HUMBOLDT BANCORP
S-1, 1999-11-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: STYLECLICK COM INC, 10-Q, 1999-11-12
Next: LEXINGTON B & L FINANCIAL CORP, 8-K, 1999-11-12





As filed with the Commission on November 12, 1999    File No. 333-_______



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                Humboldt Bancorp
             (Exact name of registrant as specified in its charter)

          California                          6712                93-1175446
(State or other jurisdiction of  (Primary Standard Industrial  (I.R.S. Employer
 incorporation or organization)      Classification Code)    Identification No.)

                                701 Fifth Street
                            Eureka, California 95501
                                 (707) 445-3233
          (Address and telephone number of principal executive offices)

                                Theodore S. Mason
                                    President
                                701 Fifth Street
                            Eureka, California 95501
                                 (707) 445-3233
            (Name, address and telephone number of agent for service)

                                   Copies to:

             Daniel B. Eng, Esq.                  Gary S. Findley, Esq.
            Regina Schroder, Esq.           Gary Steven Findley & Associates
         Bartel Eng Linn & Schroder             1470 North Hundley Street
        300 Capitol Mall, Suite 1100            Anaheim, California 92806
        Sacramento, California 95814            Telephone: (714) 630-7136
          Telephone: (916) 442-0400

        Approximate date of commencement of proposed sale to the public:

As soon as practicable after the effective date of this registration statement.

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. |_|

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.   |_|  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.
|_|
<PAGE>ii

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. |_|

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

                         CALCULATION OF REGISTRATION FEE

- --------------------------------------------------------------------------------
                                       Proposed maximum
    Title of each class of            aggregate offering          Amount of
 securities to be registered                 price            registration fee


- --------------------------------------------------------------------------------
Common Stock, no par value               $8,000,000 (1)           $2,224 (1)

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

     (1)  Calculated in  accordance  with Rule 457(o) of the  Securities  Act of
1933, as amended.

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




<PAGE>



The  information 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 becomes effective.  This Prospectus is not an
offer to sell these  securities  and we are not soliciting an offer to buy these
securities  in any state  where the offer or sale is not  permitted  or would be
unlawful prior to registration or qualification under the securities laws of any
such state.

                 SUBJECT TO COMPLETION, DATED NOVEMBER 12, 1999
                                   PROSPECTUS
                              _____________ Shares
                                Humboldt Bancorp
                                  Common Stock

     We are offering a minimum of _____ shares and a maximum of ______ shares of
our common stock.  Prior to this offering,  there has been only a limited market
for our shares.  Our shares are currently quoted on the OTC Bulletin Board under
the  symbol,  "HBEK".  However,  we have  filed an  application  with The NASDAQ
National Market under the symbol, "HBEK". That application is currently pending.
Based our  business  prospects,  the recent  trading  price of our common  stock
quoted on the OTC Bulletin  Board,  and other  factors,  we anticipate  that the
offering price for the Common Stock will be $_____ per share.

     This is a "best efforts" offering by us, and it will be terminated upon the
sale of a total  of $8  million  in  shares  or [30 days  after  the date of the
effectiveness],  whichever  occurs  first.  However,  we  reserve  the  right to
terminate the offering at any time after the sale of the minimum offering amount
of $6 million in shares. The close of this offering is conditioned upon the sale
of at least $6 million in shares and  approval of a merger with Global  Bancorp.
Subscriptions  are binding on subscribers  and may not be revoked by subscribers
without  our   consent.   Pending   closing,   proceeds   will  be  held  in  an
interest-bearing account with our escrow agent, Pacific Coast Banker's Bank.

