of loss. Maturities for construction loans generally range from 6 to 18 months for residential property and from 12 to 24 months for non-residential and multi-family properties.

      Our development loans are secured by the entire property being platted and developed. Lending on raw land carries the significant risk of a change in market conditions during the development process. Our borrowers’ projects currently range from short plats (2-6 lots) to subdivisions with up to 60 lots. During the development process, we fund costs for site clearing and grading and infrastructure, including utilities and roads. Lot release minimum prices are agreed upon at loan closing. We target most developments to be paid out at 75% of sales. Loan to value ratios typically range from 65% to 75%, depending on the financial strength and experience of the developer. Most development loans have maturities of 18 to 30 months.

      Commercial Mortgage Loans. We also originate commercial mortgage loans. These loans are primarily secured by commercial real estate, including office, retail, warehouse, industrial, and other non-residential properties and are made to the owners and/or occupants of such properties. The majority of these loans have maturities generally ranging from one to ten years.

      Commercial mortgage lending entails significant additional risk compared with the residential mortgage lending. Commercial mortgage loans typically involve larger loan balances concentrated with single borrowers or groups of related borrowers. Additionally, the repayment of loans secured by income-producing properties is typically dependent on the successful operation of a business or a real estate project and thus may be subject, to a greater extent than is the case with residential mortgage loans, to adverse conditions in the commercial real estate market or in the general economy. Our commercial real estate loan underwriting criteria require an examination of debt service coverage ratios, the borrower’s creditworthiness and prior credit history and reputation, and we generally require personal guarantees or endorsements with respect to these loans. In the loan underwriting process, we also carefully consider the location of the property that will be collateral for the loan.

      Loan-to-value ratios for commercial mortgage loans generally do not exceed 75%. We permit loan-to-value ratios of up to 80% if the property is owner occupied and the borrower has unusually strong liquidity, net worth and cash flow. We have been active in both the construction lending and permanent financing of our commercial real estate portfolio. Construction and raw land loans are short-term in nature and generally do not exceed 18 months. Permanent commitments are primarily restricted to no greater than 10 year maturities with rate adjustment periods every 36 months when fixed commitments exist. Construction and raw land loans are short-term in nature and generally do not exceed 18 months.

      As of June 30, 2006 our commercial real estate portfolio was comprised of the following property types.

Loan Type	$ Outstanding		% of Loan Portfolio
	(In thousands)
Retail	$	20,534		7.4	%
Office		12,701		4.6	%
Industrial		8,686		3.1	%
Hotel		3,453		1.2	%
Warehouse		3,452		1.2	%
Restaurant/ Bar		1,104		0.4	%
Other		7,980		2.8	%

      Residential Mortgage Loans. Our residential mortgage loans consist of residential first and second mortgage loans, residential construction loans and home equity line of credit and term loans secured by

58

first and second mortgages on the residences of borrowers. Second mortgage loans and home equity lines of credit are used for home improvements, education and other personal expenditures. We make mortgage loans with a variety of terms, including fixed, floating and variable interest rates and a variety of loan maturities. We sell the majority of the residential mortgage loans that we originate (95% in 2005) to larger financial institutions.

      Residential mortgage loans generally are made on the basis of the borrower’s ability to repay the loan from his or her salary and other income and are secured by residential real estate, the value of which is generally readily ascertainable. These loans are made consistent with our appraisal and real estate lending policies, which detail maximum loan-to-value ratios and maturities. Residential mortgage loans and home equity lines of credit secured by owner-occupied property generally are made with a loan-to-value ratio of up to 80%. Loan-to-value ratios of up to 90% may be allowed on residential owner-occupied property, certain land loans, or if it is the intent to convert to a construction loan in a relatively quick timeframe, and the borrower exhibits unusually strong liquidity, net worth and cash flow.

Commercial and Consumer:

      Commercial and Industrial Loans. We make C&I loans to qualified businesses in our market area. Our commercial lending portfolio consists primarily of commercial and industrial loans for the financing of accounts receivable, inventory, property, plant and equipment. We also offer loans guaranteed by the U.S. Small Business Administration, or SBA.

      Commercial and industrial loans generally have a higher degree of risk than commercial real estate loans, but have commensurately higher yields. Commercial real estate loans generally are made on the basis of the value of an income-producing property and the ability to repay the loan is dependent upon the successful operation of a business. In contrast, C&I loans typically are made on the basis of the borrower’s ability to repay the loan from the cash flow from its business and are secured by business assets with less easily determinable or achievable value, such as accounts receivable, equipment and inventory. Lines of credit typically have a 12 month commitment and will be secured by the trading asset that is being financed. In cases of larger commitments, a borrowing base certificate may be required to determine eligible collateral and advance parameters. Term loans seldom exceed 60 months, but in no case exceed the depreciable life of the tangible asset being financed.

      To manage these risks, our policy is to secure the commercial loans we make with both the assets of the borrowing business and other additional collateral and guarantees that may be available. In addition, we actively monitor certain measures of the borrower, including advance rate, cash flow, collateral value and other appropriate credit factors.

      Consumer Loans. Our consumer loans consist primarily of installment loans made to individuals for personal, family and household purposes. The specific types of consumer loans we make include home improvement loans, automobile loans, debt consolidation loans and general consumer lending.

      Consumer loans may entail greater risk than real estate loans, particularly in the case of consumer loans that are unsecured, such as lines of credit, or secured by rapidly depreciable assets, such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance as a result of the greater likelihood of damage, loss or depreciation. The remaining deficiency often does not warrant further substantial collection efforts against the borrower. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount that can be recovered on such loans. A loan may also give rise to claims and defenses by a consumer loan borrower against an assignee of such loan, such as the bank, and a borrower may be able to assert against such assignee claims and defenses that it has against the seller of the underlying collateral.

59

      Our policy for consumer loans is to accept moderate risk while minimizing losses, primarily through a careful credit and financial analysis of the borrower. In evaluating consumer loans, we require our lending officers to review the borrower’s level and stability of income, past credit history, amount of debt currently outstanding and the impact of these factors on the ability of the borrower to repay the loan in a timely manner. In addition, we require our banking officers to maintain an appropriate margin between the loan amount and collateral value.

      We also issue credit cards to certain of our customers. In determining to whom we will issue credit cards, we evaluate the borrower’s level and stability of income, past credit history and other factors. Finally, we make additional loans that are not classified in one of the above categories. In making such loans, we attempt to ensure that the borrower meets our loan underwriting standards.

Credit Policies:

      We have historically maintained very strong credit quality. We generally underwrite loans with a minimum equity position of 25% (or a maximum loan to value of 75%) and a minimum debt coverage ratio of 1.25:1. We also seek to lend to developers who have already entered into leases for the subject property. We are willing to provide loans for speculative development, but only if the borrower has the ability to service the debt without the anticipated success of the subject property and can demonstrate such ability to our satisfaction.

      The board of directors of Westsound Bank establishes our lending policies. These lending policies are reviewed at least annually and evaluated from time to time by the board. Key elements of our current policies are debt service coverage, monitoring concentration levels and maintaining strict approval and underwriting procedures.

      Debt Service Coverage. Our risk management philosophy is to extend credit only when an applicant has proven cash flow to service the proposed debt. Additionally, it is generally necessary for the applicant to demonstrate an independent secondary source of repayment.

      Monitor Concentration Levels. We have established maximum levels of concentration levels for each loan type to ensure diversification of our loan portfolio and mitigate concentration risks.

      Strict Approval and Underwriting Procedures. If a credit falls outside of the guidelines set forth in our lending policies, the loan is not approved until it is reviewed by a higher level of credit approval authority. Credit approval authority has three levels, as listed below from lowest to highest level. Based on the historical strong emphasis on business development, the board of directors of Westsound Bank has intentionally kept approval authorities low to assure a high degree of secondary review for a credit consideration. Management believes that the current authority levels provide satisfactory management and a reasonable percentage of secondary review. Any conditions placed on loans in the approval process must be satisfied before our credit administration will release loan documentation for execution. Our credit administration works entirely independent of loan production and has full responsibility for all loan disbursements.

•  Individual Authorities. Individual loan officers have approval authority up to $25,000 for secured and unsecured loans. The chief executive officer and the chief lending officer have approval authority of up to $100,000 for secured and unsecured loans.

•  Senior Loan Committee. The senior loan committee consists of the chief executive officer, the chief lending officer and the executive vice president of sales and lending. The committee has approval authority up to $100,000 for secured and unsecured loans.

•  Directors Loan Committee. The directors loan committee consists of four directors of Westsound Bank, and the chief executive officer. It has approval authority up to our legal lending limit, which was approximately $5.0 million at June 30, 2006.

      Loan Grading and Loan Review. We seek to quantify the risk in our lending portfolio by maintaining a loan grading system consisting of seven different categories (Grades 1-7). The grading

60

system is used to determine, in part, the provision for loan losses. The first three grades in the system are considered satisfactory. The other four grades range from a “Watch/ Pass” category to a “Loss” category. These four grades are further discussed below under the section subtitled “Classified Assets.”

      The originating loan officer initially assigns a grade to each credit as part of the loan approval process. Such grade may be changed as a loan application moves through the approval process. In addition to any dollar limitations that may require higher credit approval authority, each loan that is graded “Watch/ Pass” or worse requires prior approval of the directors loan committee of Westsound Bank.

      The grade on each individual loan is subject to review from time to time, and may be changed if warranted. The board of directors of Westsound Bank reviews monthly the aggregate amount of all loans graded as special mention, substandard or loss. Additionally, changes in the grade for a loan may occur through any of the following means:

•  random reviews of the loan portfolio conducted by loan administration;

•  annual reviews conducted by an outside loan reviewer;

•  bank regulatory examinations;

•  monthly action plans submitted to loan administration by the responsible lending officers for each credit graded 4-7; or

•  at the monthly credit risk managers meeting if a loan is exhibiting certain delinquency tendencies.

      Loan Delinquencies. When a borrower fails to make a committed payment, we attempt to cure the deficiency by contacting the borrower to seek payment. Habitual delinquencies and loans delinquent 10 days or more are reviewed at the weekly directors loan committee meeting for possible changes in grading.

      Classified Assets. Federal regulations require that each insured bank classify its assets on a regular basis. In addition, in connection with examinations of insured institutions, examiners have authority to identify problem assets, and, if appropriate, classify them. We use grades 4-7 of our loan grading system to identify potential problem assets. There were $1,971,000, $637,000, $121,000 and $167,000 in classified loans at June 30, 2006, December 31, 2005, December 31, 2004 and December 31, 2003, respectively.

      The following describes grades 4-7 of our loan grading system:

•  Special Mention — Grade 4. These assets have potential weaknesses that may result in deterioration of the repayment prospects and, therefore, deserve the attention of management. Usually, these assets are long-term problems that are likely to remain and require management action plans. These loans exhibit an increasing reliance on collateral for repayment.

•  Substandard — Grade 5. These assets are inadequately protected by the current worth and paying capacity of the borrower or of the collateral pledged, if any. Although loss may not be imminent, if the weaknesses are not corrected, there is a good possibility that we will sustain some loss.

•  Doubtful — Grade 6. These assets have all the weaknesses inherent in an asset classified as “substandard,” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, condition and values, highly questionable and improbable. At the point where a loss is identified, all or that portion deemed a loss is immediately classified as “Loss” and charged off.

•  Loss — Grade 7. These assets have been determined to have identifiable, uncollectible components. Typically, a partial charge-off of the loss will have occurred, and the balance remaining would be reflective of management’s best estimate of collectibility.

61

Our Investment Activities

      Our investment strategy is designed to be complementary to and interactive with the our other activities (i.e. cash position; borrowed funds; quality, maturity, stability and earnings of loans; nature and stability of deposits; capital and tax planning). Investment securities consist primarily of U.S. Agency issues and municipal bonds. In addition, for bank liquidity purposes, we use Fed Funds Sold which are temporary overnight sales of excess funds to correspondent banks. Our securities portfolio is managed in accordance with guidelines set by our investment policy. Specific day-to-day transactions affecting the securities portfolio are managed by our chief financial officer. These securities activities are reviewed monthly or more often, as needed, by our investment committee and are reported monthly to our board of directors.

      Our general objectives with respect to our investment portfolio are to:

•  maintain collateral for pledging requirements;

•  achieve an acceptable asset/liability gap position (based on our separate policy related to asset/liability management that provides guidance for how investments are to be used to manage asset/liability gaps); and

•  provide a suitable balance of quality and diversification to our assets.

Deposit Products and Other Sources of Funds

      Our primary sources of funds for use in our lending and investing activities consist of:

•  deposits;

•  maturities and principal and interest payments on loans and securities;

•  other borrowings; and

•  funds down-streamed into Westsound Bank from time to time by WSB Financial Group.

      We closely monitor rates and terms of competing sources of funds and utilize those sources we believe to be the most cost effective, consistent with our asset and liability management policies.

      Deposits. An important balance sheet component affecting our net interest margin is the composition and cost of our deposit base. We can improve our net interest margin to the extent that growth in deposits can be focused in the less volatile and somewhat more traditional core deposits, or total deposits less CDs greater than $100,000, commonly referred to as Jumbo CDs. We attempt to price our deposit products in order to promote deposit growth and satisfy our liquidity requirements and offer a variety of deposit products in order to satisfy our customers’ needs.

      We provide a wide array of deposit products. We have historically relied upon, and expect to continue to rely upon, deposits to satisfy our needs for sources of funds. We offer regular checking, savings, NOW and money market deposit accounts. We also offer fixed-rate, fixed maturity retail CDs ranging in terms from 30 days to five years, individual retirement accounts and Jumbo CDs. The primary sources of deposits are small-and medium-sized businesses and individuals within our target market. Senior management has the authority to set rates within specified parameters in order to remain competitive with other financial institutions in our market area. All deposits are insured by the Federal Deposit Insurance Corporation up to the maximum amount permitted by law. We have a service fee schedule, which is competitive with other financial institutions in our market, covering such matters as maintenance fees on checking accounts, per item processing fees on checking accounts, returned check charges and other similar fees.

      We intend to continue our efforts at attracting deposits from our business lending relationships in order to reduce our cost of funds and improve our net interest margin. Also, we believe that we have the ability to attract sufficient additional funding by re-pricing the yields on our CDs in order to meet loan demands during times that growth in core deposits differs from loan demand. In order to fund loan

62

demand, we have also utilized wholesale funding from time to time, as well as Internet-based rate offerings to attract large sums of deposits.

      In addition to our traditional marketing methods, we attract new clients and deposits by:

•  expanding long-term business customer relationships, including referrals from our customers; and

•  building deposit relationships through our branch relationship officers who are compensated based upon the profitability of such relationships.

      Other Borrowings. We may occasionally use our Fed funds lines of credit to support liquidity needs created by seasonal deposit flows, to temporarily satisfy funding needs from increased loan demand, and for other short-term purposes. We have three Fed funds lines with other financial institutions pursuant to which we can borrow up to $15 million on an unsecured basis. These lines may be terminated by the respective lending institutions at any time.

      We also borrow from the Federal Home Loan Bank, or FHLB, pursuant to an existing commitment based on the value of the collateral pledged (either loans or securities). FHLB borrowings have been only occasional and based upon pricing opportunities.

Other Products and Services

      We offer a variety of other products and services, including:

•  Courier Services. We offer courier services to our business customers. Courier services permit us to provide the convenience and personalized service that our customers require by scheduling pick-ups of deposits and facilitating other banking transactions.

•  Telephone and Internet Banking. We believe there is a strong demand within our market for telephone and Internet banking. These services allow both consumer and business customers to access detailed account information and manage their accounts, including on-line balance transfers and bill payment. These services enable our customers to conduct their banking business and monitor their bank accounts from remote locations and at any time. We believe our telephone and Internet banking services are invaluable in attracting and retaining customers and encourage them to consider Westsound Bank for all their banking and financial needs.

•  Automatic Teller Machines (ATM). In 2005 we analyzed our ATM services and found that it would be more cost effective for us, and more beneficial to our customers, to discontinue ATMs at our branches and instead offer ATM fee reimbursement to our customers, allowing them to use ATMs nationwide without paying a per transaction fee. Each checking and deposit account has a monthly reimbursement limit.

•  Real Estate Services. We offer certain fee-based services to real estate contractors, including project inspections and mortgage banking consulting.

•  Other Products. We offer other banking-related specialized products and services to our customers, such as cashier’s checks, money orders, debit/credit cards, wire transfers, travelers’ checks and safe deposit services. While we sell many of our consumer and commercial real estate term loans, we have not engaged in any securitizations of loans.

Our Concentrations/ Customers

      No individual or single group of related accounts is considered material in relation to our assets or deposits or in relation to our overall business. However, approximately 93.1% of our loan portfolio at June 30, 2006 consisted of real estate-secured loans, including commercial loans secured by real estate, construction loans and real estate mortgage loans. Moreover, our business activities are currently focused in west Puget Sound, particularly Kitsap County. Consequently, our business is dependent on the trends of this local economy, and in particular, the commercial and residential real estate markets. At June 30, 2006, we had 11 loans in excess of $2.5 million each, totaling $34 million. These loans comprise

63

approximately 0.6% of our loan portfolio by number of loans and 12% by total loans outstanding. Not including credit card and consumer overdraft lines and purchased participation loans, our average loan size as of June 30, 2006 was approximately $150,000.

      Our lending policies also establish customer and product concentration guidelines to control single customer and product exposures. As these guidelines are not absolute, at any particular point in time the ratios may be higher or lower because of funding on outstanding commitments. Set forth below are our concentration guidelines and the segmentation of our loan portfolio by loan type as of June 30, 2006.

		Percent of Total Capital		Percent of Total Loans
		Actual		Policy Limit		Actual
Real Estate
	Construction		370%		50%		34%
	Commercial real estate		223%		40%		21%
	Residential real estate-		128%		40%		12%
Commercial and industrial			63%		50%		6%
Consumer			11%		25%		1%

Risk Management

      Our strategic plan continues to promote a rapid growth rate. We are equally committed to maintaining internal controls to manage the risk associated with such growth. Our risk management committee has defined our most significant risks and measures the trends from low to high. The committee has identified credit risk and operational risk as the two areas that could have the greatest impact on capital. In order to mitigate and proactively manage these areas of risk, we have established sound procedures and committed experienced human resources to this effort.

      We have focused on enhancing two functions:

•  Credit administration has been staffed to maintain all credit policies and procedures, loan documentation, disbursement of loan proceeds and to review the integrity of the credit risk rating system; and

•  Operations support has been significantly enhanced by the board’s appointment of Veronica R. Colburn as our chief risk officer. She is familiar with our overall operations, having previously served as our chief financial officer and as our chief operating officer. Ms. Colburn is responsible for enhancing our risk management program and directing our compliance staff, and will work with the chair of the audit committee to identify particular risks that may require the attention of our internal and external auditors.

      We believe that the established organization allows management to maintain an accurate understanding of risk levels at all times. With this level of understanding, strategic plans are developed with the necessary risk parameters to adequately protect our capital.

Training Program

      With the move to our new headquarters in Bremerton, Washington in 2006, we now have a state-of-the-art training facility which houses 16 interactive training stations in a classroom type setting. We are using the training program to provide both continuing education and regulatory training, as well as general operational and sales training for all new hires. The program covers all aspects of banking, from regulatory and financial topics to customer courtesy and sales. This has allowed us to hire individuals without prior banking experience that meet the criteria for our high achieving culture. It has afforded us the luxury of hiring for attitude, then training for aptitude, enabling us to replicate our culture and business service model each time a new branch or loan production office is opened.

64

      Our marketing department has also taken advantage of the training facility by offering classes to our customers and the general public, to better educate our customers on our products and services. Some recent topics have included accounting for builders, banking on-line, and balancing a checkbook.

Information Technology Systems

      We have recently made significant investments in core informational technology systems for our banking and lending operations and management activities. These computer systems automate bank transactions for our branches, mortgage originations, other loans and electronic banking, database and direct response marketing, and provide cash management, streamlined reporting and reconciliation support as well as sales support.

      With this investment in technology, the bank offers Internet-based delivery of products for both its consumer and business customers. Customers can open accounts, apply for loans, check balances, check account history, transfer funds, pay bills, use interactive calculators and correspond via e-mail with the bank over the Internet. The Internet provides an inexpensive way for the bank to expand its geographic reach and branch activities while providing the kinds of services one would expect from larger banks.

      We outsource our major systems including our EFT, credit card and transaction processing and our online Internet bill payment and banking services to third-party service providers to the banking and lending industries, principally Fiserv, Inc. and its affiliates. While there are risks associated with outsourcing these systems, including the potential interruption of our operations as a result of the failure of a third-party’s system or the termination of its service, we believe these risks are outweighed by the advantages of outsourcing, particularly the flexibility these systems offer us to upgrade and scale these systems and services to accommodate our growth without requiring us to invest substantial additional capital and staff resources.

Our Competition

      The banking and financial services business in the west Puget Sound and greater Seattle metro area is highly competitive. This competitive environment is a result primarily of growth in community banks, changes in regulation, changes in technology and product delivery systems, and the accelerating pace of consolidation among financial services providers. We compete for loans, deposits and customers with other commercial banks, savings and loan associations, securities and brokerage companies, mortgage companies, insurance companies, finance companies, money market funds, credit unions, and other nonbank financial service providers. Many of these competitors are much larger in total assets and capitalization, have greater access to capital markets and offer a broader range of financial services than we offer.

      Management believes that the principal competitive factors affecting our markets include interest rates paid on deposits and charged on loans, the range of banking products available and customer service and support. Although management believes that our products currently compete favorably with respect to these factors, there can be no assurance that we can maintain our competitive position against current and potential competitors, especially those with significantly greater financial resources.

Legal Proceedings

      There are no material pending legal proceedings to which we or Westsound Bank is a party or to which any of our properties are subject, except the memorandum of understanding with the FDIC with respect to Westsound Bank’s compliance with HMDA and certain other banking-related consumer laws, which is described below in “Supervision and Regulation.” There are no material proceedings known to us to be contemplated by any governmental authority. We are involved in a variety of litigation matters in the ordinary course of our business and anticipate that we will become involved in new litigation matters from time to time in the future.

65

Properties

      We own the buildings and land for four of our offices, in addition to our headquarters. These properties are not subject to any mortgages or encumbrances and consist of the following:

•  Headquarters located at 607 Pacific Avenue, Bremerton, Washington, which is 20,196 square feet. Our headquarters and administrative offices are located in the main branch.