                           Price Per Share: $________
                     Proposed trading symbol: NASDAQ - HBEK
<TABLE>

                                         <C>                    <C>                          <C>
                                                                                              Proceeds to
                                                                 Underwriting               Humboldt Before
                                         Price to Public          Commissions              Offering Expenses
- ------------------------------------- ---------------------- ---------------------- --------------------------------

<S>                                        <C>                       <C>                      <C>
Per Share                                      -                       -                           -
Total Minimum                              $6,000,000                None                     $6,000,000
Total Maximum                              $8,000,000                None                     $8,000,000
</TABLE>


     This  offering  will be made on our behalf by our  directors  and executive
officers, to whom no commission or other compensation will be paid on account of
such  activity.  We believe that our officers and  directors  will not be deemed
brokers  under the  Securities  and Exchange Act of 1934 (the  "Exchange  Act"),
based on reliance on Rule 3a4-1 of the Exchange Act.

<PAGE>2



     An investment in our common stock involves risks.  Please refer to our more
extensive discussion of "Risk Factors" beginning on page __.

     Neither the  Securities and Exchange  Commission  nor any state  securities
commission has approved or disapproved of these securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal  offense.  Please note that the shares being offered are not savings or
deposit accounts or other  obligations of any bank or nonbank  subsidiary of any
of the parties,  and the shares are not insured by the Federal Deposit Insurance
Corporation, the Bank Insurance Fund, or any other governmental agency.

                  The date of this Prospectus is ________, 2000

<PAGE>3



[Humboldt Logo]
[Map of Northern California]
[Location of subsidiaries and their branch offices]


     The Company's shares are quoted on the OTC Bulletin Board under the symbol,
"HBEK".  The offering price may not reflect the market price of our shares after
this offering.


                                Humboldt Bancorp




<PAGE>4



                               PROSPECTUS SUMMARY

     You should  read the  following  summary  together  with the more  detailed
information and the financial statements appearing elsewhere in this Prospectus.
This  Prospectus  contains  forward-looking  statements  that involve  risks and
uncertainties.  The Company's actual results could differ  materially from those
anticipated in these forward-looking  statements as a result of certain factors,
including those set forth under "Risk Factors" and elsewhere in this Prospectus.
Except as otherwise  specifically  noted herein,  all of the information in this
Prospectus assumes that the merger with Global Bancorp will have taken place.

Humboldt Bancorp

     Humboldt  Bancorp is a California  corporation that owns two banks and part
of a leasing  company.  Our main office is located at 701 Fifth Street,  Eureka,
California 95501 and our telephone number is (707) 445-3233.

     We own two banks.  Humboldt Bank, a California community bank headquartered
in Eureka, California. Humboldt Bank is licensed by the California Department of
Financial Institutions.  Humboldt Bank's deposits are insured up to the $100,000
legal limit by the Federal  Deposit  Insurance  Corporation.  In addition to its
Eureka  headquarters  office,  Humboldt Bank has nine branch offices  located in
Humboldt, Trinity and Mendocino counties, including two former branch offices of
CalFed Bank which were acquired by Humboldt  Bank on August 27, 1999.  These two
branch offices have total deposits of  approximately  $72.2 million and loans of
$0.1 million. One branch office is located in Ukiah, California and the other in
Eureka, California. As part of our merger with Global Bancorp and its subsidiary
Capitol Thrift & Loan, Humboldt Bank will acquire the San Jose branch of Capitol
Thrift.  That branch  office is estimated to have  approximately  $63 million in
total deposits and approximately $63 million in loans.

     Our other bank is Capitol Valley Bank, a California community bank with one
main branch in  Roseville,  California.  Capitol  Valley Bank is licensed by the
California Department of Financial Institutions.  Its deposits are insured up to
the $100,000 legal limit by the Federal Deposit Insurance  Corporation.  Capitol
Valley Bank opened for business on March 3, 1999.  In September  1999,  Humboldt
Bancorp acquired Silverado Merger  Corporation,  formerly Silverado Bank, a bank
in  organization  located in Roseville,  California,  which had yet to raise the
necessary  capital  to  open  as  a  commercial  banking  institution.  Although
Silverado  Merger  Corporation had no operations,  Capitol Valley Bank hired its
former  president,  and  several of its former  directors  became  directors  of
Capitol  Valley Bank, to assist  Capitol Valley Bank in generating new business.
As part of the  acquisition,  Humboldt Bancorp raised $1.6 million in additional
capital.

     We  also  own  50%  of  Bancorp  Financial  Services,  Inc.,  a  California
corporation.  Bancorp  Financial  Services makes consumer  automobile  loans and
commercial equipment leases, of less than $100,000, to small businesses. Bancorp
Financial Services is located in Sacramento, California.

     On  November  1,  1999,  we entered  into a merger  agreement  with  Global
Bancorp.  Global Bancorp is a California  corporation that owns Capitol Thrift &
Loan Association,  a California industrial loan company which is licensed by the
California Department of Financial Institutions.  Capitol Thrift has 10 branches
located  throughout  California.  Global  Bancorp's  main  office is 1424 Second
Street, Napa, California 94559. Under the merger agreement,  Global Bancorp will
merge into us, and Capitol Thrift will become our wholly-owned  subsidiary.  The

<PAGE>5



acquisition  of Global  Bancorp  is subject  to  several  conditions,  including
approval  of the  merger  by the  shareholders  of  Global  Bancorp,  regulatory
approval,  and the  sale of at least  $6  million  of our  shares  through  this
offering.

Business Strategy

Our business strategy is to:

o    Develop a banking  presence  primarily  in  high-growth  areas of  Northern
     California  through the acquisition of strongly  performing,  well-regarded
     community banks;

o    Operate most acquired banks as separate subsidiaries to retain their boards
     of directors and the goodwill of the communities they serve;

o    Consolidate  operations of acquired  banks which serve  overlapping  market
     areas;

o    Form  community  banks in areas of Northern  California  that may have lost
     many of their independent  community banks through  consolidation,  merger,
     acquisition and regulatory action;

o    Cross-sell services from our constituent banks;

o    Realize efficiencies by combining functions like financial  administration,
     data processing,  insurance,  employee benefits and contracts for services;
     and

o    Take advantage of the combined size and diversity of our constituent  banks
     to access capital at lower costs.

     We believe that banking customers value doing business with locally managed
institutions that can provide  full-service  commercial  banking  relationships,
understand  customers'  financial  needs,  and have the flexibility to customize
products and services to meet those needs. We also believe that banks are better
able to build  successful  customer  relationships by affiliating with a holding
company that provides  cost  effective  administrative  support  services  while
promoting bank autonomy and individualized service.

                                  The Offering

Common Stock offered by us
  Minimum                                                      __ shares
  Maximum                                                      __ shares

Common Stock to be outstanding after this Offering
  Minimum                                                      __ shares
  Maximum                                                      __ shares

Use of proceeds
                                                               To  fund  the
                                                               Global Bancorp
                                                               acquisition,
                                                               and for
                                                               working capital

Proposed NASDAQ National Market symbol                             HBEK


<PAGE>6



                       SUMMARY CONSOLIDATED FINANCIAL DATA

     The summary  consolidated  financial data presented below should be read in
conjunction with the more detailed  Consolidated  Financial Statements and Notes
for us and  Global  Bancorp  appearing  elsewhere  in  this  Prospectus  and the
information set forth under  "Management's  Discussion and Analysis of Financial
Condition and Results of  Operations"  for us and Global  Bancorp.  The table on
page ___  summarizes the pro forma  financial  information as if the merger with
Global  Bancorp,   acquisition  of  the  San  Jose  branch  of  Capitol  Thrift,
acquisition of the two former CalFed branches,  and the acquisition of Silverado
Merger  Corporation  and related  private  placement of Humboldt  Bancorp common
stock had occurred at the beginning of each period presented.

     Operational efficiencies or additional expenses that might have occurred as
a result of the these events are not  considered.  In  addition,  this pro forma
information  is not  necessarily  indicative of the results that would have been
realized  had these  events  been  completed  at the  beginning  of the  periods
presented.