•  Bremerton support facility located at 190 Pacific Avenue, Bremerton, Washington, which is 6,668 square feet.

•  Port Angeles branch located at 602 E. Front Street, Port Angeles, Washington, which is 2,358 square feet.

•  Poulsbo branch located at 21895 Viking Way NW, Poulsbo, Washington, which is 2,000 square feet.

•  Sequim branch located at 1320 W. Washington, Sequim, Washington, which is 924 square feet.

      We lease three of our branches and three of our LPOs:

•  Port Orchard branch located at 100 Bethel Avenue, Port Orchard, Washington, which is 1,400 square feet. The lease is for a five-year term, expiring May 2008. Our current monthly rent is $2,100.

•  Silverdale branch located at 9960 Silverdale Way NW, Silverdale, Washington, which is 6,031 square feet. The lease expires in October 2011. Our current monthly rent is $11,090, which increases to $14,307 by the end of the lease.

•  Gig Harbor branch located at 5775 Soundview Drive, Gig Harbor, Washington, which is 3,950 square feet. The lease is for a five-year term, expiring April 2010. Our current monthly rent is $4,806, which increases to $5,409 by the end of the lease.

•  Federal Way LPO located at 2505 South 320th Street, Federal Way, Washington, which is 3,420 square feet. The lease is for a five-year term, expiring June 2010. Our current monthly rent is $8,783, which increases to $10,676 by the end of the lease.

•  Belfair LPO located at 23552 NE State Route 3, Belfair, Washington, which is 800 square feet. The lease is for a one-year term, expiring June 2007. Our current monthly rent is $1,200.

•  Port Townsend LPO located at 2500 West Sims Way, Port Townsend, Washington, which is for a single office of approximately 100 square feet. The lease is on a month-to-month basis with monthly rent of $500.

      We plan to convert our Federal Way loan production office to a branch later this year.

      Although we are currently targeting two to three branches or loan production offices per year, we believe that our existing facilities are adequate for our present purposes. We presently have no preliminary agreements or understandings with any third-party to acquire additional branch locations.

Employees

      We had a total of 108 full-time equivalent employees at June 30, 2006. Our employees are not represented by a labor organization, and we are not aware of any activity seeking such organization. We believe that our relationship with our employees is good.

      We believe that a key reason for our success is our unique incentive compensation package that we have developed to directly reward our employees for their individual production and sales. A substantial portion of our loan production staff’s pay is based on commissions. The incentives are tiered to emphasize cross-selling of our products and services, with higher rewards for gaining multiple relationships with customers. Our senior management is not eligible to receive incentive compensation based on account production.

66

SUPERVISION AND REGULATION

      The following discussion is only intended to provide summaries of significant statutes and regulations that affect the banking industry and is therefore not complete. Changes in applicable laws or regulations, and in the policies of regulators, may have a material effect on our business and prospects. We cannot accurately predict the nature or extent of the effects on our business and earnings that fiscal or monetary policies, or new federal or state laws, may have in the future.

General

      We are extensively regulated under federal and state law. These laws and regulations are primarily intended to protect depositors, not shareholders. The discussion below describes and summarizes certain statutes and regulations. These descriptions and summaries are qualified in their entirety by reference to the particular statute or regulation. Changes in applicable laws or regulations may have a material effect on our business and prospects. Our operations may also be affected by changes in the policies of banking and other government regulators. We cannot accurately predict the nature or extent of the possible future effects on our business and earnings of changes in fiscal or monetary policies, or new federal or state laws and regulations.

Compliance

      In order to assure that we are in compliance with the laws and regulations that apply to our operations, including those summarized below, we employ a compliance officer, and we engage an independent compliance auditing firm. We are regularly reviewed by the Federal Reserve, the FDIC, and the Washington Department of Financial Institutions, Division of Banks, or DFI, during which reviews such agencies assess our compliance with applicable laws and regulations. Based on the assessments of our outside compliance consultants and the FDIC, we believe that we materially comply with all of the laws and regulations that apply to our operations.

      The Bank entered into a memorandum of understanding in May 2006 with the FDIC in connection with certain deficiencies identified by the FDIC relating to the Bank’s compliance with applicable consumer protection and fair lending laws and regulations, including errors in the collection and reporting of required data with respect to consumer loans under the Home Mortgage Division Act, or HMDA, which were caused by system errors. The deficiencies were discovered in the FDIC’s annual review of the Bank’s policies and procedures as of January 31, 2006.

      The memorandum requires the Bank to correct all violations found and implement procedures, provide training, and develop a written action plan designed to ensure compliance with HMDA and other consumer regulations in the future. Quarterly progress reports are required to be furnished to the Regional Director of the FDIC until the Regional Director has released the institution, in writing, from submitting further reports. We have taken corrective measures outlined in the memorandum and believe we are in substantial compliance with the memorandum.

      While compliance with the terms of the memorandum resulted in additional HMDA compliance expenses and continued HMDA compliance will result in some additional expense, these expenses did not have a material adverse effect on our financial condition for the period ending June 30 and are not anticipated to have a material adverse effect on the financial condition in future periods.

Federal Bank Holding Company Regulation

      General. WSB Financial Group, Inc. is a registered financial holding company as defined in the Bank Holding Company Act of 1956, as amended, or the Bank Holding Company Act, and is therefore subject to regulation, supervision and examination by the Federal Reserve. In general, the Bank Holding Company Act limits the business of bank holding companies to owning or controlling banks and engaging in other activities closely related to banking. WSB Financial Group must file reports with the Federal Reserve and must provide it with such additional information as it may require.

67

      The Federal Reserve may require WSB Financial Group to terminate an activity or terminate control or liquidate or divest certain subsidiaries, affiliates or investments when the Federal Reserve believes the activity or the control of the subsidiary or affiliates constitutes a significant risk to the financial safety, soundness or stability of any of its banking subsidiaries.

      The Federal Reserve also has the authority to regulate provisions of certain bank holding company debt, including the authority to impose interest ceilings and reserve requirements on such debt. Under certain circumstances, WSB Financial Group must file written notice and obtain Federal Reserve approval prior to purchasing or redeeming its equity securities. Additionally, WSB Financial Group is required by the Federal Reserve to maintain certain levels of capital. See “Capital Adequacy” below for a discussion of the applicable federal capital requirements.

      Financial Holding Company Status. Under the Financial Services Modernization Act of 1999, a bank holding company may apply to the Federal Reserve to become a financial holding company, and thereby engage (directly or through a subsidiary) in certain activities deemed financial in nature. WSB Financial Group has applied for approval as a financial holding company.

      As a financial holding company, WSB Financial Group may affiliate with securities firms and insurance companies and engage in other activities that are financial in nature or are incidental or complementary to activities that are financial in nature. “Financial in nature” activities include:

•  Securities underwriting;

•  Dealing and market making;

•  Sponsoring mutual funds and investment companies;

•  Insurance underwriting and brokerage; merchant banking; and

•  Activities that the Federal Reserve, in consultation with the Secretary of the Treasury, determines from time to time to be so closely related to banking or managing or controlling banks as to be a proper incident thereto.

      In order to become or remain a financial holding company, Westsound Bank must be well capitalized, well managed, and, except in limited circumstances, in satisfactory compliance with the Community Reinvestment Act. Failure to sustain compliance with such requirements or correct any non-compliance within a fixed time period could lead to divesture of subsidiary banks or require us to conform all of our activities to those permissible for a bank holding company. A bank holding company that is not also a financial holding company can only engage in banking and such other activities determined by the Federal Reserve to be so closely related to banking or managing or controlling banks as to be a proper incident thereto.

      We do not believe that the Financial Services Modernization Act will negatively affect our operations in the short term. However, to the extent the legislation permits banks, securities firms and insurance companies to affiliate, the financial services industry may experience further consolidation. This consolidation could result in a growing number of larger financial institutions that offer a wider variety of financial services than we currently offer, and these companies may be able to aggressively compete in the markets we currently serve.

      Acquisition of Banks. The Bank Holding Company Act requires every bank holding company to obtain the Federal Reserve Board’s prior approval before:

•  acquiring direct or indirect ownership or control of any voting shares of any bank if, after the acquisition, the bank holding company will directly or indirectly own or control more than 5% of the bank’s voting shares;

•  acquiring all or substantially all of the assets of any bank; or

•  merging or consolidating with any other bank holding company.

68

      Additionally, the Bank Holding Company Act provides that the Federal Reserve Board may not approve any of these transactions if it would result in or tend to create a monopoly, substantially lessen competition or otherwise function as a restraint of trade, unless the anti-competitive effects of the proposed transaction are clearly outweighed by the public interest in meeting the convenience and needs of the community to be served. The Federal Reserve Board is also required to consider the financial and managerial resources and future prospects of the bank holding companies and banks concerned and the convenience and needs of the community to be served. The Federal Reserve Board’s consideration of financial resources generally focuses on capital adequacy, which is discussed below.

      Restrictions on Ownership of WSB Financial Group. The Bank Holding Company Act requires any “bank holding company” (as defined in that Act) to obtain the approval of the Board of Governors of the Federal Reserve System prior to acquiring more than 5% of WSB Financial Group’s outstanding common stock. Any person other than a bank holding company is required to obtain prior approval of the Federal Reserve Board to acquire 10% or more of WSB Financial Group’s outstanding common stock under the Change in Bank Control Act. Any holder of 25% or more of WSB Financial Group’s outstanding common stock, other than an individual, is subject to regulation as a bank holding company under the Bank Holding Company Act.

      Holding Company Control of Nonbanks. With some exceptions, the Bank Holding Company Act 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.

      Transactions with Affiliates. Subsidiary banks of a bank holding company are subject to restrictions imposed by the Federal Reserve Act on extensions of credit to the 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 WSB Financial Group’s ability to obtain funds from Westsound Bank for its cash needs, including funds for payment of dividends, interest and operational expenses.

      Tying Arrangements. We are prohibited from engaging in certain tie-in arrangements in connection with any extension of credit, sale or lease of property or furnishing of services. For example, with certain exceptions, neither WSB Financial Group nor Westsound Bank may condition an extension of credit to a customer on either (i) a requirement that the customer obtain additional services provided by us or (ii) an agreement by the customer to refrain from obtaining other services from a competitor.

      Support of Subsidiary Banks. Under Federal Reserve policy, WSB Financial Group is expected to act as a source of financial and managerial strength to Westsound Bank. This means that WSB Financial Group is required to commit, as necessary, resources to support Westsound Bank. Any capital loans a bank holding company makes to its subsidiary banks are subordinate to deposits and to certain other indebtedness of those subsidiary banks.

      State Law Restrictions. As a Washington corporation, WSB Financial Group is subject to certain limitations and restrictions under applicable Washington corporate law. For example, state law restrictions in Washington include limitations and restrictions relating to indemnification of directors; distributions to shareholders; transactions involving directors, officers, or interested shareholders; maintenance of books, records, and minutes; and observance of certain corporate formalities.

Federal and State Regulation of Westsound Bank

      General. Westsound Bank is a Washington chartered commercial bank with deposits insured by the FDIC. As a result, Westsound Bank is subject to supervision and regulation by the Washington DFI and

69

the FDIC. These agencies have the authority to prohibit banks from engaging in what they believe constitute unsafe or unsound banking practices.

      Lending Limits. Washington banking law generally limits the amount of funds that a bank may lend to a single borrower to 20% of stockholders’ equity.

      Control of Financial Institutions. The acquisition of 25% or more of a state chartered bank’s voting power by any individual, group or entity, is deemed a change in control under Washington banking law, requiring notice and application and prior approval of the DFI.

      Community Reinvestment. The Community Reinvestment Act requires that, in connection with examinations of financial institutions within their jurisdiction, the FDIC evaluate the record of the financial institution in meeting the credit needs of its local communities, including low and moderate income neighborhoods, consistent with the safe and sound operation of the institution. These factors are also considered in evaluating mergers, acquisitions and applications to open a branch or facility.

      Insider Credit Transactions. Banks are also subject to certain FDIC restrictions on extensions of credit to executive officers, directors, principal shareholders or any related interests of such persons (i.e., insiders). Extensions of credit (i) must be made on substantially the same terms and pursuant to the same credit underwriting procedures as those for comparable transactions with persons who are neither insiders nor 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 insiders. A violation of these restrictions may result in regulatory sanctions on the bank or its insiders.

      Regulation of Management. Federal law sets forth circumstances under which officers or directors of a bank may be removed by the institution’s federal supervisory agency. Federal law also prohibits management personnel of a bank from serving as a director or in a management position of another financial institution whose assets exceed a specified amount or which has an office within a specified geographic area.

      Safety and Soundness Standards. Federal law imposes upon banks certain non-capital safety and soundness standards. These standards cover internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation and benefits. Additional standards apply to asset quality, earnings and stock valuation. An institution that fails to meet these standards must develop a plan acceptable to its regulators, 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. Under Washington state law, if the stockholders’ equity of a Washington state-chartered bank becomes impaired, the Commissioner of the Washington DFI will require the bank to make the impairment good. Failure to make the impairment good may result in the Commissioner’s taking possession of the bank and liquidating it.

      Dividends. The principal source of WSB Financial Group’s cash reserves will be dividends received from Westsound Bank. Washington law limits the bank’s ability to pay cash dividends. Under these restrictions, a bank may not declare or pay any dividend greater than its retained earnings without approval of the Washington DFI. The Washington DFI has the power to require any state-chartered bank to suspend the payment of any and all dividends.

      In addition, a bank may not pay cash dividends if doing so would reduce its capital below minimum applicable federal capital requirements. See “Capital Adequacy” below for a discussion of the applicable federal capital requirements.

      Other Regulations. The loan operations of our Bank are subject to state usury laws and federal laws concerning interest rates.

70

      Federal Laws Applicable to Credit Transactions. The loan operations of our Bank are also subject to federal laws applicable to credit transactions, such as the:

•  Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers;

•  Home Mortgage Disclosure Act of 1975, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves;

•  Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit;

•  Fair Credit Reporting Act of 1978, governing the use and provision of information to credit reporting agencies;

•  Fair Debt Collection Practices Act, governing the manner in which consumer debts may be collected by collection agencies;

•  Servicemembers Civil Relief Act, which amended the Soldiers’ and Sailors’ Civil Relief Act of 1940, governing the repayment terms of, and property rights underlying, secured obligations of persons in military service; and

•  the rules and regulations of the various federal agencies charged with the responsibility of implementing these federal laws.

      Federal Laws Applicable to Deposit Operations. The deposit operations of our Bank are subject to:

•  the Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records; and

•  the Electronic Funds Transfer Act and Regulation E issued by the Federal Reserve Board to implement that act, which govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services.

      Brokered Deposits. Under the Federal Deposit Insurance Corporation Improvement Act, or FDICIA, banks may be restricted in their ability to accept brokered deposits, depending on their capital classification. “Well-capitalized” banks are permitted to accept brokered deposits, but all banks that are not well-capitalized are not permitted to accept such deposits. The FDIC may, on a case-by-case basis, permit banks that are adequately capitalized to accept brokered deposits if the FDIC determines that acceptance of such deposits would not constitute an unsafe or unsound banking practice with respect to the bank. As of June 30, 2006, we had $24.8 million of brokered deposits. As described below, the Bank is currently well-capitalized and therefore is not subject to any limitations with respect to their brokered deposits.

      Check Clearing for the 21st Century Act. On October 28, 2003, President Bush signed into law the Check Clearing for the 21st Century Act, also known as Check 21. The new law gives “substitute checks,” such as a digital image of a check and copies made from that image, the same legal standing as the original paper check. Some of the major provisions include:

•  allowing check truncation without making it mandatory;

•  demanding that every financial institution communicate to accountholders in writing a description of its substitute check processing program and their rights under the law;

•  legalizing substitutions for and replacements of paper checks without agreement from consumers;

•  retaining in place the previously mandated electronic collection and return of checks between financial institutions only when individual agreements are in place;

71

•  requiring that when accountholders request verification, financial institutions produce the original check (or a copy that accurately represents the original) and demonstrate that the account debit was accurate and valid; and

•  requiring recrediting of funds to an individual’s account on the next business day after a consumer proves that the financial institution has erred.

      This new legislation will likely affect bank capital spending as many financial institutions assess whether technological or operational changes are necessary to stay competitive and take advantage of the new opportunities presented by Check 21.

      Federal Home Loan Bank System. The Federal Home Loan Bank system, of which our Bank is a member, consists of 12 regional FHLBs governed and regulated by the Federal Housing Finance Board, or FHFB. The FHLBs serve as reserve or credit facilities for member institutions within their assigned regions. They are funded primarily from proceeds derived from the sale of consolidated obligations of the FHLB system. They make loans (i.e., advances) to members in accordance with policies and procedures established by the FHLB and the boards of directors of each regional FHLB.

      As a system member, our Bank is entitled to borrow from the FHLB of its region and is required to own a certain amount of capital stock in the FHLB. Our Bank is in compliance with the stock ownership rules described above with respect to such advances, commitments and letters of credit and home mortgage loans and similar obligations. All loans, advances and other extensions of credit made by the FHLB to our Bank are secured by a portion of its mortgage loan portfolio, certain other investments and the capital stock of the FHLB held by the Bank.

      Mortgage Banking Operations. Our Bank is subject to the rules and regulations of FHA, VA, FNMA, FHLMC and GNMA with respect to originating, processing, selling and servicing mortgage loans and the issuance and sale of mortgage-backed securities. Those rules and regulations, among other things, prohibit discrimination and establish underwriting guidelines which include provisions for inspections and appraisals, require credit reports on prospective borrowers and fix maximum loan amounts, and, with respect to VA loans, fix maximum interest rates. Mortgage origination activities are subject to, among others, the Equal Credit Opportunity Act, Federal Truth-in-Lending Act and the Real Estate Settlement Procedures Act and the regulations promulgated thereunder which, among other things, prohibit discrimination and require the disclosure of certain basic information to mortgagors concerning credit terms and settlement costs.

Privacy

      Federal banking rules limit the ability of banks and other financial institutions to disclose non-public information about consumers to nonaffiliated third-parties. Pursuant to these rules, financial institutions must provide:

•  initial notices to customers about their privacy policies, describing the conditions under which they may disclose nonpublic personal information to nonaffiliated third-parties and affiliates;

•  annual notices of their privacy policies to current customers; and

•  a reasonable method for customers to “opt out” of disclosures to nonaffiliated third-parties.

      These privacy provisions affect how consumer information is transmitted through diversified financial companies and conveyed to outside vendors. We have implemented privacy policies in accordance with the law.

Interstate Banking And Branching

      The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (“Interstate Act”) permits nationwide interstate banking and branching under certain circumstances. This legislation generally authorizes interstate branching and relaxes federal law restrictions on interstate banking. Currently, bank

72

holding companies may purchase banks in any state, and states may not prohibit these purchases. Additionally, banks are permitted to merge with banks in other states, as long as the home state of neither merging bank has opted out under the legislation. The Interstate Act requires regulators to consult with community organizations before permitting an interstate institution to close a branch in a low-income area.

      FDIC regulations prohibit banks from using their interstate branches primarily for deposit production. The FDIC has implemented a loan-to-deposit ratio screen to ensure compliance with this prohibition.

      Washington enacted “opting in” legislation in accordance with the Interstate Act, allowing banks to engage in interstate merger transactions, subject to certain “aging” requirements. Until recently, Washington restricted out-of-state banks from opening de novo branches; however, in 2005, Washington interstate branching laws were amended so that an out-of-state bank may, subject to the DFI’s approval, open de novo branches in Washington or acquire an in-state branch so long as the home state of the out-of-state bank has reciprocal laws with respect to de novo branching or branch acquisitions. Once an out-of-state bank has acquired a bank within Washington, either through merger or acquisition of all or substantially all of the bank’s assets or through authorized de novo branching, the out-of-state bank may open additional branches within the state.

Deposit Insurance

      Westsound Bank’s deposits are currently insured to a maximum of $100,000 per depositor through the Bank Insurance Fund administered by the FDIC. Westsound Bank is required to pay deposit insurance premiums, which are assessed semiannually and paid quarterly. The premium amount is based upon a risk classification system established by the FDIC. Banks with higher levels of capital and a low degree of supervisory concern are assessed lower premiums than banks with lower levels of capital or a higher degree of supervisory concern.

      The FDIC is also empowered 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.

      Legislative reforms to modernize the Federal Deposit Insurance System, including merging the Bank Insurance Fund and the Savings Association Insurance Fund into a new Deposit Insurance Fund, were approved by Congress as part of a $39 billion budget bill that was signed by President Bush on February 15, 2006. In addition to merging the insurance funds, the legislation will:

•  raise the deposit insurance limit on certain retirement accounts to $250,000 and index that limit for inflation;

•  require the FDIC and National Credit Union Administration boards, starting in 2010 and every succeeding five years, to consider raising the standard maximum deposit insurance; and

•  eliminate the current fixed 1.25 percent Designated Reserve Ratio and provide the FDIC with the discretion to set the DRR within a range of 1.15 to 1.50 percent for any given year.

Capital Adequacy

      Regulatory Capital Guidelines. Federal bank regulatory agencies use capital adequacy guidelines in the examination and regulation of bank holding companies and banks. The guidelines are “risk-based,” meaning that they are designed to make capital requirements more sensitive to differences in risk profiles among banks and bank holding companies.

      Tier I and Tier II Capital. Under the guidelines, an institution’s capital is divided into two broad categories, Tier I capital and Tier II capital. Tier I capital generally consists of common stockholders’ equity, surplus and undivided profits. Tier II capital generally consists of the allowance for loan losses, hybrid capital instruments, and subordinated debt. The sum of Tier I capital and Tier II capital represents an institution’s total capital. The guidelines require that at least 50% of an institution’s total capital consist of Tier I capital.

73

      Risk-based Capital Ratios. The adequacy of an institution’s capital is gauged primarily with reference to the institution’s risk weighted assets. The guidelines assign risk weightings to an institution’s assets in an effort to quantify the relative risk of each asset and to determine the minimum capital required to support that risk. An institution’s risk weighted assets are then compared with its Tier I capital and total capital to arrive at a Tier I risk-based ratio and a total risk-based ratio, respectively. The guidelines provide that an institution must have a minimum Tier I risk-based ratio of 4% and a minimum total risk-based ratio of 8%.

      Leverage Ratio. The guidelines also employ a leverage ratio, which is Tier I 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 constrain the maximum degree to which a bank holding company may leverage its equity capital base. The minimum leverage ratio is 3%; however, for all but the most highly rated bank holding companies and for bank holding companies seeking to expand, regulators generally expect an additional cushion of at least 1% to 2%.