     The financial information presented includes the following sections:

     o    Summary of Earnings - This section shows the significant components of
          earnings.  o  Financial  Position  - This  section  shows  significant
          assets, liabilities and shareholders' equity.

     o    Per  Share  Data  - This  section  shows  net  income,  dividends  and
          shareholders'  equity on a per share  basis.  Basic  income  per share
          reflects net income divided by the  weighted-average  shares of common
          stock outstanding during the period. Diluted income per share reflects
          the potential  reduction in income per share that could occur if stock
          options  currently  outstanding  were  exercised  and  resulted in the
          issuance of stock that also shared in net income. Book value per share
          is determined by dividing total shareholders'  equity by the number of
          shares outstanding at the end of the period presented.

<TABLE>
<CAPTION>
                        COMPARATIVE HISTORICAL FINANCIAL
                            DATA FOR HUMBOLDT BANCORP
                                   (UNAUDITED)

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

                                                                                                 As Of And For The
(Dollars in Thousands                             As Of And For The Years Ended                   Six Months Ended
except per share data)                                    December 31,                                June 30,
                                        ---------------------------------------------------------- -----------------------
                                         1994(1)     1995(1)      1996        1997        1998        1998        1999
                                        ---------  ----------  ----------- ----------- ----------- ----------- -----------
Income Statement Data:
  Interest income                       $ 11,163   $  15,241    $  16,562   $  20,053   $  23,504   $  11,733   $  11,506
  Interest expense                         3,540       5,244        5,549       7,024       7,742       3,907       3,581
                                        --------   ---------    ---------   ---------   ---------   ---------   ---------
    Net interest income                    7,623       9,997       11,013      13,029      15,762       7,826       7,925
Provision for loan and lease losses          783         792          533         773       2,124       1,024         506
                                        --------   ---------    ---------   ---------   ---------   ---------   ---------
  Net interest income after
    provision for loan and lease losses    6,840       9,205       10,480      12,256      13,638       6,802       7,419
  Non-interest income                      1,463       3,509        5,747       8,109      12,473       5,237       8,662
  Non-interest expense                     6,240       9,149       11,325      15,496      19,578       9,281      12,962

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

<PAGE>7




     Income before provision for
       income taxes                        2,063       3,565        4,902       4,869       6,533       2,758       3,119
  Provision for income taxes                 762       1,363        1,926       1,611       2,517       1,055       1,025
                                        --------   ---------    ---------   ---------   ---------   ---------   ---------
    Net income                          $  1,301   $   2,202    $   2,976   $   3,258   $   4,016   $   1,703   $   2,094
                                        ========   =========    =========   =========   =========   =========   =========
Balance Sheet Data (at period end):
  Investment securities                 $ 37,258   $  53,875    $  39,933   $  80,180   $  77,802   $  72,970   $  68,394
  Total net loans and leases            $ 92,462   $ 115,117    $ 142,824   $ 157,512   $ 186,038   $ 172,697   $ 197,717
  Total assets                          $152,863   $ 193,912    $ 214,738   $ 284,087   $ 319,975   $ 301,633   $ 330,389
  Total deposits                        $137,624   $ 174,526    $ 192,576   $ 255,186   $ 283,967   $ 269,115   $ 290,608
  Total stockholders' equity            $ 13,569   $  16,934    $  19,600   $  23,554   $  27,848   $  25,095   $  29,783

Per Share Data(2):
  Net income
    Basic                               $   0.36   $    0.52    $    0.71   $    0.75   $    0.91   $    0.39   $    0.46
    Diluted                             $   0.35   $    0.49    $    0.64   $    0.67   $    0.82   $    0.35   $    0.42
  Book value                            $   3.23   $    4.02    $    4.59   $    5.43   $    6.23   $    5.65   $    6.57
  Weighted average shares outstanding
    Basic                              3,610,000   4,204,000    4,215,000   4,324,000   4,433,000   4,404,000   4,515,000
    Diluted                            3,759,000   4,466,000    4,668,000   4,841,000   4,890,000   4,875,000   4,934,000

</TABLE>

(1)      Represents financial data for Humboldt Bank. Humboldt Bancorp completed
         its reorganization as a holding company on January 2, 1996.