      Prompt Corrective Action. Under the guidelines, an institution is assigned to one of five capital categories depending on its total risk-based capital ratio, Tier I risk-based capital ratio, and leverage ratio, together with certain subjective factors. The categories range from “well capitalized” to “critically undercapitalized.” Institutions that are deemed to be “undercapitalized,” depending on the category to which they are assigned, are subject to certain mandatory supervisory corrective actions.

Corporate Governance and Accounting Legislation

      Sarbanes-Oxley Act of 2002. On July 30, 2002, the Sarbanes-Oxley Act of 2002, or SOX, was signed into law to address corporate and accounting fraud. SOX establishes a new accounting oversight board that will enforce auditing standards and restricts the scope of services that accounting firms may provide to their public company audit clients. Among other things, SOX also (i) requires chief executive officers and chief financial officers to certify to the accuracy of periodic reports filed with the SEC; (ii) imposes new disclosure requirements regarding internal controls, off-balance-sheet transactions, and pro forma (non-GAAP) disclosures; (iii) accelerates the time frame for reporting of insider transactions and periodic disclosures by public companies; and (iv) requires companies to disclose whether or not they have adopted a code of ethics for senior financial officers and whether the audit committee includes at least one “audit committee financial expert.”

      Under SOX, the SEC is required to regularly and systematically review corporate filings, based on certain enumerated factors. To deter wrongdoing, SOX (i) subjects bonuses issued to top executives to disgorgement if a restatement of a company’s financial statements was due to corporate misconduct; (ii) prohibits an officer or director from misleading or coercing an auditor; (iii) prohibits insider trades during pension fund “blackout periods”; (iv) imposes new criminal penalties for fraud and other wrongful acts; and (v) extends the period during which certain securities fraud lawsuits can be brought against a company or its officers.

      As a public reporting company, we will be subject to the requirements of SOX and related rules and regulations issued by the SEC and Nasdaq. We anticipate that we will incur additional expense as a result of the Act, but we do not expect that such compliance will have a material impact on our business.

Anti-terrorism Legislation

      USA Patriot Act of 2001. On October 26, 2001, President Bush signed the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism, or the Patriot Act, of 2001. Among other things, the Patriot Act (i) prohibits banks from providing correspondent accounts directly to foreign shell banks; (ii) imposes due diligence requirements on banks opening or holding accounts for foreign financial institutions or wealthy foreign individuals; (iii) requires financial institutions to establish an anti-money-laundering compliance program; and (iv) eliminates civil liability for persons who file suspicious activity reports. The Patriot Act also increases governmental powers to investigate terrorism, including expanded government access to account records. The Department of the

74

Treasury is empowered to administer and make rules to implement the Patriot Act. While we believe the Patriot Act may, to some degree, affect our recordkeeping and reporting expenses, we do not believe that it will have a material adverse effect on our business and operations.

Effects of Government Monetary Policy

      Our earnings and growth 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. The nature and impact of future changes in monetary policies and their impact on us cannot be predicted with certainty.

Nonbank Subsidiary

      Our non-bank subsidiary, WSB Financial Group Trust I, a Delaware statutory trust, is subject to the laws and regulations of both the federal government and the state in which it conducts business.

75

MANAGEMENT

Directors and Executive Officers

      Our directors and executive officers are as follows:

			Director
Name	Age		Since		Position(s) Held
David K. Johnson		41		2006	President, Chief Executive Officer and Director
Mark D. Freeman		53			Executive Vice President of Finance and Operations, Chief Financial Officer
Brett T. Green		44			Executive Vice President of Sales and Lending
Veronica R. Colburn		43			Senior Vice President, Chief Risk Officer
Brent A. Stenman		41			Senior Vice President, Chief Lending Officer
Robin A. Seelye		35			Senior Vice President, Operations
Louis J. Weir		65		1999	Chairman of the Board
Larry C. Westfall		69		1999	Vice Chairman of the Board
Richard N. Christopherson		63		1999	Director
James H. Lamb		59		1999	Director
Brian B. McLellan		57		1999	Director
Dean Reynolds		64		1999	Director
Donald H. Tucker		64		1999	Director

      There are no family relationships among any of our directors and executive officers.

      David K. Johnson, age 41, is the President, Chief Executive Officer and a Director of WSB Financial Group and Westsound Bank. Mr. Johnson has more than 25 years of banking experience, and has been President and CEO of Westsound Bank since April 2001. Previously, Mr. Johnson served as the executive vice president at Pueblo Bank & Trust, a community bank in Colorado, and as a senior vice president at Norwest Bank (now operating as Wells Fargo Bank) in New Mexico. Mr. Johnson attended Eastern New Mexico University, and is a graduate of the Western States School of Banking, Anderson School of Management, University of New Mexico.

      Mark D. Freeman, age 53, is the Executive Vice President of Finance and Operations and Chief Financial Officer of WSB Financial Group and Westsound Bank. Mr. Freeman joined us in 2005 with 30 years of banking experience starting as a state bank examiner and including more than 20 years as the chief financial officer of two other community banks, Islander’s Bank in Friday Harbor, Washington and North Sound Bank in Poulsbo, Washington. He is experienced in financial and business planning, cash management, general and cost accounting, budgeting, investment management, payroll accounting, internal audit planning, financial analysis, forecasting, and financial reporting. Mr. Freeman has a bachelor’s degree in economics from Pacific Lutheran University in Seattle, Washington.

      Brett T. Green, age 44, is the Executive Vice President of Sales and Lending of Westsound Bank. Mr. Green joined us in 2004, with extensive experience in the mortgage industry, including supervision, loan origination, sales and marketing programs, customer relations, back-end processes, and the secondary market. Previously he worked in 2003 as branch manager and loan originator for First Horizon Home Loans in Silverdale, Washington, and from 2001 to 2002 as a branch manager and loan originator for a local mortgage company, Bay Mortgage. He graduated from the University of Puget Sound in Tacoma, Washington, with a B.A. in business administration.

      Veronica R. Colburn, age 43, is the Senior Vice President, Chief Risk Officer and Secretary of WSB Financial Group and Westsound Bank. Ms. Colburn has 25 years of banking experience and also served as chief financial officer of Westsound Bank from 1999 to 2005 and as chief operating officer from 2005 to 2006. Previously, Ms. Colburn was an assistant vice president and branch manager for First National

76

Bank, a community bank in Port Orchard, Washington, and an assistant vice president for the National Bank of Bremerton, a community bank in Bremerton, Washington where her primary duties were that of internal compliance auditor, operations and lending. Ms. Colburn is a graduate of the IBAA School of Auditing and Compliance.

      Brent A. Stenman, age 41, is the Senior Vice President and Chief Lending Officer of Westsound Bank. Mr. Stenman joined us in 2004, having previously served for eight years as a vice president and manager of another community bank, Frontier Bank, where for a time he was also a branch manager and commercial lender responsible for a large portfolio of loans and deposits. He also previously held lending positions at American Marine Bank and Seafirst Bank (now operating as Bank of America). Mr. Stenman graduated with a B.A. in business administration from Seattle University, majoring in management, and is also a graduate of Pacific Coast Banking School.

      Robin A. Seelye, age 35, is the Senior Vice President, Operations of Westsound Bank. Prior to joining us in 2006, Ms. Seelye served most recently for two years as vice president and administration officer of Bank of Bozeman in Montana, where she was also the compliance officer and served as a non-director member of its audit committee. For several years prior to that, she was director of operations for Northwestern Mutual Financial Network and previously she was with Heritage Bank, a Montana subsidiary of a publicly-traded company, United Financial Corp. Ms. Seelye has a B.A. degree with a major in management from California State University, Fresno.

      Louis J. Weir, age 65, is Chairman of the Board of WSB Financial Group and Westsound Bank. Mr. Weir is an active investor and property manager in Kitsap County. Until 1994, he was the owner and manager of Weir’s Appliance Center, an appliance and electronics retailer with locations in Bremerton and Silverdale, Washington, since 1968.

      Larry C. Westfall, age 69, is the Vice Chairman of the Board of WSB Financial Group and Westsound Bank. After 36 years in the banking industry, Mr. Westfall entered semi-retirement in 1997. Prior to semi-retirement, Mr. Westfall was Vice President of Wells Fargo Bank in charge of its branch offices in Silverdale and Bremerton. While semi-retired, Mr. Westfall is a consultant for small businesses. Mr. Westfall is a graduate of San Jose State University in Industrial Relations and of Pacific Coast Banking School.

      Richard N. Christopherson, age 63, is a Director of WSB Financial Group and Westsound Bank. Mr. Christopherson is the president of Ace Paving Inc., a privately-held paving contractor in Kitsap County, a position he has held since 1984. Mr. Christopherson additionally holds the title of Managing Partner of Samsons Rentals, an equipment rental company, and Five C’s, a land and real estate holdings company. Mr. Christopherson holds degrees from Olympic College and Pacific Lutheran University.

      James H. Lamb, age 59, is a Director of WSB Financial Group and Westsound Bank. Mr. Lamb is a retired U.S. Navy supply corps officer who owned and managed Lamb’s Office Supply in Bremerton, a re-seller of office products until 1999 when he sold his business and retired. Mr. Lamb has degrees in Finance and Marketing from the University of Washington.

      Brian B. McLellan, age 57 is a Director of WSB Financial Group and Westsound Bank. Mr. McLellan is the President of B.H.C.M. LLC, a land development company he started in 2001. In addition, Mr. McLellan is associated with Windermere Real Estate in Belfair, Washington.

      Dean Reynolds, age 64, is a Director of WSB Financial Group and Westsound Bank. Mr. Reynolds is the Manager of T.T.I.C., LLC, a thermoplastics coating company in Monroe, a position he has held since 1999. Mr. Reynolds also recently participated in the development of Teal Lake Center in Port Ludlow, Washington.

77

      Donald H. Tucker, age 64, is a Director of WSB Financial Group and Westsound Bank. Mr. Tucker is the retired chief executive officer of Kitsap Public Services, Inc., which he left in 1999. Mr. Tucker also manages numerous rental properties in Kitsap County.

Corporate Governance

      Our board of directors currently consists of eight members and is divided pursuant to our articles of incorporation into three classes. A total of nine directors is authorized. Each director is elected for a three year term. Class I directors will be elected in 2007, Class II directors will be elected in 2008 and Class III directors will be elected in 2009. In all cases, the terms of the directors will continue until their respective successors are duly elected. Class I directors are Messrs. Lamb, McLellan and Reynolds. Class II directors are Messrs. Tucker, Weir and Westfall. Class III directors are Messrs. Christopherson and Johnson.

      Director Independence. Our objective is that at least a majority of the board consist of independent directors. For a director to be considered independent, the board must determine that the director does not have any material relationship with WSB Financial Group or its subsidiaries and is otherwise an “independent director” within the meaning of the Nasdaq rules. The board has determined that the following six directors satisfy Nasdaq’s requirements: Messrs. Weir, Westfall, Christopherson, Lamb, McLellan and Tucker.

      The Nasdaq rules require all members of the audit, compensation, and corporate governance committees be independent directors, except in limited circumstances. Members of the audit committee must also satisfy an additional SEC requirement, which provides that they may not accept, directly or indirectly, any consulting, advisory, or other compensatory fee from us or any of our subsidiaries other than their director’s compensation. The board has determined that all members of the audit, compensation, and corporate governance committee satisfy the relevant independence requirements.

      Code of Conduct. We expect all of our directors and employees to adhere to the highest standards of ethics and business conduct with each other, customers, shareholders and the communities we serve, and to comply with all applicable laws, rules and regulations that govern our business. These principles are embodied in our various policies relating to director, officer and employee conduct including such subjects as employment policies, conflicts of interest, professional conduct, and protection of confidential information. Recently, the board adopted a comprehensive code of conduct reflecting these policies. The code of ethics will be posted on our website, located at www.westsoundbank.com.

      Committees of the Board. The board of directors has an audit committee, a compensation committee and a corporate governance/nominating committee, each of which has the composition and responsibilities described below.

           Audit Committee. Messrs. Westfall, Lamb, McLellan and Tucker, each of whom is a non-employee member of our board of directors, comprise our audit committee. Mr. Westfall serves as chairman of the audit committee. Our board has determined that each member of our audit committee meets the requirements for independence and financial sophistication under Nasdaq requirements and SEC rules and regulations.

      Our board has determined that we do not currently have a financial expert, as defined in SEC rules, serving on our audit committee. The board has undertaken a search to identify a potential nominee to the board who would qualify as a financial expert and be willing to serve on our audit committee.

      The audit committee is responsible for, among other things:

•  evaluating the quality and integrity of our accounting systems and internal controls;

•  appointing of our external auditors and pre-approving of fees and non-audit services;

•  reviewing the independence of our external auditors;

•  assessing our financial reporting processes;

78

•  identifying and assessing of business risks, and overseeing of internal audit activities; and

•  the adequacy of overall control environment within WSB Financial Group.

      The committee’s authorities and responsibilities are set forth in the audit committee charter.

           Corporate Governance/ Nominating Committee. Messrs. Westfall, Lamb and Weir, each of whom is a non-employee member of our board of directors, comprise our corporate governance/nominating committee. Mr. Westfall serves as the chairman of the committee.

      The corporate governance/nominating committee is responsible for, among other things:

•  identifying individuals believed to be qualified to become board members, consistent with criteria approved by the board, and recommend to the board the nominees to stand for election as directors at the annual meeting of shareholders;

•  developing and recommend to the board standards to be applied in making determinations as to the absence of material relationships between WSB Financial Group and its directors;

•  conducting an annual evaluation of the performance of the board and report conclusions to the board;

•  developing and recommend to the board a set of corporate governance principles applicable to WSB Financial Group and review those principles at least once a year; and

•  reviewing and recommend any needed changes, and address questions which may arise with respect to, the code of conduct.

           Compensation Committee. Messrs. McLellan, Christopherson, Weir and Westfall, each of whom is a non-employee member of our board of directors, comprise our compensation committee. Mr. McLellan serves as the chairman of the committee.

      The compensation committee is responsible for, among other things:

•  establishing compensation goals for the chief executive officer and other executive officers and recommend to the board for action at an executive session the compensation of these officers based on their performance in light of these goals;

•  making recommendations to the board with respect to incentive compensation and equity-based compensation plans; and

•  evaluating management succession plans.

      Compensation Committee Interlocks and Insider Participation. No member of the compensation committee is an officer or employee of WSB Financial Group or Westsound Bank. None of our executive officers serves, or in the past year has served, as a member of the board of directors or compensation committee of any entity that has one or more executive officers serving on our board of directors or compensation committee.

Director Compensation

      Effective July 1, 2006, our directors will receive an aggregate of $288,000 annually in cash as their directors’ fees, to be allocated among the individual directors based on their board and committee responsibilities, attendance at board and committee meetings, and other considerations. Directors are also eligible to receive grants of non-qualified stock options under our Stock Option Plan. Prior to June 30, 2006 each of our directors received an annual retainer of $9,000 and fees for meetings attended payable in cash and shares of our common stock. In August 2006, Messrs. Christopherson, Lamb, McLellan, Reynolds, Tucker, Weir, Westfall and a former director received an aggregate of 7,371 shares of our common stock for their compensation as directors accrued through June 30, 2006.

79

Executive Compensation

      The following table sets forth information concerning the compensation awarded to or paid by us for services rendered in all capacities during the last three fiscal years to the chief executive officer and executive officers earning $100,000 or more in salary and bonus, or named executive officers, during fiscal year 2005.

Summary Compensation Table

								Long-Term
								Compensation
								Awards
		Annual Compensation(1)						Securities
								Underlying		All Other
				Salary		Bonus(2)		Options		Compensation(3)
Name and Principal Position		Year		($)		($)		(#)		($)
David K. Johnson			2005		225,000		150,000		8,000		10,000
	President and Chief Executive Officer		2004		190,000		99,482		4,000
			2003		110,000		47,450		—		—
Mark D. Freeman(4)			2005		81,859		35,000		6,000		1,000
	Executive Vice President of Finance and		2004		—		—		—		—
	Operations and Chief Financial Officer		2003		—		—		—		—
Brett T. Green			2005		300,000		350,485		6,000		10,000
	Executive Vice President of Sales and		2004		300,000		260,373		3,500		—
	Lending		2003		—		—		—		—
Veronica R. Colburn			2005		98,000		25,000		2,500		5,000
	Senior Vice President and Chief Risk		2004		98,000		30,610		2,000		—
	Officer		2003		70,000		14,600		1,000		—
Brent A. Stenman(5)			2005		98,000		12,236		4,000		10,000
	Senior Vice President and Chief Lending		2004		35,488		10,000		—		—
	Officer		2003		—		—		—		—

(1)  Does not include amounts attributable to miscellaneous benefits received by executive officers, including the use of company-owned automobiles and the payment of certain club dues. The costs to us of providing such benefits to any individual executive officer during the year ended December 31, 2005, did not exceed the lesser of $50,000 or 10% of the total of annual salary and bonus reported for the individual.

A group life insurance policy is offered to all employees as part of our group benefit plans. There are no other life insurance policies issued on our executive officers, except a bank-owned life insurance, or BOLI, policy on Mr. Johnson with a cash surrender value of $18,000 on December 31, 2005, and a term life insurance policy on Mr. Green. Westsound Bank is the owner and beneficiary of both policies.

(2)	Includes bonuses paid or to be paid during the subsequent year but accrued in the year indicated.
(3)	Reflects employer matching contributions to 401(k) plan accounts.
(4)	Mr. Freeman commenced employment with us on March 7, 2005.
(5)	Mr. Stenman commenced employment with us on August 9, 2004.

Stock Option Grants in Last Fiscal Year

      All options granted to our named executive officers are incentive stock options, to the extent permissible under the Internal Revenue Code of 1986, as amended. The exercise price per share of each

80

option granted to our named executive officers was equal to the fair market value of our common stock as determined by our board of directors on the date of the grant.

      The following table provides information regarding grants of options to purchase shares of our common stock to our named executive officers in the fiscal year ended December 31, 2005.

	Individual Grants									Grant Date Value
	Number of
	Securities		Percent of Total
	Underlying		Options Granted							Grant Date
	Options		to Employees in			Exercise or Base				Present Value(2)
Name	Granted (#)		Fiscal Year(1)			Price ($/Sh)		Expiration Date		$
David K. Johnson		24,572		34.1	%		10.78		December 20, 2015		52,332
		24,572					7.57		March 15, 2015		35,382
Mark D. Freeman		15,357		25.5	%		10.78		December 20, 2015		32,708
		21,500					7.57		March 15, 2015		30,959
Brett T. Green		15,357		10.6	%		10.78		December 20, 2015		32,708
Veronica R. Colburn		15,357		16.6	%		10.78		December 20, 2015		32,708
Brent A. Stenman		15,357		17.0	%		10.78		December 20, 2015		32,708
		9,214					7.57		March 15, 2015		13,268

(1)	Based on 144,358 options granted to employees during the fiscal year ended December 31, 2005 under our Stock Option Plan, including grants to executive officers.
(2)	The present value for these options was estimated at the date of grant, using the Black-Scholes option-pricing model. The following assumptions were used to obtain the grant-date present value for the options granted:

	March 15, 2005			December 20, 2005
Risk free interest rate		4.22	%		4.10	%
Expected life (years)		5			5
Volatility		0.00	%		0.00	%
Dividend yield		0.00	%		0.00	%

All options granted to employees, including our executive officers, have a term of ten years and vest over five years at 20% per year.

Aggregated Option Exercises in Last Fiscal Year and Fiscal Year-End Option Values

      The following table provides information regarding options exercised by each of our named executive officers during the fiscal year ended December 31, 2005, as well as the number of shares of common stock subject to exercisable and unexercisable stock options held as of December 31, 2005 by each of our named executive officers.

					Number of
					Securities Underlying				Value of Unexercised
	Shares				Unexercised Options at				In-the-Money Options at
	Acquired on				December 31, 2005				December 31, 2005(1)
	Exercise		Value
Name	(#)		Realized ($)		Exercisable		Unexercisable		Exercisable		Unexercisable
David K. Johnson		60,200		344,600		2,457		90,915		162,787		441,300
Mark D. Freeman		—		—		—		—		—		—
Brett T. Green		—		—		—		—		—		—
Veronica R. Colburn		—		—		—		—		—		—
Brent A. Stenman		—		—		—		—		—		—

(1)  Options are “in-the-money” at the fiscal year-end if the fair market value of the underlying securities on such date exceeds the exercise price of the option. The amounts set forth represent the difference

81

between the fair market value of the securities underlying the options on December 31, 2005, based on the fair market valuation of $10.78 per share of common stock and the exercise price of the options, multiplied by the number of shares issuable upon exercise of the options, without taking into account any taxes that may be payable in connection with the transaction.

Employment Contracts and Change of Control Arrangements

      In August 2006, we entered into an employment agreement with David K. Johnson, our president and chief executive officer. This agreement is for an indefinite term, until terminated by Mr. Johnson or us. Under this agreement, Mr. Johnson receives a base salary set by our board and reviewed by our compensation committee each year, and is eligible for an annual bonus in the discretion of our compensation committee. If we experience a change of control, all of his options will vest, and if his employment terminates, voluntarily or involuntarily, within 12 months after the change of control and executes a separation release, he will be entitled to a change of control payment equal to two times his base salary plus bonus before salary deferrals for the 12-month period preceding the change in control. If we terminate Mr. Johnson without cause, other than by reason of a change in control, he is entitled to salary and benefits accrued through the effective date of the termination, the reimbursement of any expenses and, provided he does not compete or solicit employees or customers and executes a separation release, a severance payment equal to his base salary plus bonus before salary deferrals for the 12-month period preceding his termination of employment, payable in a lump sum or in accordance with our regular payroll schedule. If we terminate Mr. Johnson with cause he is entitled to his salary and benefits accrued through the effective date of the termination and the reimbursement of any expenses. Mr. Johnson is prohibited from competing with us or soliciting our employees for two years after termination of his employment if he receives a severance or a change of control payment.

      In August 2006, we also entered into employment agreements with each of our other named executive officers, Messrs. Freeman, Green, Stenman and Ms. Colburn and with our other executive officer, Robin A. Seelye. These agreements are substantially the same as Mr. Johnson’s except the change of control payment in each agreement is equal to the base salary plus bonus before salary deferrals of the respective individual (rather than two times such amount), with the exception of our agreement with Mr. Freeman which contains a change of control provision identical to Mr. Johnson’s agreement.