(2)      All share and share  data  reflects  retroactive  restatement  for 10%
         stock  dividends  in  1994,   1995,   1996,  1997,  and  1998,  and  a
         five-for-two stock split in 1999.



<PAGE>8



<TABLE>
<CAPTION>
                        COMPARATIVE HISTORICAL FINANCIAL
                             DATA FOR GLOBAL BANCORP
                                   (UNAUDITED)

<S>                                   <C>        <C>         <C>          <C>         <C>        <C>          <C>
                                                                                                    As Of And For The
(Dollars in Thousands,                           As Of And For The Years Ended                   Six Months Ended
except per share data)                                   December 31,                                June 30,
                                      ----------------------------------------------------------  ----------------------
                                         1994        1995         1996       1997        1998        1998       1999
                                      ----------  ----------  ----------- ---------- -----------  ---------- -----------
Income Statement Data:
  Interest income                      $   8,776   $   9,115   $   10,793  $  11,996   $  12,953   $    6,408  $   5,753
  Interest expense                         3,119       4,592        5,628      6,469       6,843       3,459       2,911
                                        --------   ---------   ----------  ---------   ---------   ---------   ---------
    Net interest income                    5,657                    5,165                              2,949       2,842
                                                       4,523                   5,527       6,110
  Provision for loan and lease losses       (287)        (63 )        151        416         226          53         391
                                        ---------  ----------   ---------- ----------  ----------  ----------  ---------
  Net interest income after
    provision for loan and lease losses    5,944       4,586        5,014      5,111       5,884       2,896       2,451
  Non-interest income                        538         479          464        494       1,302         280       1,251
  Non-interest expense                     4,787       5,641        4,158      4,624       5,473       2,030       2,781
                                        --------   ---------    ---------  ---------   ---------   ---------   ---------
     Income before provision for
      income taxes                         1,695          24        1,320        981       1,713         826         921
  Provision for income taxes                 694           9          501        349         658         339         201
                                       ---------   ---------    ---------  ---------   ---------   ---------   ---------
    Net income                         $   1,001   $      15    $     819  $     632   $   1,055   $     487   $     720
                                       =========   =========    =========  =========   =========   =========   =========
Balance Sheet Data (at period end):
  Investment securities                $   2,368   $     693    $   4,537  $  13,634   $  15,153   $   9,463   $   9,039
  Total assets                         $  85,571   $  98,517    $ 116,646  $ 129,964   $ 124,772   $ 133,804   $ 123,017
  Total net loans and leases           $  73,727   $  78,155    $  92,897  $ 101,167   $  97,480   $ 106,616   $ 101,063
  Total deposits                       $  75,933   $  89,146    $ 106,395  $ 118,179   $ 112,639   $ 122,263   $ 111,090
  Total stockholders' equity           $   8,905   $   8,800    $   9,482  $   9,988   $  10,828   $  10,341   $  11,366

Per Share Data:
  Net income
    Basic                              $    1.53   $    0.02    $    1.25    $  0.96   $    1.57    $   0.73    $   1.07
    Diluted                            $    1.47   $    0.02    $    1.19    $  0.92   $    1.52    $   0.70    $   1.04
  Book value per share                 $   13.56   $   13.40    $   14.44   $  14.89   $   16.14    $  15.41    $  16.94
  Weighted average shares outstanding
    Basic                                656,600     656,600      656,600    660,163     670,850     670,850     670,850
    Diluted                              681,212     684,784      686,749    688,994     693,428     692,657     693,936

</TABLE>

<PAGE>9



                            PRO FORMA FINANCIAL DATA
                   BASED ON THE PURCHASE METHOD OF ACCOUNTING
                        HUMBOLDT BANCORP, GLOBAL BANCORP,
                  CALFED BRANCHES, SILVERADO MERGER CORPORATION
            AND PRIVATE PLACEMENT AND SAN JOSE CAPITOL THRIFT BRANCH
                                   (UNAUDITED)