1999 Incentive Stock Option Plan

      Westsound Bank adopted its 1999 Incentive Stock Option Plan, or the Stock Option Plan, in 1999 which was adopted by WSB Financial Group upon the completion of the holding company formation transaction in 2005. The purpose of the Stock Option Plan is to increase ownership interest in WSB Financial Group by employees and directors of the corporation and to provide an incentive to serve as an employee or director of WSB Financial Group. The responsibilities and duties of a particular employee or director are considered when the recipients and terms of the grants are determined.

      The Stock Option Plan provides that in the event of a change in control of WSB Financial Group or Westsound Bank, all outstanding and unexercised options (i) shall become immediately exercisable, and (ii) such options shall either be assumed by the successor, or parent thereof, or be replaced with a comparable award for the purchase of shares of the capital stock of the successor, except that if such options are not so assumed or replaced, then (iii) the board may, in the exercise of its sole discretion, terminate all outstanding options as of a date fixed by the board which may be sooner than the originally stated option term. The board shall notify each optionee of such action in writing not less than sixty (60) days prior to the termination date fixed by the board, and each optionee shall have the right to exercise his or her option to and including said termination date.

      The Stock Option Plan provides for incentive stock options (within the meaning of Section 422 of the Internal Revenue Code) for our employees, and non-qualified stock options for directors and any other

82

individuals to whom our board of directors determines to grant options. While the Stock Option Plan provides that the exercise price of options granted under the plan may be determined by our board of directors, provided that such price is in no event less than the fair market value (or at least 110% of the fair market value in the case of a grant to an employee owning stock representing more than ten percent of the total voting power of all stock), all incentive stock options, and in fact all options granted to date, have had an exercise price equal to the estimated fair market value of our stock as of the date of grant. No option may have a term of greater than ten years, except that the term of an incentive stock option shall be no more than five years in the case of a grant to an employee owning stock representing more than ten percent of the total voting power of all stock.

      As of the date hereof, we had options outstanding to purchase a total of 1,109,101 shares of our common stock under the Stock Option Plan and 340,010 shares available for grant. Our board of directors recently adopted a policy reserving all remaining option shares available under the plan, or 340,010 shares plus any shares related to any expired or terminated options, for grants to our officers and employees.

401(k) Plan

      We maintain a defined contribution employee retirement plan for our employees. The plan is intended to qualify as a tax-qualified plan under Section 401(k) of the Internal Revenue Code. The plan provides that each participant may contribute up to 90% of his or her pre-tax compensation, up to a statutory limit, which is $15,000 for calendar year 2006. Participants that are 50 years or older can also make “catch-up” contributions, which in calendar year 2006 may be up to an additional $5,000 above the statutory limit. Under the plan, each employee is fully vested in his or her deferred salary contributions. Employee contributions are held and invested by the plan’s trustee. The plan also permits us to make discretionary contributions and matching contributions, subject to established limits and a vesting schedule. We made discretionary or matching contributions of $46,000 to the plan on behalf of participating employees in 2005.

CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

      We lease our Silverdale Branch offices from Louis J. Weir, the chairman of our board of directors. The leases are approximately eight years, with two five-year extension options. We paid $132,966, $127,204 and $66,538 in rent under this lease in 2005, 2004 and 2003, respectively, and $68,809 through June 30, 2006. This lease was approved by a majority of our independent disinterested directors, pursuant to our bylaws and applicable law.

      Some of our directors and officers and the business organizations with which they are associated, have been customers of, and have had banking transactions with us, in the ordinary course of our business, and we expect to have such banking 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 of similar creditworthiness and, in our opinion, these transactions do not involve more than a normal risk of collectibility or present other unfavorable features.

      At June 30, 2006, our officers and directors, or companies in which they have 10% or more of beneficial interest, were indebted to us in the aggregate amount of $6.6 million in connection with the banking transactions referred to above. This amount represents approximately 2.4% of our outstanding net loans. All such loans are currently performing in accordance with their terms.

83

PRINCIPAL SHAREHOLDERS

      The following table sets forth information regarding the beneficial ownership of our common stock as of the date of this prospectus and after giving effect to the completion of this offering by:

•  each person, or group of affiliated persons, known to us to beneficially own more than 5% of the outstanding shares of our common stock;

•  each of our directors;

•  each of our named executive officers; and

•  all of our executive officers and directors as a group.

      Beneficial ownership is determined in accordance with the rules of the SEC and includes voting or investment power with respect to the securities. Common stock subject to options that are currently exercisable or exercisable within 60 days of the date hereof are deemed to be outstanding and beneficially owned by the person holding such options. Such shares, however, are not deemed outstanding for the purposes of computing the percentage ownership of any other person.

      Except as indicated by footnote, and subject to applicable community property laws, the persons named in the table below have sole voting and investment power with respect to all shares of common stock shown as beneficially owned by them, and their address is 607 Pacific Avenue, Bremerton, Washington 98337. The percentage of beneficial ownership before the offering is based on 2,742,320 shares of common stock outstanding as of the date of this prospectus. The percentage of beneficial ownership after the offering is based on                      shares of common stock outstanding, including the shares of common stock to be sold by us in this offering, assuming the exercise of the underwriters’ over-allotment option.

				Percentage of Shares
				Beneficially Owned
		Number of Shares
Name and Address of Beneficial Owner		Beneficially Owned		Before Offering			After Offering
5% Shareholders
PWH Trust, Patrick W. Hopper, Trustee
	2624 Pebblegold Avenue,
	Henderson, NV 89074		149,887		5.5	%
Rodney R. Parr(1)
	6596 NW Puddington Lane,
	Silverdale, WA 98383		275,362		9.7	%
Directors and Named Executive Officers
David K. Johnson(2)			114,639		4.2	%
Mark D. Freeman(3)			5,682		*
Brett T. Green(4)			82,186		3.0	%
Veronica R. Colburn(5)			25,493		*
Brent A. Stenman(6)			2,611		*
Louis J. Weir(7)			367,714		13.0	%
Larry C. Westfall(8)			130,524		4.6	%
Richard N. Christopherson(9)			182,515		6.4	%
James H. Lamb(10)			160,999		5.7	%
Brian B. McLellan(11)			138,873		4.9	%
Dean Reynolds(12)			257,356		9.0	%
Donald H. Tucker(13)			155,784		5.5	%
All Directors and Executive Officers as a Group (13 people)			1,624,376		45.3	%

* Represents beneficial ownership of less than 1%.

84

(1)	Includes 104,429 shares issuable to Mr. Parr, a former director, upon the exercise of options that are exercisable within 60 days.
(2)	Includes 18,429 shares issuable to Mr. Johnson, upon the exercise of options that are exercisable within 60 days.
(3)	Includes 4,300 shares issuable to Mr. Freeman, upon the exercise of options that are exercisable within 60 days.
(4)	Includes 8,600 shares issuable to Mr. Green, upon the exercise of options that are exercisable within 60 days.
(5)	Includes 20,886 shares issuable to Ms. Colburn, upon the exercise of options that are exercisable within 60 days.
(6)	Includes 1,843 shares issuable to Mr. Stenman, upon the exercise of options that are exercisable within 60 days.
(7)	Includes 86,001 shares issuable to Mr. Weir, upon the exercise of options that are exercisable within 60 days.
(8)	Includes 92,144 shares issuable to Mr. Westfall, upon the exercise of options that are exercisable within 60 days.
(9)	Includes 104,429 shares issuable to Mr. Christopherson, upon the exercise of options that are exercisable within 60 days and 50,524 shares held by Five C’s Partnership, of which he is the managing partner and a 25% owner with his siblings.

(10)	Includes 104,429 shares issuable to Mr. Lamb, upon the exercise of options that are exercisable within 60 days.
(11)	Includes 104,429 shares issuable to Mr. McLellan, upon the exercise of options that are exercisable within 60 days.
(12)	Includes 104,429 shares issuable to Mr. Reynolds, upon the exercise of options that are exercisable within 60 days.
(13)	Includes 92,144 shares issuable to Mr. Tucker, upon the exercise of options that are exercisable within 60 days.

85

DESCRIPTION OF CAPITAL STOCK

General

      Our articles of incorporation dated February 22, 2005, as amended, authorize us to issue up to 15,357,250 shares of common stock, $1.00 par value, and no other class of shares is authorized. There were 2,742,320 shares of common stock issued and 2,742,320 shares outstanding at June 30, 2006. After this offering, and based on the number of shares of common stock outstanding at June 30, 2006,                      shares of common stock will be outstanding, or                      shares if the underwriters’ over-allotment option is exercised in full. In addition, as of the date hereof, options to purchase 1,109,101 shares of our common stock have been granted, but have not been exercised, pursuant to our Stock Option Plan. There are 340,010 shares remaining available for future grant pursuant to our Stock Option Plan. Our shares do not represent or constitute deposit accounts and are not insured by the FDIC.

Common Stock

      Dividends. Our shareholders are entitled to receive such dividends, if any, as may be declared by the board of directors out of funds legally available for such purpose. Our ability to make dividend payments to our shareholders is subject to statutory and regulatory restrictions that apply to Westsound Bank. See “Supervision and Regulation — Federal and State Regulation of Westsound Bank — Dividends.” If we issue preferred stock in the future, those holders may have a priority over the holders of common stock with respect to dividends.

      Voting Rights. Each share of common stock is entitled to one vote on all matters presented for a vote. Cumulative voting for the election of directors is not authorized.

      Liquidation. In the event of any liquidation, dissolution or winding up of WSB Financial Group, the holders of the common stock would be entitled to receive, after payment of all debts and liabilities of the corporation (including all deposit accounts and accrued interest thereon), all assets of the corporation available for distribution.

      Preemptive Rights. Holders of WSB Financial Group common stock do not have any preemptive, conversion or other subscription rights with respect to any additional shares of WSB Financial Group common stock which may be issued. Therefore, the board may authorize the issuance and sale of shares of common stock of WSB Financial Group without first offering them to existing shareholders of WSB Financial Group. WSB Financial Group common stock is not subject to any redemption or sinking fund provisions.

      Assessment. The outstanding shares of WSB Financial Group common stock are, and the shares to be issued in this offering will be, fully paid and non-assessable.

Articles of Incorporation and Bylaws

      Shareholders’ rights and related matters are governed by our articles of incorporation, bylaws and Washington law. For public companies, including WSB Financial Group upon the completion of this offering, an amendment to the articles of incorporation must be approved by holders of a majority of the outstanding shares of WSB Financial Group’s common stock, except for certain limited amendments that can be effected by the board of directors without shareholder approval. Our bylaws may be amended by the vote of 60% of our board of directors or by a majority of our outstanding shares.

Board of Directors

      Our articles of incorporation and bylaws provide that the number of directors must fall within a range between five and 25, the exact number to be fixed by resolution of the board, or a vote by a majority of our outstanding shares. The board of directors recently adopted a resolution limiting the current size of the board to nine persons. WSB Financial Group’s articles of incorporation provide that the board of directors

86

will be divided into three classes of directors as nearly equal as possible, with each class being elected to a staggered three-year term following the initial term of directors in classes one, two and three, which are fixed at one, two and three years, respectively.

Indemnification

      Indemnification. Pursuant to our bylaws, we will, to the fullest extent permitted by the Washington Business Corporation Act, or WBCA, indemnify our directors and officers with respect to expenses, settlements, judgments and fines in suits (including actions brought against a director or officer in the name of the corporation, commonly referred to as a derivative action) in which such person was made a party by reason of the fact that he or she is or was a director or officer, or being or having been such a director or officer, such person was serving as a director, officer, employee or other agent (i) for an enterprise of which we hold the majority of shares entitled to vote in the election of its directors (such as Westsound Bank), or (ii) at our request, for another enterprise. No such indemnification may be given if the acts or omissions of the person are finally adjudged to be intentional misconduct or a knowing violation of law, if such person is liable to the corporation for an unlawful distribution, or if such person personally received a benefit to which he or she was not entitled.

      We have entered into separate indemnification agreements with our directors, in addition to the indemnification provided for in our bylaws. These agreements, among other things, require us to indemnify our directors for certain expenses, including attorneys’ fees, judgments, fines and settlement amounts incurred by a director in any action or proceeding arising out of their services as one of our directors, or as a director of any of our subsidiaries or any other company or enterprise to which the person provides services at our request.

      Limitation of Liability. In addition, as authorized by WBCA, WSB Financial Group’s articles of incorporation provide that the directors shall not be personally liable for monetary damages to the corporation for conduct as a director, except for liabilities that involve intentional misconduct or a knowing violation of law by the directors, the authorization or illegal distributions to shareholders or loans to directors or receipt of an improper personal benefit from their actions as directors. This provision might, in certain instances, discourage or deter shareholders or management from bringing a lawsuit against directors for an alleged breach of their duties.

      Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to officers, directors and controlling persons of WSB Financial Group pursuant to the foregoing provisions, WSB Financial Group has been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable.

Defensive Provisions of Washington Law

      Certain provisions of the WBCA summarized below may be considered to have an anti-takeover effect and may delay, deter, or prevent a tender offer, proxy contest or other takeover attempt that shareholders might consider to be in their best interest, including such an attempt that might result in the payment of a premium over the market price of our common stock.

      The WBCA prohibits a “target corporation” (as defined below), with certain exceptions, from engaging in certain “significant business transactions” (as defined below) with a person or group of persons that beneficially owns 10% or more of the voting securities of the target corporation (an “acquiring person”) for a period of five years after the acquiring person acquired its securities, unless the significant business transaction or acquisition of securities is approved by a majority of the members of the target

87

corporation’s board of directors before the date of the acquisition of the target corporation’s securities. A “significant business transaction” includes, among other transactions:

•  a merger or consolidation with an acquiring person;

•  sales or other dispositions of assets to an acquiring company, in one or more transactions having an aggregate market value equal to five percent or more of all assets or outstanding shares of the target corporation over the five-year period following the share acquisition by the acquiring person; or

•  allowing the acquiring person to receive any benefit from the corporation, other than proportionately as a shareholder.

      “Target corporations” include all domestic corporations with securities registered under the Securities Exchange Act of 1934, as amended. A corporation with securities registered under the Securities Exchange Act of 1934, as amended, may not “opt out” of this statute. WSB Financial Group will, therefore, be subject to the statute upon closing of this offering. Such provisions could have the effect of discouraging a third-party from making a tender offer or otherwise attempting to obtain control of WSB Financial Group, even though such an attempt might be beneficial to the corporation and its shareholders.

Defensive Provisions in Articles or Bylaws

      Our articles of incorporation provide certain procedures that must be complied with in order for a shareholder to propose a nominee for director to be considered by our corporate governance/nominating committee. Nominations for the election of directors may be made by the board of directors or by any shareholder entitled to vote for directors. Such nominations other than by the board of directors shall be made by notice in writing, not less than sixty days prior to the first anniversary of the date of the last meeting of shareholders of the corporation called for the election of directors. Each notice shall set forth (i) the name, age, business address and, if known, residence address of each nominee proposed in such notice; (ii) the principal occupation or employment of each such nominee; (iii) the number of shares of stock of the corporation which are beneficially owned by each such nominee; and (iv) such other information as would be required by the federal securities laws and the rules and regulations promulgated thereunder in respect to any individual nominated as a director of the corporation and for whom proxies are solicited by the board of directors of the corporation. Shareholders of WSB Financial Group interested in submitting a proposal for inclusion in the proxy materials for a shareholders’ meeting must comply with the rules and regulations of the SEC applicable to shareholder proposals.

      Our articles of incorporation prohibit cumulative voting in the election of directors. Cumulative voting could facilitate a shareholder or group of shareholders in electing one or more candidates to our board of directors in opposition to our slate of proposed directors.

      The bylaws of WSB Financial Group provide that special meetings of shareholders may be called by the president, the board or by the holders of not less than 10% of all the shares of the corporation entitled to vote at the meeting. This restriction on the calling of special shareholders’ meetings may deter hostile takeovers of WSB Financial Group by making it more difficult for a person or entity to obtain immediate control of the corporation between one annual meeting and the next.

      Under Washington law, because the articles of incorporation do not provide otherwise, subject to certain exceptions, any proposed merger of WSB Financial Group with another company, in which WSB Financial Group is not the surviving corporation, requires approval by holders of two-thirds of the outstanding shares of WSB Financial Group’s common stock.

      Our articles of incorporation authorize the issuance of 15,357,250 shares of common stock. The shares of common stock were authorized to provide our board of directors with as much flexibility as possible to effect, among other transactions, financings, acquisitions, stock dividends, and the exercise of employee stock options. However, these additional authorized shares may also be used by the board of directors, to the extent consistent with its fiduciary duty, to deter future attempts to gain control of WSB Financial

88

Group. As a result of the ability to issue additional shares of common stock, the board has the power to issue stock to persons friendly to management in order to attempt to block a tender offer, merger or other transaction by which a third-party seeks control of WSB Financial Group, and thereby allow members of management to retain their positions.

      Our articles of incorporation allow the board of directors to consider certain factors other than price when considering a possible tender offer, merger or consolidation of the Bank with another entity or the purchase of substantially all of the assets of Westsound Bank by another entity. In determining what is in the best interest of the corporation and its shareholders, the board may consider the social and economic effects of the proposed transaction on our employees and customers, and the communities in which our facilities are located and which we serve, in addition to any other factors deemed relevant by the board.

      The provisions described above may be considered to have an anti-takeover effect and may delay, defer or prevent a tender offer or other takeover attempt that a shareholder might consider to be in such shareholder’s best interest, including such an attempt as might result in the receipt of a premium over the market price for the shares of common stock held by such shareholder.

Transfer Agent and Registrar

      The transfer agent and registrar for our common stock is Transfer Online, Inc.

Subordinated Debentures; Trust Preferred Securities

      We have raised $8.0 million through the issuance of floating rate junior subordinated debentures in connection with trust preferred securities issuances by our statutory trust subsidiary, WSB Financial Trust I. The interest payments on the trust preferred securities and related junior subordinated debentures are currently expected to be funded by dividends paid to us by Westsound Bank. Our principal and interest payments on the junior subordinated debentures are in a superior position to the liquidation rights of holders of our common stock. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Capital Resources” for additional information.

89

UNDERWRITING

      Under the terms and subject to the conditions contained in an underwriting agreement, D.A. Davidson & Co. has agreed to purchase, and we have agreed to sell to it, all of the shares initially offered hereby.

      The shares of common stock are being offered by the underwriter, subject to prior sale, when, as and if issued to and accepted by them, subject to the satisfaction of the conditions specified in the underwriting agreement. D.A. Davidson & Co. must purchase all of the shares of common stock offered hereby if any of the shares are purchased, except for the shares covered by the over-allotment option described below, to the extent the option is exercised.

Over-Allotment Option

      We have granted D.A. Davidson & Co. an option to purchase up to                     additional shares of our common stock at the initial public offering price, less the underwriting discount. D.A. Davidson & Co. may exercise this option solely for the purpose of covering over-allotments, if any, made in connection with the offering of the shares of common stock offered by this prospectus. D.A. Davidson & Co. may exercise this option, in whole or in part, at any time and from time to time for 30 days from the date of the underwriting agreement. To the extent that D.A. Davidson & Co. exercises this option, it will be committed, as long as the conditions of the underwriting agreement are satisfied, to purchase the additional shares of common stock from us, and we will be obligated to sell the shares of common stock to D.A. Davidson & Co. If purchased, the additional shares will be sold by D.A. Davidson & Co. on the same terms as those on which the other shares are sold.

Underwriting Discounts and Commissions; Offering Expenses

      The following table shows the per share and total public offering price, underwriting discount to be paid to D.A. Davidson & Co., and the net proceeds to us before expenses. This information is presented assuming both no exercise and full exercise by the underwriter of its over-allotment option.

		Without	With
		Over-allotment	Over-allotment
	Per Share	Exercise	Exercise
Public offering price	$	$	$
Underwriting discount paid by us	$	$	$
Proceeds, before expenses, to us	$	$	$

      D.A. Davidson & Co. has advised us that it proposes to offer part of the shares of common stock directly to the public and part to certain dealers at the initial public offering price set forth on the cover page of this prospectus, and part to certain dealers at the initial public offering price less a selling concession not to exceed $           per share. D.A. Davidson & Co. also may allow, and dealers may reallow, a concession not to exceed $           per share to brokers and dealers. If all of the shares are not sold at the initial public offering price, D.A. Davidson & Co. may change the offering price and other selling terms.

      In connection with NASD guidelines, the maximum compensation to D.A. Davidson & Co. in connection with the sale of shares pursuant to this prospectus will not exceed 8% of the total offering price to the public of the shares as set forth on the cover page of this prospectus.

      We estimate that the total expenses of the offering payable by us, excluding underwriting discounts and commissions, will be approximately $          .

Lock-up Agreements

      We, and our executive officers, directors and principal shareholders (greater than 5% shareholders) have agreed, for a period of 180 days after the date of this prospectus (which we refer to as the “restricted period”), not to sell, offer, agree to sell, contract to sell, hypothecate, pledge, grant any option to sell, or

90

otherwise dispose of or hedge, directly or indirectly, any shares of our common stock or securities that are convertible into, or exchangeable or exercisable for, any shares of our common stock or warrants or other rights to purchase shares of our common stock or similar securities, without, in each case, the prior written consent of the underwriter. The restricted period is subject to a limited extension in certain circumstances if shares of our common stock are not “actively traded securities,” as defined in Rule 101(c)(1) of Regulation M under the Securities Exchange Act of 1934, as amended.

      The foregoing restrictions do not apply to:

•  the sale by us of shares of common stock to D.A. Davidson & Co. in this offering;

•  the issuance by us of shares of common stock pursuant to, or the grant of options under, our existing stock option plan;

•  the sale of shares of common stock acquired in the public market after the closing of the offering; or

•  transfers of shares of common stock or securities convertible into or exercisable or exchangeable for common stock by any of the persons subject to a lock-up agreement (a) as a bona fide gift or gifts, (b) by will or intestacy or (c) to any affiliate or member of such person’s immediate family or a trust created for the direct or indirect benefit of such person or the immediate family thereof; provided that, in any such case, the transferee or transferees shall execute and deliver to D.A. Davidson & Co., before such transfer, an agreement to be bound by the restrictions on transfer described above.