(Dollars in Thousands,                  Year Ended           Six Months Ended
except per share amounts)           December 31, 1998          June 30, 1999
                                  ---------------------- -----------------------

SUMMARY OF EARNINGS:
  Net interest income                    $     21,190          $      10,426
  Provision for loan and lease losses          (2,350)                  (897)
  Non-interest income                          13,909                  9,299
  Non-interest expense                        (25,546)               (15,267)
  Provision for income taxes                    2,691)                 1,002)
                                  --------------------       ----------------
    Net income                          $       4,512          $       2,559
                                  ====================       ================

FINANCIAL POSITION:
  Total assets                          $     515,734          $     524,394
  Total net loans and leases            $     287,074          $     302,336
  Total deposits                        $     468,767          $     473,858
  Total stockholders' equity            $      35,712          $      37,649

PER SHARE DATA:
  Net income - basic                    $                      $
  Net income - diluted                  $                      $
  Book value                            $                      $

SELECTED FINANCIAL RATIOS:
  Return on average assets                       0.89%                  0.98%
  Return on average shareholders' equity         13.57%                13.67%


     The above pro forma  information is based on the assumptions and conditions
as set forth in the more detailed Pro Forma Financial Statements on page ___.



<PAGE>10



                                  RISK FACTORS

     In addition to the other  information  we provide in this  prospectus,  you
should carefully  consider the following risks before deciding whether to invest
in our common  stock.  These are not the only risks we face.  Some risks are not
yet known to us and there are others we do not  currently  believe are  material
but could  later turn out to be so.  All of these  could  impair  our  business,
operating results or financial  condition.  In evaluating the risks of investing
in us,  you  should  also  evaluate  the  other  information  set  forth in this
prospectus, including our financial statements.

Risks Related to Our Business and Operations

Our acquisitions and growth may strain our personnel and systems

     We have grown substantially through

o    branch acquisition activity;
o    new bank and branch openings;
o    the introduction of new product lines; and
o    sustained increases in loans and deposits.

     Rapid growth has at times put high demands on our management and personnel,
and has required increased

o    expenditures for new employees;
o    enhanced training;
o    office space; and
o    technology upgrades.

     When we acquire  additional  banks or branches,  we must also integrate and
manage their  businesses  effectively.  From time to time we consider  potential
acquisitions as part of our growth strategy.  However,  there are only a limited
number of suitable  acquisition  candidates  within our  existing  or  potential
market areas, and many of these candidates would also be attractive  acquisition
candidates  for  other  financial  institutions.  In  addition,  the  risks  and
uncertainties  of  acquisitions,  including the  acquisition of Global  Bancorp,
include the following:

o    we will need regulatory approval;
o    management  will be diverted from their regular duties to integrate the new
     businesses;
o    unexpected  problems  may result with the  acquired  banks'  loans or legal
     liabilities;
o    we may experience a loss of customers and employees of the acquired banks;
o    new management may not work efficiently with our established  employees and
     customers;
o    the  assimilation  of new  operations,  sites and  personnel  could  divert
     resources from regular banking operations;
o    the new banks or branches  may not  generate  enough  revenue to offset the
     acquisition costs;
o    we may have trouble maintaining uniform standards, controls, procedures and
     policies; and
o    we may have to  issue  additional  shares  of our  common  stock to pay for
     potential   acquisitions,   thereby  effectively  diluting  the  percentage
     ownership interest of our then-current shareholders.

<PAGE>11


     If we cannot  overcome  these risks or any other  problems  encountered  in
connection with acquisitions, it could negatively impact our profits.

We face strong competition

     In recent years, competition for bank customers, the source of deposits and
loans, has greatly intensified. This competition includes

o    large  national  and  super-regional  banks  which  have   well-established
     branches and significant market share in many of the communities we serve;
o    finance  companies,  investment  banking and brokerage firms, and insurance
     companies that offer bank-like products;
o    credit  unions,  which  can  offer  highly  competitive  rates on loans and
     deposits  because they receive tax  advantages  not available to commercial
     banks;
o    government-assisted   farm   credit   programs   that   offer   competitive
     agricultural loans;
o    other community banks,  including  start-up banks, that can compete with us
     for customers who desire a high degree of personal service; and
o    technology-based   financial  institutions  including  large  national  and
     super-regional  banks offering on-line deposit,  bill payment, and mortgage
     loan application services.