      In addition, during the restricted period, subject to certain exceptions, we have also agreed not to file any registration statement for the registration of any shares of common stock or any securities convertible into or exercisable or exchangeable for common stock without the prior written consent of D.A. Davidson & Co.

No Public Market

      Prior to this offering, there has been no public market for our common stock. The public offering price for our common stock was negotiated between us and the underwriter. The principal factors that were considered in determining the offering price were:

•  prevailing market and general economic conditions;

•  our results of operations, including, but not limited to, our recent financial performance;

•  our current financial position, including, but not limited to, our stockholders’ equity and the composition of assets and liabilities reflected on our balance sheet;

•  our business potential and prospects in our principal market area;

•  an assessment of our management; and

•  the present state of our business.

      The factors described above were not assigned any particular weight. Rather, these factors, along with market valuations and the financial performance of other publicly traded bank holding companies, were considered as a totality in our negotiation with the underwriter over our initial public offering price. Based on the initial public offering price per share of $          , but without giving effect to the shares to be issued in this offering, the ratio of our initial public offering price per share to our earning per share for the last twelve months ended June 30, 2006 is                     , and the ratio of our initial public offering price per share to our book value per share as of June 30, 2006 is                     .

91

Stabilization and Short Positions

      In connection with this underwriting, the underwriter may engage in stabilizing transactions, over-allotment transactions, syndicate covering transactions and penalty bids.

•  Stabilizing transactions permit bids to purchase shares of common stock so long as the stabilizing bids do not exceed a specified maximum, and are engaged in for the purpose of preventing or retarding a decline in the market price of the common stock while the offering is in progress.

•  Over-allotment transactions involve sales by the underwriter of shares of common stock in excess of the number of shares the underwriter is obligated to purchase. This creates a syndicate short position that may be either a covered short position or a naked short position. In a covered short position, the number of shares over-allotted by the underwriter is not greater than the number of shares that it may purchase in the over-allotment option. In a naked short position, the number of shares involved is greater than the number of shares in the over-allotment option. The underwriter may close out any short position by exercising its over-allotment option and/or purchasing shares in the open market.

•  Syndicate covering transactions involve purchases of common stock in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of shares to close out the short position, the underwriter will consider, among other things, the price of shares available for purchase in the open market as compared with the price at which it may purchase shares through exercise of the over-allotment option. If the underwriter sells more shares than could be covered by exercise of the over-allotment option and, therefore, have a naked short position, the position can be closed out only by buying shares in the open market. A naked short position is more likely to be created if the underwriter is concerned that after pricing there could be downward pressure on the price of the shares in the open market that could adversely affect investors who purchase in the offering.

•  Penalty bids permit the underwriter to reclaim a selling concession from a syndicate member when the common stock originally sold by that syndicate member is purchased in a stabilizing or syndicate covering transaction to cover syndicate short positions.

      These stabilizing transactions, syndicate covering transactions and penalty bids may have the effect of raising or maintaining the market price of our common stock or preventing or retarding a decline in the market price of our common stock. As a result, the price of our common stock in the open market may be higher than it would otherwise be in the absence of these transactions. Neither we nor the underwriter make any representation or prediction as to the effect that the transactions described above may have on the price of our common stock. These transactions may be effected on the Nasdaq Global^® Market, in the over-the-counter market or otherwise and, if commenced, may be discontinued at any time.

Listing

      We have applied to have our common stock listed for quotation on the Nasdaq Global^® Market under the symbol “WSFG.”

Indemnification

      We have agreed to indemnify the underwriter against specified liabilities, including liabilities under the Securities Act of 1933, as amended, and to contribute to payments that the underwriter may be required to make in respect thereof.

Affiliations

      D.A. Davidson & Co. and its affiliates may in the future provide investment banking and other financial services for us and our affiliates, for which they may in the future receive customary fees. D.A. Davidson & Co. has advised us that, except as specifically contemplated in the underwriting

92

agreement, it owes no fiduciary or other duties to us in connection with this offering, and that it has agreements and relationships with, and owes duties to, third parties, including potential purchasers of the securities in this offering, that may create actual, potential or apparent conflicts of interest between the underwriter and us.

Online Offering

      A prospectus in electronic format may be made available on the websites maintained by D.A. Davidson & Co. Shares may be sold by D.A. Davidson & Co. to securities dealers who resell shares to online brokerage account holders. Other than the prospectus in electronic format, the information on any such website, or accessible through any such website, is not part of the prospectus.

93

SHARES ELIGIBLE FOR FUTURE SALE

      Prior to this offering our common stock has not been traded on an established public trading market and quotations from our common stock were not reported on any market. As of August 28, 2006, there were 2,742,320 shares of our common stock outstanding, held by approximately 435 holders of record.

      No prediction can be made as to the effect, if any, that sales of common stock or the availability of common stock for sale will have on the market price of our shares. The market price of our common stock could decline because of the sale of a large number of shares of our common stock or the perception that such sales could occur. These factors could also make it more difficult to raise funds through future offerings of common stock.

Sales of Restricted Shares

      After this offering,                      shares of common stock will be outstanding, or                      shares if the underwriters’ over-allotment option is exercised in full. Of these shares, the                      shares sold in this offering, or                      shares if the underwriters’ over-allotment option is exercised in full, will be freely tradable without restriction under the Securities Act, except that any shares held by our “affiliates,” as defined in Rule 144 under the Securities Act, may be sold only in compliance with the limitations described below. The remaining 2,742,320 shares of common stock are “restricted securities,” within the meaning of Rule 144 under the Securities Act. The restricted securities generally may not be sold unless they are registered under the Securities Act or are sold pursuant to an exemption from registration under the Securities Act.

      In connection with this offering, our existing officers, directors and principal shareholders (greater than 5% shareholders), who will beneficially own a total of 2,049,625 shares after this offering, including 853,863 shares upon exercise of their outstanding options, have entered into lock-up agreements pursuant to which they have agreed not to sell any shares of common stock for a period of 180 days after the date of this prospectus without the prior written consent of the underwriter, which may, in its sole discretion, at any time and without notice, waive any of the terms of these lock-up agreements. The underwriter presently has no intention to allow any shares of common stock to be sold or otherwise offered by us prior to the expiration of the 180 day lock-up period. Following the lock-up period, these shares will not be eligible for sale in the public market without registration under the Securities Act unless such sale meets the conditions and restrictions of Rule 144 as described below.

Rule 144

      In general, under Rule 144, as currently in effect, any person or persons whose shares are required to be aggregated, including an affiliate of ours, and who has beneficially owned shares for a period of at least one year is entitled to sell, within any three month period, commencing 90 days after the date of this prospectus, a number of shares that does not exceed the greater of:

•  1% of the number of shares of our common stock then outstanding, which will equal approximately                      shares immediately after the offering; or

•  the average weekly trading volume of our common stock during the four calendar weeks immediately preceding the date on which a notice of such sale on Form 144 is filed with the SEC.

      Sales under Rule 144 are also subject to provisions relating to notice and manner of sale and the availability of current public information about us during the 90 days immediately preceding a sale.

Rule 144(k)

      Under Rule 144(k), a person who is not currently an affiliate of ours, and who has not been an affiliate of ours for at least three months before the sale, and who has beneficially owned the shares proposed to be sold for at least two years, including the holding period of any prior owner other than an

94

affiliate, is entitled to sell these shares without complying with the manner of sale, public information, volume limitation or notice provisions of Rule 144.

Option Shares

      Our directors and officers who purchased our shares in connection with a written compensatory plan or contract may be entitled to rely on the resale provisions of Rule 701. Rule 701 permits non-affiliates to sell their Rule 701 shares without having to comply with the public information, holding period, volume limitation or notice provisions of Rule 144. Affiliates may sell their Rule 701 shares without having to comply with Rule 144’s holding period restrictions. In each of these cases, Rule 701 allows the shareholders to sell 90 days after the date of this prospectus. Subject to the lock-up agreements described above, approximately                 shares of our common stock will be eligible for sale pursuant to Rule 701.

      Immediately after completion of this offering, we intend to register on a registration statement on Form S-8 a total of 1,449,111 shares of common stock issuable upon the exercise of options or reserved for future issuance under our stock option plan. The Form S-8 registration will permit the resale in the public market of shares so registered by non-affiliates without restriction under the Securities Act.

EXPERTS

      Moss Adams LLP, independent registered public accounting firm, has audited the consolidated financial statements of WSB Financial Group at December 31, 2005 and 2004, and for the years then ended, as set forth in their report. The consolidated financial statements are included in the prospectus and registration statement in reliance on Moss Adams LLP’s report given on their authority as experts in accounting and auditing.

      Our consolidated financial statements for the year ended December 31, 2003 included in this prospectus have been audited by Ball & Treger, LLP, independent certified public accountants, as set forth in their report thereon appearing elsewhere herein and in the registration statement, and are included in reliance upon the report of this firm given upon the authority as experts in accounting and auditing.

      Effective March 24, 2004, Moss Adams LLP was engaged to replace Ball & Treger, LLP, who was dismissed effective March 24, 2004, as our independent certified public accountants. In connection with the audits prepared by Ball & Treger, LLP, we did not have any disagreements with them on any matter of accounting principles or practices, financial statement disclosures or auditing scope or procedures. Reports on our financial statements did not contain an adverse opinion or disclaimer of opinion, or disclosures that they were qualified or modified as to uncertainty, audit scope or accounting principles. The decision to change accountants was recommended and approved by our audit committee. Prior to the decision to change accounting firms in 2004, we had not consulted with Moss Adams LLP concerning the application of accounting principles to any specific completed or contemplated transaction, or the type of audit opinion that might be rendered by them on our consolidated financial statements, or any other matter or reportable event.

CERTAIN LEGAL MATTERS

      Keller Rohrback L.L.P., Seattle, Washington, has advised us in connection with certain legal matters in connection with this offering, and will pass upon the validity of our common stock offered by this prospectus. Stoel Rives LLP, Seattle Washington, will pass upon certain legal matters in connection with this offering for the underwriter

WHERE YOU CAN FIND MORE INFORMATION

      We have filed with the SEC a registration statement on Form S-1 under the Securities Act of 1933 that registers the shares of our common stock to be sold in this offering. The registration statement, including the attached exhibits and schedules, contains additional relevant information about us. The rules

95

and regulations of the SEC allow us to omit from this prospectus certain information included in the registration statement. For further information about us and our common stock, you should refer to the registration statement and the exhibits and schedules filed with the registration statement. With respect to the statements in this prospectus regarding the contents of any agreement or other document, in each instance, the statement is qualified in all respects by the complete text of the agreement or document, a copy of which has been filed as an exhibit to the registration statement. You may review a copy of the registration statement on Form S-1 including the attached exhibits, at the SEC’s public reference facilities at 100 F Street, NE, Washington, D.C. 20549 or the SEC’s website referred to below. You may also obtain information on the operation of the public reference rooms by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet website that contains periodic reports, proxy statements and other information about issuers, like us, that we will file electronically with the SEC following the completion of this offering. The address of that site is www.sec.gov.

      Upon completion of this offering, we will be subject to the information reporting requirements of the Securities Exchange Act of 1934, as amended, and we will file reports, proxy statements and other information with the SEC. These reports, proxy statements and other information will be available for inspection and copying at the public reference room and website of the SEC referred to above. We also maintain a website at http://www.westsoundbank.com, at which you may access these materials free of charge as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC. The content of our website is not a part of this prospectus.

96

WSB FINANCIAL GROUP, INC.

INDEX TO FINANCIAL STATEMENTS

Consolidated Statement of Financial Condition at June 30, 2006 (unaudited) and December 31, 2005	F-2
Consolidated Statement of Income for the Six Months Ended June 30, 2006 (unaudited) and 2005 (unaudited)	F-3
Consolidated Statement of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2006 (unaudited) and 2005 (unaudited)	F-5
Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2006 and 2005 (unaudited)	F-6
Notes to Consolidated Financial Statements (unaudited)	F-7
Report of Independent Registered Public Accounting Firm	F-15
Independent Auditor’s Report	F-16
Consolidated Statement of Financial Condition at December 31, 2005 and 2004	F-17
Consolidated Statement of Income for the Years Ended December 31, 2005, 2004 and 2003	F-18
Consolidated Statement of Changes in Stockholders’ Equity for the Years Ended December 31, 2005, 2004 and 2003	F-20
Consolidated Statement of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003	F-21
Notes to Consolidated Financial Statements	F-22

F-1

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

			June 30,			December 31,
			2006			2005
			(Unaudited)
ASSETS
CASH AND CASH EQUIVALENTS
	Cash and due from banks		$	7,938,954		$	8,157,828
	Federal funds sold			1,000,000			18,400,000
		Total cash and cash equivalents		8,938,954			26,557,828
INVESTMENT SECURITIES AVAILABLE FOR SALE				8,159,053			8,235,191
FEDERAL HOME LOAN BANK STOCK, at cost				234,200			234,200
LOANS HELD FOR SALE				8,896,572			8,731,863
LOANS				269,142,351			200,960,273
	Less allowance for loan losses			(3,363,157	)		(2,575,323	)
		Total loans, net		265,779,194			198,384,950
PREMISES AND EQUIPMENT, net				6,358,196			6,016,723
ACCRUED INTEREST RECEIVABLE				1,369,773			999,022
OTHER ASSETS				1,370,668			783,300
		Total assets	$	301,106,610		$	249,943,077
LIABILITIES AND STOCKHOLDERS’ EQUITY
DEPOSITS
	Non-interest-bearing deposits		$	26,134,324		$	21,789,810
	Interest-bearing deposits			247,876,607			202,376,963
		Total deposits		274,010,931			224,166,773
ACCRUED INTEREST PAYABLE				457,678			234,174
OTHER LIABILITIES				398,622			1,288,372
JUNIOR SUBORDINATED DEBENTURES PAYABLE				8,248,000			8,248,000
		Total liabilities		283,115,231			233,937,319
STOCKHOLDERS’ EQUITY
	Common stock, $1 par value; 15,357,250 shares authorized; 2,742,320 and 2,722,048 shares issued and outstanding at June 30, 2006 and December 31, 2005, respectively			2,742,320			2,722,048
	Additional paid-in capital			9,110,236			9,052,658
	Retained earnings			6,242,061			4,295,429
	Accumulated other comprehensive loss			(103,238	)		(64,377	)
		Total stockholders’ equity		17,991,379			16,005,758
		Total liabilities and stockholders’ equity	$	301,106,610		$	249,943,077

See accompanying notes to unaudited consolidated financial statements.

F-2

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENT OF INCOME

				Six Months Ended June 30,
				2006		2005
				(Unaudited)		(Unaudited)
INTEREST INCOME
	Interest and fees on loans			$	11,996,765	$	6,312,548
	Interest and dividends on investments
		Taxable			187,380		90,928
		Tax-exempt			37,962		24,065
	Interest income on federal funds sold				181,050		61,499
			Total interest income		12,403,157		6,489,040
INTEREST EXPENSE
	Deposits				4,568,858		1,882,942
	Junior subordinated debentures payable				268,242		—
			Total interest expense		4,837,100		1,882,942
NET INTEREST INCOME					7,566,057		4,606,098
PROVISION FOR LOAN LOSSES					803,000		564,642
		Net interest income after provision for loan losses			6,763,057		4,041,456
NONINTEREST INCOME
	Service charges on deposit accounts				113,465		81,958
	Other customer fees				396,880		211,830
	Net gain on sale of loans				1,854,162		1,868,583
	Gain on sale of investments				—		18,330
	Rental income				8,509		11,101
	Other income				42,491		120
			Total other income		2,415,507		2,191,922

See accompanying notes to unaudited consolidated financial statements.

F-3

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENT OF INCOME — (Continued)

			Six Months Ended June 30,
			2006		2005
			(Unaudited)		(Unaudited)
NONINTEREST EXPENSE
	Salaries and employee benefits			3,986,380		2,965,457
	Occupancy			296,922		200,050
	Depreciation			273,053		148,945
	Equipment expenses			146,477		154,397
	Deposit insurance			19,500		4,618
	Professional fees			239,127		147,802
	Printing and office supplies			128,810		119,471
	Postage and freight			65,336		52,275
	Advertising			100,831		82,414
	Telephone			52,398		34,446
	Debit and credit cards			68,944		50,824
	Business development and travel			64,239		46,222
	EDP expense			245,291		158,559
	Dues and subscriptions			19,415		17,743
	Business taxes			139,183		87,788
	Services charges			37,190		32,740
	Other expenses			368,436		196,966
		Total other expenses		6,251,532		4,500,717
INCOME BEFORE PROVISION FOR INCOME TAXES				2,927,032		1,732,661
PROVISION FOR INCOME TAXES				980,400		580,058
NET INCOME			$	1,946,632	$	1,152,603
EARNINGS PER SHARE
	Basic		$	0.71	$	0.44
	Diluted		$	0.62	$	0.41
	Basic weighted average shares outstanding			2,731,968		2,601,391
	Diluted weighted average shares outstanding			3,120,587		2,838,375

See accompanying notes to unaudited consolidated financial statements.

F-4

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

			Common Stock								Accumulated
							Additional				Other
			Number of				Paid-In		Retained		Comprehensive
			Shares		Amount		Capital		Earnings		Loss			Total
BALANCE, December 31, 2004				2,594,485	$	2,594,485	$	8,441,366	$	1,883,859	$	(8,148	)	$	12,911,562
	Net income for the six months ended June 30, 2005									1,152,603					1,152,603
	Other comprehensive income, net of tax											3,930			3,930
		Total comprehensive income													1,156,533
	Issuance of stock			13,514		13,514		87,686							101,200
BALANCE, June 30, 2005 (unaudited)				2,607,999	$	2,607,999	$	8,529,052	$	3,036,462	$	(4,218	)	$	14,169,295
BALANCE, December 31, 2005				2,722,048	$	2,722,048	$	9,052,658	$	4,295,429	$	(64,377	)	$	16,005,758
	Net income for the six months ended June 30, 2006									1,946,632					1,946,632
	Other comprehensive loss net of tax											(38,861	)		(38,861	)
		Total comprehensive income													1,907,771
	Stock options exercised			20,272		20,272		57,578							77,850
BALANCE, June 30, 2006 (unaudited)				2,742,320	$	2,742,320	$	9,110,236	$	6,242,061	$	(103,238	)	$	17,991,379

See accompanying notes to unaudited consolidated financial statements.

F-5

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

				Six Months Ended June 30,
				2006			2005
				(Unaudited)			(Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES
	Net income			$	1,946,632		$	1,152,603
	Adjustments to reconcile net income to net cash from operating activities
		Provision for loan losses			803,000			564,642
		Depreciation			273,053			148,945
		Amortization (accretion) of premiums/discounts			3,391			(44,628	)
		Gain on sale of loans			(1,854,162	)		(1,868,583	)
		Deferred income taxes			—			(449,988	)
		Net change in
			Accrued interest receivable		(370,751	)		(176,312	)
			Other assets		(398,096	)		695,585
			Loans held for sale		1,689,453			(6,083,190	)
			Accrued interest payable		223,504			52,934
			Other liabilities		(1,059,003	)		339,945
			Net cash from operating activities		1,257,021			(5,668,047	)
CASH FLOWS FROM INVESTING ACTIVITIES
	Net change in loans				(68,197,244	)		(31,567,043	)
	Purchases of investments available-for-sale				—			(1,790,000	)
	Principal repayments of mortgage-backed securities				13,867			43,028
	Purchase of FHLB stock				—			(133,000	)
	Purchases of premises and equipment				(614,526	)		(3,000,680	)
			Net cash from investing activities		(68,797,903	)		(36,447,695	)
CASH FLOWS FROM FINANCING ACTIVITIES
	Net change in non-interest-bearing deposits				4,344,514			4,940,148
	Net change in interest-bearing deposits				45,499,644			41,072,574
	Proceeds from sale of stock and the exercise of stock options				77,850			101,200
			Net cash from financing activities		49,922,008			46,113,922
NET INCREASE IN CASH AND CASH EQUIVALENTS					(17,618,874	)		3,998,180
CASH AND CASH EQUIVALENTS, beginning of period					26,557,828			11,184,416
CASH AND CASH EQUIVALENTS, end of period				$	8,938,954		$	15,182,596
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
	Cash paid for interest			$	4,613,596		$	1,830,008
	Income taxes paid			$	2,090,000		$	200,000

See accompanying notes to unaudited consolidated financial statements.

F-6

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 — Summary of Significant Accounting Policies

      Nature of operations and basis of consolidation — On March 12, 1999, Westsound Bank (the Bank) was granted a state charter as a commercial bank whose principal activity is to engage in general commercial banking business in the Bremerton area of Kitsap County, Washington. The Bank generates commercial, mortgage and consumer loans and receives deposits from customers located primarily in Bremerton, Washington. As a Washington State chartered financial institution, the Bank is subject to regulations by the Washington State Banking Department of Financial Institutions and the Federal Deposit Insurance Corporation. Westsound Bank has branches and/or loan production offices in Bremerton, Silverdale, Port Angeles, Port Orchard, Sequim, Gig Harbor, and Federal Way, Washington.

      The Bank is located in an area that has a significant U.S. Department of Defense presence. Closure or downsizing of one of the two large bases could affect operating results adversely. No such indication of closure or downsizing has been made in Department of Defense plans as indicated in budgets.

      In July, 2005, WSB Financial Group, Inc. (the Company), a bank holding company, was issued a certificate of incorporation as a Washington Profit Corporation. During 2005, the Federal Reserve Bank of San Francisco granted authority to WSB Financial Group, Inc. to become a bank holding company through a reorganization of the ownership interests of Westsound Bank.

      WSB Financial Group Trust (Trust), a subsidiary of WSB Financial Group, Inc., was formed in July 2005 for the exclusive purpose of issuing Trust Preferred Securities and common securities and using the $8 million in proceeds from the issuance to acquire junior subordinated debentures issued by WSB Financial Group, Inc. In accordance with Interpretation No. 46, Consolidation of Variable Interest Entities, the Trust is not consolidated in the Company’s financial statements.

      The consolidated financial statements include the accounts of WSB Financial Group, Inc. and its wholly owned subsidiaries, excluding the Trust, after eliminating all intercompany transactions.

      Unaudited Interim Financial Information — The accompanying interim consolidated financial statements as of June 30, 2006 and for the six months ended June 30, 2006 and 2005 are unaudited. The unaudited interim financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company’s financial position as of June 30, 2006, and its results of operations and cash flows for the six months ended June 30, 2006 and 2005. The results of operations for the interim period are not necessarily indicative of the results for the full year.

      Use of estimates — The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reporting 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. A material estimate that is particularly susceptible to significant change relates to the determination of the allowance for loan losses.

      Cash and cash equivalents — For purposes of reporting cash flows, cash and cash equivalents are cash on hand, amounts due from banks, and federal funds sold, and have maturities of three months or less. The Bank places its cash with high credit quality institutions. The amounts on deposit fluctuate and, at times, exceed the insured limit by the U.S. Federal Deposit Insurance Corporation, which potentially subjects the Bank to credit risk. Generally, federal funds are purchased and sold for one-day periods.

      Investment securities — Investment securities are classified into one of three categories: (1) held-to-maturity, (2) available-for-sale, or (3) trading. Investment securities are categorized as held-to-maturity when the Bank has the positive intent and ability to hold those securities to maturity. Securities which are held-to-maturity are stated at cost and adjusted for amortization of premiums and accretion of discounts,

F-7

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

which are recognized as adjustments to interest income. The Bank had no securities classified as held-to-maturity as of June 30, 2006 and December 31, 2005. The Bank had no trading securities as of June 30, 2006 and December 31, 2005.

      Investment securities categorized as available-for-sale are generally held for investment purposes (to maturity), although unanticipated future events may result in the sale of some securities. Available-for-sale securities are recorded at estimated fair value, with the net unrealized gain or loss included in comprehensive income, net of the related tax effect. Realized gains or losses on dispositions are based on the net proceeds and the adjusted carrying amount of securities sold, using the specific identification method.

      Declines in the fair value of individual held-to-maturity, and available-for-sale securities below their cost that are other than temporary are recognized by write-downs of the individual securities to their fair value. Such write-downs would be included in earnings as realized losses. In estimating other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Bank to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.

      Premiums and discounts are recognized in interest income using the interest method over the period to maturity.

      Federal Home Loan Bank stock — The Bank’s investment in Federal Home Loan Bank (the FHLB) stock is carried at par value ($100 per share), which reasonably approximates its fair value. As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on specified percentages of its outstanding FHLB advances. The Bank may request redemption at par value of any stock in excess of the amount the Bank is required to hold. Stock redemptions are at the discretion of the FHLB.

      Loans held for sale — Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by aggregate outstanding commitments from investors or current investor yield requirements. Net unrealized losses are recognized through a valuation allowance by charges to income.

      Mortgage loans held for sale are generally sold with the mortgage servicing rights released by the Bank. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold.

      Accounting for derivatives — The Bank is engaged in the production of loans for sale to buyers and investors in the secondary mortgage market. These loan production activities expose the Bank to risk that a loan’s market value may decline between the date the Bank enters into an interest rate lock commitment with a borrower to fund a loan, or with a seller to purchase a loan, and the loan’s ultimate sale into the secondary market. The Bank reduces its exposure to this risk by entering into contracts to sell loans to buyers at specified prices to hedge against the economic risk of market value declines. The Bank considers its commitments to extend secondary market qualifying loans (the pipeline) with interest rate lock commitments to be derivatives, as well as its firm commitments to deliver loans, all of which are recognized at their estimated fair values. The fair value and notional amount of interest rate locked loan commitments was approximately $9,700 and $5,482,000, respectively, at June 30, 2006. The fair value and notional amount of forward sale commitments was approximately $(9,700) and $5,482,000, respectively, at June 30, 2006. The fair value and notional amount of interest rate locked loan commitments was approximately $(132,000) and $15,000,000, respectively, at December 31, 2005. The fair value and

F-8

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

notional amount of forward sale commitments was approximately $132,000 and $15,000,000, respectively, at December 31, 2005.

      Loans and allowances for loan losses — Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method.

      The Bank considers loans impaired when it is probable the Bank will be unable to collect all amounts as scheduled under the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral, if the loan is collateral dependent. Changes in these values will be reflected in income and as adjustments to the allowance for possible credit losses.

      The accrual of interest on impaired loans is discontinued at the time the loan is 90 days past due or when, in management’s opinion, the borrower may be unable to meet payments as they become due. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received, or payment is considered certain. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

      The allowance for loan losses is maintained at a level management believes is adequate to provide for potential loan, loan commitment and standby letter of credit losses. The allowance is based on a continuing review of loans and loan commitments which includes consideration of actual loss experience, changes in the size and character of the portfolio, identification of individual problem situations which may affect the borrower’s ability to repay, and evaluations of the prevailing and anticipated economic conditions. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision, as more information becomes available.

      The allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Management believes the allowance for loan losses is adequate. While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revision of the estimate in future years. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Bank’s allowance for loan losses. Such agencies may require the Bank to recognize additional losses based on their judgment using information available to them at the time of their examination.

      The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as either doubtful, substandard or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan are lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect

F-9

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

      Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

      Transfers of financial assets — Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Bank, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Bank does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

      Premises and equipment — Land is carried at cost. Other premises and equipment are carried at cost net of accumulated depreciation. Depreciation is computed using the straight-line method based on the estimated useful lives of the related assets, ranging from 3 to 25 years. Maintenance and repairs are expensed as incurred while major additions and improvements are capitalized. Leasehold improvements are amortized over the life of the building lease.

      Foreclosed assets — Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets.

      Income taxes — Income taxes are provided for the tax effects of the transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of the allowance for loan losses, organization costs, depreciation, and benefit associated with net operating losses. The deferred tax assets and liabilities are determined using the liability method and represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settle. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settle. As changes in the tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.

      Off-balance sheet credit related financial instruments — In the ordinary course of business, the Bank has entered into commitments to extend credit, including commitments under credit card arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded.

      Stock option plans — Effective January 1, 2006, the Bank adopted Statement of Financial Accounting Standards No. 123(R), Share-Based Payment, which is a revision of FASB Statement No. 123, Accounting for Stock-Based Compensation. Statement 123(R) supersedes Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally, the approach in Statement 123(R) is similar to the approach described in Statement 123. However, Statement 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values.

      Prior to the Bank’s adoption of SFAS 123(R) on January 1, 2006, employee stock options were accounted for under the intrinsic value method as allowed under Accounting Principles Board Opinion

F-10

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

(APB) No. 25. Stock options are generally granted at exercise prices not less than the fair market value of common stock on the date of grant. Under APB No. 25, no compensation expense was recognized pursuant to the Bank’s stock option plans for stock options that are granted at exercise prices not less than the fair market value of common stock on the date of grant.

      Earnings per common share — Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options, and are determined using the treasury stock method.

      Earnings per common share have been computed based on the following:

		Six Months Ended June 30,
		2006		2005
Numerator
	Net income	$	1,946,632	$	1,152,603
Denominator
	Weighted-average number of common shares outstanding		2,731,968		2,601,391
	Incremental shares assumed for stock options		388,619		236,984
			3,120,587		2,838,375
Basic earnings per common share		$	0.71	$	0.44
Diluted earnings per common share		$	0.62	$	0.41

      There were no anti-dilutive options at June 30, 2006 or December 31, 2005.

      Comprehensive income — Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income.

      The components of other comprehensive income (loss) and related tax effects are as follows:

		Six Months Ended
		June 30,
		2006			2005
Unrealized holding gain (loss) on available-for-sale securities		$	(58,880	)	$	5,953
Tax (provision) benefit			20,019			(2,023	)
	Net-of-tax-amount	$	(38,861	)	$	3,930

      The components of accumulated other comprehensive income (loss), included in stockholders’ equity are as follows:

		June 30,			December 31,
		2006			2005
Net unrealized loss on available-for-sale securities		$	(155,617	)	$	(96,737	)
Tax benefit			52,379			32,360
	Net-of-tax-amount	$	(103,238	)	$	(64,377	)

F-11

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Advertising costs — Advertising costs are expensed when incurred. Total advertising expenses were $100,831 and $82,414 for the six months ended June 30, 2006 and 2005, respectively.

      Recent accounting pronouncements — In July 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN No. 48). This pronouncement requires a certain methodology for measuring and reporting uncertain tax positions, as well as disclosures. Adoption may result in a cumulative adjustment to income tax liabilities and retained earnings, if applicable. This statement will be effective as of January 1, 2007, and is not expected to have a material effect on the Company.

      In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets, an amendment of SFAS No. 140 (SFAS No. 156). This pronouncement requires the recognition of a servicing asset or liability under specified circumstances, and if practicable, all separately recognized servicing assets and liabilities to be initially measured at fair value. Additionally, the pronouncement allows an entity to choose one of two methods when subsequently measuring its servicing assets and liabilities: the amortization method or the fair value method. The amortization method provided under SFAS No. 140, employs lower of cost or market (LOCOM) valuation. The new fair value method allows mark ups, in addition to the mark downs under LOCOM. SFAS No. 156 permits a one-time reclassification of available-for-sale securities to the trading classification. SFAS No. 156 is not expected to have a material effect on the Company.

      In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, an amendment of SFAS No. 133 and SFAS No. 140. This statement addresses the accounting for certain hybrid financial instruments (a financial instrument with an embedded derivative) and also clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133. SFAS No. 155 allows combined valuation and accounting. This statement will be effective as of January 1, 2007. SFAS No. 155 is not expected to have a material effect on the Company.

Note 2 — Loans and Allowance for Loan Losses

      Loans are summarized as follows:

	June 30,		December 31,
	2006		2005
Real estate loans	$	249,978,149	$	185,352,741
Commercial and industrial loans	$	16,189,987	$	13,123,344
Individual loans for household and other personal expenditures		2,216,873		1,712,179
Other loans		757,342		772,009
	$	269,142,351	$	200,960,273

		Six Months Ended June 30,
		2006			2005
Allowance for loan losses
	Balances, beginning of period	$	2,575,323		$	1,223,939
	Provision for losses		803,000			564,642
	Recoveries		—			—
	Loans charged off		(15,166	)		—
	Balances, end of period	$	3,363,157		$	1,788,581

F-12

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 3 — Deposits

      Deposit account balances are summarized as follows:

	June 30,		December 31,
	2006		2005
Non-interest-bearing	$	26,134,324	$	21,789,810
Interest-bearing demand		14,878,047		16,586,348
Money market accounts		118,697,316		115,006,053
Savings deposits		3,265,537		4,394,654
Certificates of deposit exceeding $100,000		49,709,423		24,142,814
Certificates of deposit less than $100,000		61,326,284		42,247,094
	$	274,010,931	$	224,166,773

Note 4 — Incentive stock option plan

      The Company’s stockholders approved an Incentive Stock Option Plan on May 19, 1999. The purpose of the plan is to increase ownership interest in the Company by employees and directors of the Company, and to provide an incentive to serve as an employee and/or director of the Company. The stockholders originally approved 184,287 shares of common stock to the Plan. In 2002, the stockholders approved an additional allocation of 184,287 shares. The stockholders approved additional allocations of 614,290 shares in 2005 and 614,290 shares in 2004. The Board of Directors administers the plan. The maximum term of a stock option granted under the plan is ten years. Incentive stock options generally vest over a five year period while non-qualified stock options generally vest immediately.

      Effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R), Share-Based Payment, which is a revision of FASB Statement No. 123, Accounting for Stock-Based Compensation. Statement 123(R) supersedes Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally, the approach in Statement 123(R) is similar to the approach described in Statement 123. However, Statement 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. On January 1, 2006, the Company was a non-public entity that had historically used the minimum value method of the Black-Scholes model. Accordingly, the value of options granted prior to January 1, 2006, regardless of vesting, will not be reflected in the income statement of the Company for any period. No options were granted from January 1, 2006 through June 30, 2006. Therefore, no compensation expense was recorded during the six months ended June 30, 2006 related to stock options. The weighted average fair value of options granted during the six months ended June 30, 2005 was $367,000.

F-13

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following table summarizes the stock option activity for the six months ended June 30, 2006:

		Options			Weighted
		Granted for			Average
		Common			Exercise
		Stock			Price
Balance, December 31, 2005			1,125,686		$	7.43
	Authorized		—			—
	Granted		—			—
	Exercised		(20,272	)		4.24
	Forfeited		(3,071	)		7.57
Balance, June 30, 2006			1,102,343		$	7.01

      The weighted average remaining terms for outstanding and exercisable stock options at June 30, 2006 were approximately 8 years each. The aggregate intrinsic value at June 30, 2006 was approximately $5 million for stock options outstanding and $4 million for stock options exercisable. The intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the market price of our common stock as of the reporting date.

      The intrinsic value of stock options exercised during the six months ended June 30, 2006 was $165,000. There were no stock options exercised during the six months ended June 30, 2005.

Note 5 — Stock Split

      Effective August 15, 2006 the Company’s Board of Directors approved a 6.1429-for-1 common stock split for shareholders of record on August 15, 2006. All share and per share information has been retroactively adjusted to reflect this stock split. The Board of Directors also approved an amendment to the Articles of Incorporation increasing the authorized shares from 2,500,000 to 15,357,250.

F-14

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders

WSB Financial Group, Inc.

      We have audited the accompanying consolidated statement of financial condition of WSB Financial Group, Inc. and Subsidiaries (Company) as of December 31, 2005 and 2004, and the related consolidated statements of income, changes in stockholders’ 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 with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. 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 consolidated 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 consolidated financial position of WSB Financial Group, Inc. and Subsidiaries as of December 31, 2005 and 2004, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

/s/ Moss Adams LLP

Everett, Washington

February 24, 2006, except for Note 16 as to which is dated August 29, 2006

F-15

Ball and Treger, LLP

CERTIFIED PUBLIC ACCOUNTANTS

A Professional Limited Liability Partnership

400 Warren Avenue        •        Suite 430        •        Bremerton, Washington 98337-1408
FAX: (360) 377-7089 (360) 479-6868

INDEPENDENT AUDITOR’S REPORT

February 24, 2004

Board of Directors and

Stockholders of Westsound Bank

      We have audited the accompanying statements of financial condition of Westsound Bank as of December 31, 2003 and the related statements of income, changes in stockholders’ equity, and cash flows for the year then ended. These financial statements are the responsibility of Westsound Bank’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

      We conducted the audit in accordance with auditing standards generally accepted in the United States of America. 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 Westsound Bank as of December 31, 2003, and the results of its operations and cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

BALL & TREGER, LLP

F-16

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

			December 31,
			2005			2004
ASSETS
CASH AND CASH EQUIVALENTS
	Cash and due from banks		$	8,157,828		$	2,534,416
	Federal funds sold			18,400,000			8,650,000
		Total cash and cash equivalents		26,557,828			11,184,416
INVESTMENT SECURITIES AVAILABLE FOR SALE				8,235,191			4,558,205
FEDERAL HOME LOAN BANK STOCK, at cost				234,200			101,200
LOANS HELD FOR SALE				8,731,863			2,019,111
LOANS				200,960,273			116,793,046
	Less allowance for loan losses			(2,575,323	)		(1,223,939	)
		Total loans, net		198,384,950			115,569,107
PREMISES AND EQUIPMENT, net				6,016,723			2,552,339
ACCRUED INTEREST RECEIVABLE				999,022			442,750
OTHER ASSETS				783,300			953,432
		Total assets	$	249,943,077		$	137,380,560
LIABILITIES AND STOCKHOLDERS’ EQUITY
DEPOSITS
	Non-interest-bearing deposits		$	21,789,810		$	14,723,933
	Interest-bearing deposits			202,376,963			108,868,859
		Total deposits		224,166,773			123,592,792
ACCRUED INTEREST PAYABLE				234,174			126,804
OTHER LIABILITIES				1,288,372			749,402
JUNIOR SUBORDINATED DEBENTURES PAYABLE				8,248,000			—
		Total liabilities		233,937,319			124,468,998
STOCKHOLDERS’ EQUITY
	Common stock, $1 par value; 15,357,250 shares authorized; 2,722,048 and 2,594,485 shares issued and outstanding at December 31, 2005 and 2004, respectively			2,722,048			2,594,485
	Additional paid-in capital			9,052,658			8,441,366
	Retained earnings			4,295,429			1,883,859
	Accumulated other comprehensive loss			(64,377	)		(8,148	)
		Total stockholders’ equity		16,005,758			12,911,562
		Total liabilities and stockholders’ equity	$	249,943,077		$	137,380,560

See accompanying notes.

F-17

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF INCOME

			Year Ended December 31,
			2005		2004		2003
INTEREST INCOME
	Interest and fees on loans		$	15,088,071	$	7,725,300	$	4,180,997
	Interest and dividends on investments			309,566		162,236		183,414
	Interest income on federal funds sold			295,224		56,031		32,225
		Total interest income		15,692,861		7,943,567		4,396,636
INTEREST EXPENSE
	Deposits			5,002,949		1,705,493		1,110,608
	Junior subordinated debentures payable			178,529		—		—
		Total interest expense		5,181,478		1,705,493		1,110,608
NET INTEREST INCOME				10,511,383		6,238,074		3,286,028
PROVISION FOR LOAN LOSSES				1,351,814		653,735		231,109
	Net interest income after provision for loan losses			9,159,569		5,584,339		3,054,919
NONINTEREST INCOME
	Service charges on deposit accounts			178,651		154,509		123,739
	Other customer fees			605,984		284,675		120,626
	Net gain on sale of loans			4,383,487		2,361,811		—
	Gain on sale of investments			—		—		1,672
	Rental income			31,753		—		33,750
	Other income			40,921		4,452		13,018
		Total other income		5,240,796		2,805,447		292,805

See accompanying notes.

F-18

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF INCOME — (Continued)

			Year Ended December 31,
			2005		2004		2003
NONINTEREST EXPENSE
	Salaries and employee benefits			7,264,567		4,096,778		1,136,337
	Occupancy			489,202		346,594		155,953
	Depreciation			371,273		257,566		146,790
	Equipment expenses			254,113		179,100		108,318
	Deposit insurance			18,999		15,518		16,921
	Professional fees			440,991		236,465		118,633
	Printing and office supplies			264,793		175,918		92,772
	Postage and freight			108,799		79,762		46,012
	Advertising			183,163		135,768		61,913
	Telephone			77,589		53,650		25,705
	Debit and credit cards			100,860		81,765		57,569
	Business development and travel			103,528		74,185		30,322
	EDP expense			362,544		255,933		207,098
	Dues and subscriptions			30,763		32,185		17,103
	Business taxes			202,017		142,899		61,044
	Services charges			67,599		51,659		33,282
	Other expenses			351,437		153,907		68,118
		Total other expenses		10,692,237		6,369,652		2,383,890
INCOME BEFORE PROVISION FOR INCOME TAXES				3,708,128		2,020,134		963,834
PROVISION FOR INCOME TAXES				1,296,558		680,173		332,928
NET INCOME			$	2,411,570	$	1,339,961	$	630,906
EARNINGS PER SHARE
	Basic		$	0.91	$	0.59	$	0.36
	Diluted		$	0.82	$	0.55	$	0.35

See accompanying notes.

F-19

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

			Common Stock									Accumulated
							Additional		Retained			Other
			Number of				Paid-In		Earnings			Comprehensive
			Shares		Amount		Capital		(Deficit)			Loss			Total
BALANCE, December 31, 2002				1,505,318	$	1,505,318	$	3,186,128	$	(87,008	)	$	14,920		$	4,619,358
	Net income									630,906						630,906
	Other comprehensive income, net of tax												(19,394	)		(19,394	)
		Total comprehensive income														611,512
	Stock issued for directors fees			10,258		10,258		57,540								67,798
	Stock transactions			503,595		503,595		2,098,775								2,602,370
BALANCE, December 31, 2003				2,019,171		2,019,171		5,342,443		543,898			(4,474	)		7,901,038
	Net income									1,339,961						1,339,961
	Other comprehensive loss net of tax												(3,674	)		(3,674	)
		Total comprehensive income														1,336,287
	Stock issued for directors fees			18,515		18,515		106,917								125,432
	Stock transactions			556,799		556,799		2,992,006								3,548,805
BALANCE, December 31, 2004				2,594,485		2,594,485		8,441,366		1,883,859			(8,148	)		12,911,562
	Net income									2,411,570						2,411,570
	Other comprehensive loss net of tax												(56,229	)		(56,229	)
		Total comprehensive income														2,355,341
	Tax benefit of stock options exercised							42,670								42,670
	Stock issued for directors fees			16,530		16,530		135,805								152,335
	Stock options exercised			84,772		84,772		245,528								330,300
	Issuance of stock			26,261		26,261		187,289								213,550
BALANCE, December 31, 2005				2,722,048	$	2,722,048	$	9,052,658	$	4,295,429		$	(64,377	)	$	16,005,758

See accompanying notes.

F-20

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

				Year Ended December 31,
				2005			2004			2003
CASH FLOWS FROM OPERATING ACTIVITIES
	Net income			$	2,411,570		$	1,339,961		$	630,906
	Adjustments to reconcile net income to net cash from operating activities
		Provision for loan losses			1,351,814			653,735			231,109
		Depreciation			371,273			257,566			146,790
		Amortization of premiums			10,288			48,465			—
		Director fees paid by stock in lieu of cash			152,335			125,432			67,798
		Tax benefit of stock options exercised			42,670			—			—
		Loss on sale of premises and equipment			—			5,077			—
		Gain on sale of loans			(4,388,487	)		(2,361,811	)		—
		FHLB stock dividend			—			(2,700	)		(5,577	)
		Deferred income taxes			(511,058	)		410,871			142,482
		Net change in
			Accrued interest receivable		(556,272	)		(143,194	)		(57,767	)
			Other assets		156,596			(718,511	)		(27,184	)
			Loans held for sale		(2,324,265	)		(2,019,111	)		—
			Accrued interest payable		107,370			74,390			—
			Other liabilities		1,091,667			295,609			(10,093	)
			Net cash from operating activities		(2,084,499	)		(2,034,221	)		1,118,464
CASH FLOWS FROM INVESTING ACTIVITIES
	Net change in loans				(84,167,657	)		(55,651,579	)		(18,676,019	)
	Purchases of investments available-for-sale				(3,841,294	)		(1,125,000	)		(8,418,013	)
	Proceeds from calls and maturities of investments available-for-sale				—			2,300,000			7,483,178
	Principal repayments of mortgage-backed securities				69,688			288,035			—
	Purchases of investments held to maturity										(100,000	)
	Proceeds from investments held to maturity				—			200,000			—
	Purchase of FHLB stock				(133,000	)		(9,800	)		(23,000	)
	Purchases of premises and equipment				(3,835,657	)		(1,277,012	)		(304,179	)
	Proceeds from the sale of premises and equipment				—			2,706			—
			Net cash from investing activities		(91,907,920	)		(55,272,650	)		(20,038,033	)
CASH FLOWS FROM FINANCING ACTIVITIES
	Net change in non-interest-bearing deposits				7,065,877			6,510,226			3,370,000
	Net change in interest-bearing deposits				93,508,104			49,079,879			16,615,732
	Proceeds from the issuance of junior subordinated debentures payable				8,248,000			—			—
	Proceeds from sale of stock and the exercise of stock options				543,850			3,548,805			2,602,370
			Net cash from financing activities		109,365,831			59,138,910			22,588,102
NET INCREASE IN CASH AND CASH EQUIVALENTS					15,373,412			1,832,039			3,668,533
CASH AND CASH EQUIVALENTS, beginning of year					11,184,416			9,352,377			5,683,844
CASH AND CASH EQUIVALENTS, end of year				$	26,557,828		$	11,184,416		$	9,352,377
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
	Cash paid for interest			$	5,074,108		$	1,631,103		$	1,110,853
	Income taxes paid			$	555,000		$	727,900		$	190,446

See accompanying notes.

F-21

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 — Summary of Significant Accounting Policies

      Nature of operations and basis of consolidation — On March 12, 1999, Westsound Bank (the Bank) was granted a state charter as a commercial bank whose principal activity is to engage in general commercial banking business in the Bremerton area of Kitsap County, Washington. The Bank generates commercial, mortgage and consumer loans and receives deposits from customers located primarily in Bremerton, Washington. As a Washington State chartered financial institution, the Bank is subject to regulations by the Washington State Banking Department of Financial Institutions and the Federal Deposit Insurance Corporation. Westsound Bank has branches and/or loan production offices in Bremerton, Silverdale, Port Angeles, Port Orchard, Sequim, Gig Harbor, and Federal Way, Washington.

      The Bank is located in an area that has a significant U.S. Department of Defense presence. Closure or downsizing of one of the two large bases could affect operating results adversely. No such indication of closure or downsizing has been made in Department of Defense plans as indicated in budgets.

      In July, 2005, WSB Financial Group, Inc. (the Company), a bank holding company, was issued a certificate of incorporation as a Washington Profit Corporation. During 2005, the Federal Reserve Bank of San Francisco granted authority to WSB Financial Group, Inc. to become a bank holding company through a reorganization of the ownership interests of Westsound Bank.

      WSB Financial Group Trust (Trust), a subsidiary of WSB Financial Group, Inc., was formed in July 2005 for the exclusive purpose of issuing Trust Preferred Securities and common securities and using the $8 million in proceeds from the issuance to acquire junior subordinated debentures issued by WSB Financial Group, Inc. In accordance with Interpretation No. 46, Consolidation of Variable Interest Entities, the Trust is not consolidated in the Company’s financial statements.

      The consolidated financial statements include the accounts of WSB Financial Group, Inc. and its wholly owned subsidiaries, excluding the Trust, after eliminating all inter-company transactions.

      Use of estimates — The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reporting 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. A material estimate that is particularly susceptible to significant change relates to the determination of the allowance for loan losses.

      Cash and cash equivalents — For purposes of reporting cash flows, cash and cash equivalents are cash on hand, amounts due from banks, and federal funds sold, and have maturities of three months or less. The Bank places its cash with high credit quality institutions. The amounts on deposit fluctuate and, at times, exceed the insured limit by the U.S. Federal Deposit Insurance Corporation, which potentially subjects the Bank to credit risk. Generally, federal funds are purchased and sold for one-day periods.

      Investment securities — Investment securities are classified into one of three categories: (1) held-to-maturity, (2) available-for-sale, or (3) trading. Investment securities are categorized as held-to-maturity when the Bank has the positive intent and ability to hold those securities to maturity. Securities which are held-to-maturity are stated at cost and adjusted for amortization of premiums and accretion of discounts, which are recognized as adjustments to interest income. The Bank had no securities classified as held-to-maturity as of December 31, 2005 and 2004. The Bank had no trading securities as of December 31, 2005 and 2004.

      Investment securities categorized as available-for-sale are generally held for investment purposes (to maturity), although unanticipated future events may result in the sale of some securities. Available-for-sale securities are recorded at estimated fair value, with the net unrealized gain or loss included in comprehensive income, net of the related tax effect. Realized gains or losses on dispositions are based on

F-22

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

the net proceeds and the adjusted carrying amount of securities sold, using the specific identification method.

      Declines in the fair value of individual held-to-maturity, and available-for-sale securities below their cost that are other than temporary are recognized by write-downs of the individual securities to their fair value. Such write-downs would be included in earnings as realized losses. In estimating other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Bank to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.

      Premiums and discounts are recognized in interest income using the interest method over the period to maturity.

      Federal Home Loan Bank stock — The Bank’s investment in Federal Home Loan Bank (the FHLB) stock is carried at par value ($100 per share), which reasonably approximates its fair value. As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on specified percentages of its outstanding FHLB advances. The Bank may request redemption at par value of any stock in excess of the amount the Bank is required to hold. Stock redemptions are at the discretion of the FHLB.

      Loans held for sale — Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by aggregate outstanding commitments from investors or current investor yield requirements. Net unrealized losses are recognized through a valuation allowance by charges to income.

      Mortgage loans held for sale are generally sold with the mortgage servicing rights released by the Bank. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold.

      Accounting for derivatives — The Company is engaged in the production of loans for sale to buyers and investors in the secondary mortgage market. These loan production activities expose the Company to risk that a loan’s market value may decline between the date the Company enters into an interest rate lock commitment with a borrower to fund a loan, or with a seller to purchase a loan, and the loan’s ultimate sale into the secondary market. The Company reduces its exposure to this risk by entering into contracts to sell loans to buyers at specified prices to hedge against the economic risk of market value declines. The Company considers its commitments to extend secondary market qualifying loans (the pipeline) with interest rate lock commitments to be derivatives, as well as its firm commitments to deliver loans, all of which are recognized at their estimated fair values. The fair value and notional amount of interest rate locked loan commitments was approximately $(132,000) and $15,000,000, respectively, at December 31, 2005. The fair value and notional amount of forward sale commitments was approximately $132,000 and $15,000,000, respectively, at December 31, 2005.

      Loans and allowances for loan losses — Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal adjusted for any charge-offs, the allowance for loan losses, any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method.

      The Bank considers loans impaired when it is probable the Bank will be unable to collect all amounts as scheduled under the loan agreement. Impaired loans are measured based on the present value of

F-23

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

expected future cash flows discounted at the loan’s effective interest rate, or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral, if the loan is collateral dependent. Changes in these values will be reflected in income and as adjustments to the allowance for possible credit losses.

      The accrual of interest on impaired loans is discontinued at the time the loan is 90 days past due or when, in management’s opinion, the borrower may be unable to meet payments as they become due. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received, or payment is considered certain. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

      The allowance for loan loss is maintained at a level management believes is adequate to provide for potential loan, loan commitment and standby letter of credit losses. The allowance is based on a continuing review of loans and loan commitments which includes consideration of actual loss experience, changes in the size and character of the portfolio, identification of individual problem situations which may affect the borrower’s ability to repay, and evaluations of the prevailing and anticipated economic conditions. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision, as more information becomes available.

      The allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Management believes the allowance for loan losses is adequate. While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revision of the estimate in future years. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Bank’s allowance for loan losses. Such agencies may require the Bank to recognize additional losses based on their judgment using information available to them at the time of their examination.

      The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as doubtful, substandard or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan are lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

      Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

      Transfers of financial assets — Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Bank, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and

F-24

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

(3) the Bank does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

      Premises and equipment — Land is carried at cost. Other premises and equipment are carried at cost net of accumulated depreciation. Depreciation is computed using the straight-line method based on the estimated useful lives of the related assets, ranging from 3 to 25 years. Maintenance and repairs are expensed as incurred while major additions and improvements are capitalized. Leasehold improvements are amortized over the life of the building lease.

      Foreclosed assets — Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets.

      Income taxes — Income taxes are provided for the tax effects of the transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of the allowance for loan losses, organization costs, depreciation, and benefit associated with net operating losses. The deferred tax assets and liabilities are determined using the liability method and represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settle. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settle. As changes in the tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.

      Off-balance sheet credit related financial instruments — In the ordinary course of business, the Bank has entered into commitments to extend credit, including commitments under credit card arrangements, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded.

      Stock option plans — The Bank recognizes the financial effects of stock-based employee compensation based on the intrinsic value method of accounting prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). Generally, stock options are issued at a price equal to the fair value of the Bank’s stock as of the grant date. Under APB 25, options issued in this manner do not result in the recognition of employee compensation in the Bank’s financial statements. Additional disclosures required by Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, as amended, are found in Note 11.

      The pro forma effect on the Bank’s earnings as a result of option issuances for the years ended December 31, 2005, 2004 and 2003 is as follows:

		2005			2004
Net income as reported		$	2,411,570		$	1,339,961
Additional compensation for fair value of stock options, net of tax			(501,686	)		(296,133	)
Pro forma net income		$	1,909,884		$	1,043,828
Basic earnings per share
	As reported	$	0.91		$	0.59
	Pro forma	$	0.72		$	0.46
Diluted earnings per share
	As reported	$	0.82		$	0.55
	Pro forma	$	0.65		$	0.43

F-25

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Earnings per common share — Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options, and are determined using the treasury stock method.

      Earnings per common share have been computed based on the following:

		2005		2004		2003
Numerator
	Net income	$	2,411,570	$	1,339,961	$	630,906
Denominator
	Weighted-average number of common shares outstanding		2,642,628		2,270,211		1,734,434
	Incremental shares assumed for stock options		282,464		159,366		67,233
	Weighted-average number of dilutive shares outstanding		2,925,092		2,429,577		1,801,667
Basic earnings per common share		$	0.91	$	0.59	$	0.36
Diluted earnings per common share		$	0.82	$	0.55	$	0.35

      There were no anti-dilutive options at December 31, 2005, 2004 or 2003.

      Comprehensive income — Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income.

      The components of other comprehensive income (loss) and related tax effects are as follows:

		2005			2004			2003
Unrealized holding (loss) on available-for-sale securities		$	(84,393	)	$	(7,871	)	$	(19,394	)
Tax benefit			28,164			4,197			—
	Net-of-tax-amount	$	(56,229	)	$	(3,674	)	$	(19,394	)

      The components of accumulated other comprehensive income (loss), included in stockholders’ equity are as follows:

		2005			2004			2003
Net unrealized (loss) on available-for-sale securities		$	(96,737	)	$	(12,345	)	$	(4,474	)
Tax benefit			32,360			4,197			—
	Net-of-tax-amount	$	(64,377	)	$	(8,148	)	$	(4,474	)

      Advertising costs — Advertising costs are expensed when incurred. Total advertising expenses were $183,163, $135,768 and $61,913 in 2005, 2004 and 2003, respectively.

      Recent accounting pronouncements — In July 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (FIN No. 48). This pronouncement requires a certain methodology for measuring and reporting uncertain tax positions, as well as disclosures. Adoption may

F-26

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

result in a cumulative adjustment to income tax liabilities and retained earnings, if applicable. This statement will be effective as of January 1, 2007, and is not expected to have a material effect on the Company.

      In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of SFAS No. 140” (SFAS No. 156). This pronouncement requires the recognition of a servicing asset or liability under specified circumstances, and if practicable, all separately recognized servicing assets and liabilities to be initially measured at fair value. Additionally, the pronouncement allows an entity to choose one of two methods when subsequently measuring its servicing assets and liabilities: the amortization method or the fair value method. The amortization method provided under SFAS No. 140, employs lower of cost or market (locom) valuation. The new fair value method allows mark ups, in addition to the mark downs under locom. SFAS No. 156 permits a one-time reclassification of available-for-sale securities to the trading classification. SFAS No. 156 is not expected to have a material effect on the Company.

      In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments,” an amendment of SFAS No. 133 and SFAS No. 140. This statement addresses the accounting for certain hybrid financial instruments (a financial instrument with an embedded derivative) and also clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133. SFAS No. 155 allows combined valuation and accounting. This statement will be effective as of January 1, 2007. SFAS No. 155 is not expected to have a material effect on the Company.

      Reclassifications — Certain amounts in the prior years’ financial statements have been reclassified to conform to the current year’s presentation.

Note 2 — Investment Securities

      Amortized cost and approximate fair values of investment securities at December 31, 2005 and 2004 are summarized as follows:

						Gross Unrealized Losses
				Gross
		Amortized		Unrealized		Less Than			12 Months
		Cost		Gain		12 Months			or Longer			Fair Value
December 31, 2005
Available for sale
	Municipal securities	$	1,826,974	$	9,757	$	—		$	(11,839	)	$	1,824,892
	Mortgage-backed		83,870		—		(1,191	)		—			82,679
	Federal agencies		6,421,084		—		(59,052	)		(34,412	)		6,327,620
		$	8,331,928	$	9,757	$	(60,243	)	$	(46,251	)	$	8,235,191
December 31, 2004
Available for sale
	Municipal securities	$	1,289,232	$	21,515	$	(970	)	$	—		$	1,309,777
	Mortgage-backed		156,317		1,181		—			—			157,498
	Federal agencies		3,125,000		343		(7,629	)		(26,784	)		3,090,930
		$	4,570,549	$	23,039	$	(8,599	)	$	(26,784	)	$	4,558,205

F-27

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The amortized cost and estimated fair value of investment securities available for sale at December 31, 2005, by contractual maturity, are as follows:

		Available-for-sale
		Amortized
		Cost		Fair Value
Accounts maturing in
	One year or less	$	20,466	$	20,442
	After one year through five years		5,730,045		5,655,013
	After five years through ten years		1,396,645		1,381,752
	After ten years		1,184,772		1,177,984
		$	8,331,928	$	8,235,191

      Expected maturities will differ from contractual maturities because issuers may have the right to call obligation with or without penalties.

      For the years ended December 31, 2005, 2004 and 2003, proceeds from sales of securities available for sale amounted to $0. Gross realized gains amounted to $0. Gross realized losses amounted to $0.

      Investment securities valued at $2,262,823 and $2,307,282 have been pledged at December 31, 2005 and 2004, respectively, to secure certain deposits.

      Management evaluates securities for other-than-temporary impairment at least on an annual basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Bank to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

      At December 31, 2005, 14 investment securities have fair values less than amortized cost and therefore contain unrealized losses. The Bank has evaluated these securities and has determined that the decline in value is temporary, and is related to the change in market interest rates since purchase. The decline in value is not related to any company or industry specific event. The Bank anticipates full recovery of amortized cost with respect to these securities at maturity or sooner in the event of a more favorable market interest rate environment.

Note 3 — Loans and Allowance for Loan Losses

      Loans at December 31, 2005 and 2004 are summarized as follows:

	2005		2004
Real estate loans	$	185,352,741	$	100,041,266
Commercial and industrial loans		13,123,344		14,549,312
Individual loans for household and other personal expenditures		1,712,179		1,532,642
Other loans		772,009		669,826
	$	200,960,273	$	116,793,046

F-28

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

		2005			2004			2003
Allowance for loan losses
	Balances, beginning of year	$	1,223,939		$	591,298		$	355,633
	Provision for losses		1,351,814			653,735			231,109
	Recoveries		524			650			24,949
	Loans charged off		(954	)		(21,744	)		(20,393	)
	Balances, end of year	$	2,575,323		$	1,223,939		$	591,298

      At December 31, 2005 and 2004, the Bank had no impaired loans. The average balance of impaired loans for the years ended December 31, 2005 and 2004 was $0. There was no interest income accrued or collected on impaired loans in 2005, 2004 and 2003. A summary of past due and nonaccrual loans is as follows:

	2005		2004
Total nonaccrual loans	$	127,990	$	99,939
Total loans 90 days or more past-due and still accruing	$	—	$	—

      The Bank has entered into transactions with certain directors and executive officers. Such transactions were made in the ordinary course of business on substantially the same terms and conditions, including interest rates and collateral, as those prevailing at the same time for comparable transactions with other customers, and did not, in the opinion of management, involve more than normal credit risk or present other unfavorable features. The aggregate amount of loans to such related parties at December 31, 2005 and 2004 was $3,774,000 and $4,954,743, respectively.

      At December 31, 2005, the Bank held in the loan portfolio approximately $140,000,000 in interest-only loans. These loans consist primarily of short-term real estate construction loans and land development loans.

Note 4 — Premises and Equipment

      A summary of premises and equipment at December 31, 2005 and 2004 is as follows:

	2005			2004
Leasehold improvements	$	382,840		$	316,198
Equipment, furniture, and software		1,680,444			939,416
Land and buildings		4,931,038			1,908,298
		6,994,322			3,163,912
Accumulated depreciation		(977,599	)		(611,573	)
	$	6,016,723		$	2,552,339

      Depreciation expense was $371,273, $257,566 and $146,790 in 2005, 2004 and 2003, respectively.

F-29

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 5 — Deposits

      Deposit account balances at December 31, 2005 and 2004 are summarized as follows:

Non-interest-bearing	$	21,789,810	$	14,723,933
Interest-bearing demand		16,586,348		7,133,530
Money market accounts		115,006,053		37,626,172
Savings deposits		4,394,654		4,844,109
Certificates of deposit exceeding $100,000		24,142,814		22,089,326
Certificates of deposit less than $100,000		42,247,094		37,175,722
	$	224,166,773	$	123,592,792

      Scheduled maturities of certificates are as follows for the years ending December 31:

2006	$	19,738,460
2007		22,330,735
2008		16,368,807
2009		1,468,967
2010		6,482,939
	$	66,389,908

      The Bank held related party deposits of $4,224,642 and $2,831,841 at December 31, 2005 and 2004, respectively.

Note 6 — Advances and Junior Subordinated Debentures Payable

      At December 31, 2005, a committed line of credit arrangement totaling $4,000,000 was available to the Bank from an unaffiliated bank with a maturity date of June 30, 2006. The line provides for interest at the then existing federal funds rate. There were no borrowings outstanding under this credit arrangement at December 31, 2005 or 2004.

      At December 31, 2005, a committed line of credit arrangement totaling $3,000,000 was available to the Bank from an unaffiliated bank with a maturity date of June 30, 2006. The line provides for interest at the then existing federal funds rate. There were no borrowings outstanding under this credit arrangement at December 31, 2005 or 2004.

      The Bank is a member of the FHLB of Seattle and, as such, has a committed credit line up to 10% of total eligible assets. Borrowings generally provide for interest at the then current published rates. There were no borrowings outstanding under this credit line at December 31, 2005 or 2004.

      WSB Financial Group Trust I is a statutory business trust created for the exclusive purpose of issuing and selling capital securities and utilizing sale proceeds to acquire junior subordinated debentures debt issued by the Company. In July 2005, the Trust issued $8 million of trust preferred securities with a 30-year maturity, callable after the fifth year by the Company. The rate adjusts quarterly based on the 3-Month LIBOR plus 1.73%. These securities are considered capital for the purposes of regulatory capital requirements, subject to regulatory limitations. Accordingly, the junior subordinated debentures are the sole assets of the Trust, and payments under the junior subordinated debentures will be the sole revenues of the Trust. The Company owns all of the common securities of the Trust.

F-30

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 7 — Income Taxes

      The components of the provision for income taxes for 2005, 2004 and 2003 are as follows:

	2005			2004		2003
Current	$	1,807,616		$	269,302	$	190,446
Deferred		(511,058	)		410,871		142,482
Income tax expense	$	1,296,558		$	680,173	$	332,928

      There are no significant differences between the Company’s effective tax rate and income taxes determined using statutory tax rates.

      The nature and components of the Bank’s net deferred tax asset (liability), established at a tax rate of 34% is as follows:

		2005		2004
Deferred tax assets
	Allowance for loan losses	$	856,678	$	409,038
	Unrealized loss on securities		32,360		—
	Other		—		59
			889,038		409,097
Deferred tax liabilities
	Deferred loan fees and costs		602,974		689,451
	Depreciation		74,975		93,811
	Unrealized gain on securities		—		9,279
	Other		41,836		—
			719,785		792,541
Net deferred tax asset (liability)		$	169,253	$	(383,444	)

      The Bank believes, based upon available information, that the net deferred asset will be realized in the normal course of operations.

Note 8 — Financial Instruments with Off-Balance-Sheet Risk

      In the normal course of business, the Bank has outstanding commitments and contingent liabilities, such as commitments to extend credit and unused credit card lines, which are not included in the accompanying financial statements. The Bank’s exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and unused credit card lines is represented by the contractual or notional amount of those instruments. The Bank uses the same credit policies in making such commitments as it does for instruments that are included in the balance sheet.

      Financial instruments whose contract amount represents credit risk were as follows:

	2005		2004
Commitments to extend credit	$	55,155,516	$	33,157,239
Unused credit card lines	$	3,162,232	$	1,768,211

      Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may

F-31

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.

      Unused credit card lines are commitments for possible future extensions of credit to existing customers. These lines-of-credit are uncollateralized and usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Bank is committed.

      In the ordinary course of business, the Bank sells loans without recourse that may have to be subsequently repurchased due to defects that occurred during the origination of the loan. The defects are categorized as documentation errors, underwriting errors, early payment defaults and fraud. When a loan sold to an investor without recourse fails to perform, the investor will typically review the loan file to determine whether defects in the origination process occurred. If a defect is identified, the Bank may be required to either repurchase the loan or indemnify the investor for losses sustained. If there are no defects, the Bank has no commitment to repurchase the loan.

Note 9 — Stockholder’s Equity and Regulatory Matters

      The Bank is subject to various regulatory capital requirements administered by its primary federal regulator, the Federal Deposit Insurance Corporation (FDIC). Failure to meet the minimum regulatory capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that if undertaken, could have a direct material effect on the Bank and the financial statements. Under the regulatory capital adequacy guidelines and regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines involving quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification under the prompt corrective action guidelines are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

      Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total risk-based capital and Tier 1 capital to risk-weighted assets (as defined in the regulations), and Tier 1 capital to adjusted total assets (as defined). Management believes, as of December 31, 2005 that the Bank meets all the capital adequacy requirements to which it is subject.

      At December 31, 2005, the most recent notification from the FDIC, the Bank was categorized as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as disclosed in the table below.

F-32

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The Bank’s actual and required capital amounts and ratios are as follows (dollars in thousands):

												To Be
												Well Capitalized
												Under the Prompt
							For Capital					Corrective Action
		Actual					Adequacy Purposes					Provisions
		Amount		Ratio			Amount			Ratio		Amount			Ratio
As of December 31, 2005
Total Risk-Based Capital (to Risk-Weighted Assets)
	Consolidated	$	26,851		12.8	%	$	16,782	³		8.0%		NA			NA
	Westsound Bank	$	26,316		12.5	%	$	16,842	³		8.0%	$	21,053	³		10.0	%
Tier 1 Capital (to Risk-Weighted Assets)
	Consolidated	$	21,295		10.2	%	$	16,702	³		8.0%		NA			NA
	Westsound Bank	$	23,740		11.3	%	$	8,404	³		4.0%	$	12,605	³		6.0	%
Tier 1 Capital (to Average Assets)
	Consolidated	$	21,295		9.3	%	$	18,318	³		8.0%		NA			NA
	Westsound Bank	$	23,740		10.4	%	$	9,131	³		4.0%	$	11,413	³		5.0	%
As of December 31, 2004
Total Risk-Based Capital (to Risk-Weighted Assets)		$	14,085		12.2	%	$	9,246			8.0%	$	11,558			10.0	%
Tier 1 Capital (to Risk-Weighted Assets)		$	12,919		11.2	%	$	4,623			4.0%	$	6,935			6.0	%
Tier 1 Capital (to Average Assets)		$	12,919		10.6	%	$	4,874			4.0%	$	6,094			5.0	%

      Federal Reserve Board Regulations require maintenance of certain minimum reserve balances on deposit with the Federal Reserve Bank. The minimum reserve requirement at December 31, 2005 and 2004 was $779,000 and $25,000, respectively. Also, under Washington State law, approval from the state banking regulators is required prior to declaring cash dividends.

Note 10 — Commitments

      The Bank leases space for branches and operations. These leases run for a period ranging from two to ten years and allow for established rent increases each year. All leases require the Bank to pay all taxes, maintenance and utility costs, as well as maintain certain types of insurance.

      The minimum lease payments for each of the next five years are as follows:

2006	$	323,027
2007		343,489
2008		358,197
2009		377,511
2010		249,661

      Rent expense for 2005, 2004, and 2003 was $246,224, $200,604 and, $73,038 respectively. Rental income for 2005, 2004 and 2003 was $31,753, $0 and $33,750, respectively.

F-33

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The Silverdale branch and adjacent mortgage office is leased from a Director. The lease is for ten years and commenced on October 1, 2001. The lease contains two five-year renewal options. Monthly rent expense for the Silverdale branch is approximately $11,000 per month. In 2005, the Bank paid a director $37,500 to provide consulting services related to new branch locations.

Note 11 — Employee Benefits

      Incentive stock option plan — The Bank’s stockholders approved an Incentive Stock Option Plan on May 19, 1999. The purpose of the plan is to increase ownership interest in the Bank by employees and directors of the Bank, and to provide an incentive to serve as an employee and/or director of the Bank. The stockholders originally approved 184,287 shares of common stock to the Plan. In 2002, the stockholders approved an additional allocation of 184,287 shares. The stockholders approved additional allocations of 614,290 shares in 2005, 614,290 shares in 2004 and 184,287 shares in 2003. The maximum term of a stock option granted under the plan is ten years. Incentive stock options generally vest over a five year period while non-qualified stock options generally vest immediately.

      Pro forma information regarding net income and earnings per share is required by SFAS No. 123, Accounting for Stock-Based Compensation. The pro forma information recognizes as compensation, the value of stock options granted using an option valuation model known as the Black-Scholes model. The fair value of options issued in 2005, 2004 and 2003 were estimated at $969,000, $529,000 and 84,000, respectively.

      The following assumptions were used to estimate the fair value of the options granted, which management estimated using the minimum value approach:

	2005			2004
Risk-free interest rate		4.31	%		3.65	%
Dividend yield rate		0.00	%		0.00	%
Weighted average expected life of		5 years			7 years

      Management believes that the assumptions used in the option pricing model are highly subjective and represent only one estimate of possible value as there is no active market for the options granted. The fair value of the options granted is allocated to pro forma earnings over the vesting period of the options.

      The remaining unrecognized compensation for fair value of stock options was $299,785 at December 31, 2005.

F-34

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Stock option transactions are summarized in the following table. Amounts have been adjusted to reflect 6.1429-for-1 common stock split:

										Weighted
										Average Fair
					Options			Weighted		Value of
		Options			Granted for			Average		Options
		Available			Common			Exercise		Granted Per
		for Grant			Stock			Price		Share
Balance, December 31, 2003			18,429			350,145			4.10
	Authorized		614,290			—			—
	Granted		(354,138	)		354,138			6.84		1.53
	Exercised		—			(24,572	)		4.34
	Forfeited		3,071			(3,071	)		5.21
Balance, December 31, 2004			281,652			676,640			4.10
	Authorized		614,290			—			—
	Granted		(537,504	)		537,504			9.26		1.80
	Exercised		—			(84,772	)		3.90
	Forfeited		3,686			(3,686	)		5.21
Balance, December 31, 2005			362,124			1,125,686			7.43

Options Outstanding								Options Exercisable
				Weighted Average
Range of		Number		Remaining		Weighted Average		Number		Weighted Average
Exercise Prices		Outstanding		Contractual Life		Exercise Price		Exercisable		Exercise Price
$	3.26		86,001		5.75	$	3.26		67,572	$	3.26
$	4.44		93,372		6.58	$	4.44		88,458	$	4.44
$	5.21		62,658		7.42	$	5.21		51,600	$	5.21
$	6.84		346,152		8.04	$	6.84		263,838	$	6.84
$	7.57		254,930		8.98	$	7.57		196,573	$	7.57
$	10.78		282,573		9.71	$	10.78		196,573	$	10.78

      401(k) Plan — The Bank established a retirement savings 401(k) plan in 2002 in which all employees may participate after attaining the age of 18. The Bank may, at its sole discretion, contribute and allocate to each eligible participant’s account, a percentage of the participant’s elective deferral or it may make non-elective contributions to the participant’s accounts The Bank made contributions of $46,000, $0 and $0 in 2005, 2004 and 2003, respectively.

Note 12 — Fair Value of Financial Instruments

      SFAS No. 107, Disclosures about Fair Value of Financial Instruments, requires disclosure of fair value information about financial instruments for which it is practicable to estimate fair value. As defined by SFAS No. 107, financial instruments include the categories listed below. It does not include the value of premises and equipment, and intangible assets such as customer relationships and core deposit intangibles. Fair values of off-statement condition lending commitments standby letters of credit and guarantees are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counter parties’ credit standing. The fair value of the fees at December 31, 2005, was insignificant. See Note 8 for the notional amount of the commitments to extend credit.

F-35

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following table summarizes carrying amounts, estimated fair values and assumptions used by the Bank to estimate fair value as of December 31, 2005 and 2004:

		Carrying		Estimated Fair
		Amount		Value
2005
Assets
	Cash and cash equivalents	$	26,557,828	$	26,557,828
	Securities available for sale	$	8,235,191	$	8,235,191
	Loans receivable	$	200,960,273	$	199,882,950
	Loans held for sale	$	8,731,863	$	8,731,863
	Accrued interest receivable	$	999,022	$	999,022
	FHLB Stock	$	234,200	$	234,200
Liabilities
	Checking, passbook and money market	$	157,776,865	$	157,776,865
	Certificates of deposit	$	66,389,908	$	66,748,110
	Accrued interest payable	$	234,174	$	234,174
	Junior subordinated debentures payable	$	8,248,000	$	8,248,000
2004
Assets
	Cash and cash equivalents	$	11,184,416	$	11,184,416
	Securities available for sale	$	4,558,205	$	4,558,205
	Loans receivable	$	116,793,046	$	116,044,339
	Loans held for sale	$	2,019,111	$	2,019,111
	Accrued interest receivable	$	442,750	$	442,750
	FHLB Stock	$	101,200	$	101,200
Liabilities
	Checking, passbook and money market	$	64,327,744	$	64,327,744
	Certificates of deposit	$	59,265,048	$	60,046,808
	Accrued interest payable	$	126,804	$	126,804

      The following methods and assumptions were used to estimate the fair value of financial instruments:

      Cash and cash equivalents — The carrying amount of these items is a reasonable estimate of their fair value.

      Investment securities available for sale — The fair value is based on quoted market prices or dealer estimates.

      Loans receivable — The fair value is estimated by discounting the future cash flows and estimated prepayments using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining term. Some loan types were valued at carrying value because of their floating rate or expected maturity characteristics.

      Loans held for sale — The carrying amount of these items is a reasonable estimate of their fair value.

      FHLB stock — The fair value is based upon the redemption value of the stock, which equates to its carrying value.

F-36

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Customer accounts — The fair value of demand deposits, savings accounts, and money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates is estimated by discounting the estimated future cash flows using the rates currently offered for deposits with similar remaining maturities.

      Accrued interest receivable and payable — The carrying amounts reported in the consolidated financial statement for accrued interest receivable and payable approximate their fair value.

      Junior subordinated debentures payable — The carrying amount of junior subordinated debentures payable is a reasonable estimate of the fair value.

Note 13 — Significant Concentrations of Credit Risk

      The Bank has concentrated credit risk exposure, including off-balance-sheet credit risk exposure, related to real estate loans as disclosed in Notes 3 and 8. The ultimate collectibility of a substantial portion of the loan portfolio is susceptible to changes in economic and market conditions in the region. The Bank generally requires collateral on all real estate lending arrangements and typically maintains loan-to-value ratios of no greater than 80%.

      Investments in state and municipal securities generally involve governmental entities within Washington State. Loans are generally limited, by state banking regulation, to 20% of the Bank’s stockholder’s equity, excluding accumulated other comprehensive income (loss). The Bank, as a matter of practice, generally does not extend credit to any single borrower or group of related borrowers in excess of $2,500,000.

      The contractual amounts of credit-related financial instruments such as commitments to extend credit and credit-card arrangements represent the amounts of potential accounting loss should the contract be fully drawn upon, the customer defaults, and the value of any existing collateral becomes worthless.

Note 14 — Restrictions on Dividends, Loans and Advances

      Federal and state banking regulations place certain restrictions on dividends paid and loans or advances made by the Bank to the holding company. The total amount of dividends which may be paid at any date is generally limited to the retained earnings of the Bank, and loans or advances are limited to 10 percent of the Bank’s capital stock and surplus on a secured basis.

      At December 31, 2005, the Bank’s retained earnings available for the payment of dividends was $4,480,000. Accordingly, $19,196,000 of the Corporation’s equity in the net assets of the Bank was restricted at December 31, 2005. Funds available for loans or advances by the Bank to the holding company amounted to $4,735,000.

      In addition, dividends paid by the Bank to the holding company would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements.

F-37

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 15 — Condensed Financial Statements of Parent Company

      Financial information pertaining only to WSB Financial Group, Inc. is as follows:

			December 31,
			2005
Statement of Financial Condition
Assets
	Cash and due from banks		$	134,434
	Investment in common stock of Westsound Bank			23,614,319
	Other assets			505,005
		Total assets	$	24,253,758
Liabilities and stockholders’ equity
	Junior subordinated debentures payable		$	8,248,000
	Stockholders’ equity			16,005,758
		Total liabilities and stockholders’ equity	$	24,253,758

				For the period
				from inception
				(July 25, 2005)
				to December 31,
				2005
Statement of Income
Income
	Interest income				5,368
		Total income			5,368
Operating expenses
	Interest expense				178,529
	Other expense				11,256
		Total Operating expenses			189,785
Loss before equity in undistributed net income of Westsound Bank					(184,417	)
Income tax benefit					62,000
					(122,417	)
Equity in undistributed net income of Westsound Bank					810,100
Net income				$	687,683
Statement of Cash Flows
Cash flows from operating activities
	Net income			$	687,683
	Adjustments to reconcile net income to net cash from operating activities Equity in undistributed net income of Westsound Bank				(810,100	)
		Decrease (increase) in other assets			(214,335	)
			Net cash from operating activities		(336,752	)
Cash Flows from Investing Activities
	Capital infusion to Westsound Bank				(7,900,000	)

F-38

WSB FINANCIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

			For the period from
			inception (July 25, 2005)
			to December 31, 2005
Cash flows from financing activities
	Proceeds from issuance of junior subordinated debentures payable			8,000,000
	Proceeds from exercise of stock options and issuance of stock			371,186
		Net cash from financing activities		8,371,186
Net increase (decrease) in cash and cash equivalents				134,434
Cash and cash equivalents, beginning of year				—
Cash and cash equivalents, end of year			$	134,434
Supplemental disclosure of cash flow information Non-cash investment in WSB Financial Group Trust			$	248,000

Note 16 — Stock Split

      Effective August 15, 2006 the Company’s Board of Directors approved a 6.1429-for-1 common stock split for shareholders of record on August 15, 2006. All share and per share information has been retroactively adjusted to reflect this stock split. The Board of Directors also approved an amendment to the Articles of Incorporation increasing the authorized shares from 2,500,000 to 15,357,250.

F-39

                             Shares

PROSPECTUS

D.A. Davidson & Co.

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

      The Registrant estimates that the expenses payable by it in connection with this offering, as described in this Registration Statement, will be as follows:

SEC registration fee	$	3,745
NASDAQ listing application fee		*
NASD filing fee		4,000
Blue sky qualification fees and expenses		*
Legal fees and expenses		*
Accounting fees and expenses		*
Printing and engraving expenses		*
Transfer agent and registrar fees		*
Miscellaneous		*
Total Offering Expenses		*

*  To be provided by amendment.

Item 14. Indemnification of Directors and Officers

      Pursuant to our bylaws, we will, to the fullest extent permitted by the WBCA, indemnify our directors and officers with respect to expenses, settlements, judgments and fines in suits (including actions brought against a director or officer in the name of the corporation commonly referred to as a derivative action) in which such person was made a party by reason of the fact that he or she is or was a director or officer, or being or having been such a director or officer, such person was serving as a director, officer, employee or other agent (i) for an enterprise of which we hold the majority of shares entitled to vote in the election of its directors (such as Westsound Bank), or (ii) at our request for another enterprise. No such indemnification may be given if the acts or omissions of the person are finally adjudged to be intentional misconduct or a knowing violation of law, if such person is liable to the corporation for an unlawful distribution, or if such person personally received a benefit to which he or she was not entitled. In addition, our articles of incorporation provide that the directors of the corporation shall not be personally liable for monetary damages to the corporation for conduct as directors, except for liabilities that involve intentional misconduct by the directors, the authorization or illegal distributions to shareholders or loans to directors or receipt of an improper personal benefit from their actions as directors. This provision might, in certain instances, discourage or deter shareholders or management from bringing a lawsuit against directors for a breach of their duties.

      We have a directors’ and officers’ liability insurance policy that provides coverage sufficiently broad to permit indemnification under certain circumstances for liabilities (including reimbursement for expenses incurred) arising under the Securities Act of 1933, as amended, or the Securities Act.

Item 15. Recent Sales of Unregistered Securities

      The following sets forth information regarding all unregistered securities sold by the registrant and its predecessor, Westsound Bank, within the past three years, and does not give effect to the 6.1429-for-1 stock split in August 2006.

      (a) Securities Issued Upon Exercise of Stock Options.

II-1

      The following shares of common stock were issued within the past three years pursuant to the exercise of stock options under the 1999 Incentive Stock Option Plan (the “Plan”):

      1. In 2004, Westsound Bank issued 1,000 shares to a director in March and 3,000 shares to the director in September, for an aggregate purchase price of $106,520.

      2. In 2005, the registrant issued 9,800 shares to an employee in July and 4,000 shares to a director in August, for an aggregate purchase price of approximately $330,300.

      3. In 2006, the registrant issued 300 shares to an employee in January, 2,000 shares to a director in February, and 1,000 shares to a director in June, for an aggregate purchase price of $77,850.

      Such shares of common stock were issued pursuant to a written compensatory benefit plan under circumstances that comply with the requirements of Rule 701 promulgated under the Securities Act, and are thus exempted from the registration requirements of the Securities Act by virtue of Rule 701.

      (b) Securities Issued as Directors’ Fees.

      1. In 2003, Westsound Bank issued an aggregate of 1,670 shares of common stock to its directors in payment of their directors’ fees, for an aggregate purchase price of $67,798.

      2. In 2004, Westsound Bank issued an aggregate of 3,014 shares of common stock to its directors in payment of their directors’ fees, for an aggregate purchase price of $125,432.

      3. In 2005, Westsound Bank and the registrant issued an aggregate of 2,691 shares of common stock to its directors in payment of their directors’ fees, for an aggregate purchase price of $152,335.

      4. In August 2006, the registrant issued an aggregate of 1,200 shares of common stock to seven directors and a former director in payment of their directors’ fees accrued through June 30, 2006, for and aggregate purchase price of $96,960.

      Such transactions by the registrant did not involve a public offering. The registrant relied on the exemption provided by Section 4(2) of the Securities Act of 1933.

      (c) Securities Issued upon Completion of Holding Company Reorganization.

      Effective July 25, 2005, WSB Financial Group completed a holding company reorganization in which each of the 423,455 then issued and outstanding shares of Westsound Bank common stock was exchanged for a share of WSB Financial Group. Such shares of common stock of WSB Financial Group were issued pursuant to Section 3(a)(12) of the Securities Act of 1933, and are thus exempted from the registration requirements of the Securities Act.

Item 16. Exhibits and Financial Statement Schedules

      (a) Exhibits. See Exhibit Index on page II-6.

      (b) Financial Statement Schedules. All financial schedules for which provision is made in the applicable accounting regulation of the SEC are either included in the financial information set forth in the prospectus or are inapplicable and therefore have been omitted.

Item 17. Undertakings

      (a) The undersigned registrant hereby undertakes to provide to the underwriter at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriter to permit prompt delivery to each purchaser.

II-2

      (b) The undersigned registrant hereby undertakes that:

      1. For purposes of determining any liability under the Securities Act, 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 pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

      2. For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. That, for the purpose of determining liability under the Act, each post-effective amendment shall be deemed to be a new registration statement relating to the securities offered, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

      (c) Insofar as indemnification for liabilities arising under 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 Securities Act of 1933, as amended, and will be governed by the final adjudication of such issue.

II-3

SIGNATURES

      In accordance with the requirements of the Securities Act of 1933, the registrant has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized in the City of Bremerton, State of Washington, on August 31, 2006.

WSB FINANCIAL GROUP, INC.

By:  /s/ David K. Johnson

David K. Johnson

President, Chief Executive Officer and Director

POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints David K. Johnson and Mark D. Freeman and each of them, with full power to act without the other, his true and lawful attorney-in-fact and agent, with full power of substitution, for him and in his name, place, and stead, in any and all capacities, to sign any and all amendments to this Registration Statement, and any registration statement for the same offering filed pursuant to Rule 462 under the Securities Act of 1933, as amended, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto such attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises in order to effectuate the same as fully, to all intents and purposes, as he might or could do in person thereby ratifying and confirming all that said attorneys-in-fact and agents or any of them, or their or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

      In accordance with the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities indicated on August 31, 2006.

Signature	Capacity
/s/ David K. Johnson David K. Johnson	President, Chief Executive Officer and Director (Principal Executive Officer)
/s/ Mark D. Freeman Mark D. Freeman	Executive Vice President of Finance and Operations and Chief Financial Officer (Principal Financial and Accounting Officer)
/s/ Louis J. Weir Louis J. Weir	Director, Chairman of the Board
/s/ Larry C. Westfall Larry C. Westfall	Vice Chairman of the Board
/s/ Richard N. Christopherson Richard N. Christopherson	Director
/s/ James H. Lamb James H. Lamb	Director

II-4

Signature	Capacity
/s/ Brian B. McLellan Brian B. McLellan	Director
/s/ Dean Reynolds Dean Reynolds	Director
/s/ Donald H. Tucker Donald H. Tucker	Director

II-5

EXHIBIT INDEX

Exhibit
Number			Description
	1	.1*	Form of Underwriting Agreement
	3	.1	Articles of Incorporation of WSB Financial Group, Inc.
	3	.2	Articles of Amendment.
	3	.3	Bylaws of WSB Financial Group, Inc.
	3	.4	Amendment to Bylaws.
	4	.1*	Specimen common stock certificate.
	5	.1*	Opinion of Keller Rohrback L.L.P. regarding legality of the securities covered by the registration statement.
	10	.1**	1999 Incentive Stock Option Plan.
	10	.2**	Forms of 1999 Incentive Stock Option Plan Agreements.
	(a)		Directors.
	(b)		Employees.
	10	.3	Lease for Port Orchard branch, dated May 25, 2001.
	10	.4	Lease for Silverdale branch, dated October 1, 2001 and October 1, 2003.
	10	.5	Lease for Gig Harbor branch, dated March 2, 2004.
	10	.6	Lease for Federal Way LPO, dated March 30, 2005.
	10	.7	Lease for Belfair LPO, dated December 13, 2005.
	10	.8	Lease for Port Townsend LPO, dated August 18, 2006.
	10	.9†	Agreement between Westsound Bank and Fiserv, Inc. dated August 11, 2006.
	10	.10**	Westsound Bank 401(k) Profit Sharing Plan.
	10	.11	Placement Agreement by and between the registrant, WSB Financial Group Trust I and Cohen Bros. & Company dated July 25, 2005.
	10	.12	Indenture by and between the registrant and JPMorgan Chase Bank, National Association, dated July 27, 2005.
	10	.13	Guarantee Agreement by and between the registrant and JPMorgan Chase bank, National Association, dated July 27, 2005.
	10	.14**	Employment Agreement with David K. Johnson.
	10	.15**	Employment Agreement with Mark D. Freeman.
	10	.16**	Form of Employment Agreement with other executive officers.
	10	.17	Form of Indemnification Agreement with directors.
	10	.18	Audit Committee Charter.
	10	.19	Compensation Committee Charter.
	10	.20	Corporate Governance/ Nominating Committee Charter.
	21	.1	Subsidiaries of the registrant.
	23	.1	Consent of Independent Registered Public Accounting Firm, Moss Adams LLP.
	23	.2	Consent of Independent Public Accounting Firm, Ball & Treger, LLP.
	23	.3	Consent of Legal Counsel (included in legal opinion — filed as Exhibit 5.1).
	24	.1	A power of attorney is set forth on the signature page of this registration statement.

*  To be filed by amendment

**  Compensatory plan or arrangement

†  Confidential treatment has been requested with respect to certain portions of this exhibit. Omitted portions have been filed separately with the Securities and Exchange Commission.