     These  competitors  present  different types of threats.  For example,  the
super-regionals

o    have higher public visibility;
o    can spend more on advertising and marketing than we can;
o    can make larger  loans  because  they have larger  single-borrower  lending
     limits; and
o    have the ability to devote significant resources developing and maintaining
     technology-based services.

     Also, while the super-regionals have for now largely reduced their presence
as lenders in smaller communities,  they could in the future re-enter this arena
and attempt to win back loan and deposit customers by competing  aggressively on
price.

     Historically,  insurance  companies,  brokerage firms,  credit unions,  and
other  non-bank  competitors  have less  regulation  than  banks and can be more
flexible in the  products  and services  they offer.  If the proposed  Financial
Services  Act of 1999 is enacted,  most  separations  between  banks,  brokerage
firms,  and  insurance   companies  will  be  eliminated,   which  may  increase
competition.  See "Business of Humboldt Bancorp -- Competition" and "Supervision
and  Regulation of Humboldt  Bancorp,  Humboldt Bank and Capitol  Valley Bank --
Proposed Legislation."

     Other existing  single or  multi-branch  community  banks, or new community
bank start-ups, have marketing strategies similar to ours. These other community
banks can open new branches in the communities we serve and compete directly for
customers  who want the high  level of  service  community  banks  offer.  Other
community  banks also  compete for the same  management  personnel  and the same
potential acquisition and merger candidates in northern California.

<PAGE>12



We may not be able to fund our planned growth

     Based on our current  operating  plan,  we expect the net  proceeds of this
offering, together with our other available funds, to be sufficient to

o    purchase the San Jose branch of Capitol Thrift;
o    acquire Global Bancorp;
o    repay borrowing for the acquisition of the CalFed branches;
o    provide working capital; and
o    fund our capital expenditures in the near future.

     We intend  to  continue  to grow by  acquiring  more  bank or bank  holding
company assets.  If the  shareholders of the banks or bank holding  companies we
seek to acquire will not accept our stock in exchange for their  shares,  we may
need to raise additional capital to complete the acquisitions.  We may also need
to raise additional capital if we seek to develop new or enhanced  services,  or
to respond to  competitive  pressures.  Market  conditions may sometimes make it
impossible  to raise  capital  by  selling  our  securities  to the public or to
private  investors.  We may be unable to obtain  financing from other sources on
acceptable terms.

We rely heavily on technology  and computer  systems and computer  failure could
result in loss of business

     Advances and changes in technology can  significantly  impact our business.
We face many challenges  including the increased  demand for providing  computer
access  to bank  accounts  and  the  systems  to  perform  banking  transactions
electronically.  Our  ability to compete  depends on our  ability to continue to
adapt our technology on a timely and cost-effective basis to meet these demands.
In addition, our operations are susceptible to negative impacts from

o    computer system failures;
o    communication and energy disruption; and
o    unethical  individuals with the technological  ability to cause disruptions
     or failures of our data processing systems.

     Financial  institutions,  including  Humboldt Bank, Capitol Valley Bank and
Capitol Thrift, and the vendors that provide us with technological  products and
services are potentially  vulnerable to the effects of the year 2000 issue. Many
computer  programs were designed and developed  utilizing only two digits in the
date field,  which means those  computers  are unable to recognize the year 2000
and the  following  years.  If these  programs  and systems  are not  renovated,
updated,  or replaced  prior to the year 2000,  this defect  could cause them to
confuse data or fail entirely.  In addition,  many programs and systems may fail
to recognize that the year 2000 is a leap year.

     The year 2000 issue extends beyond computer systems.  ATMs, elevators,  and
vaults,  could be adversely  affected because they contain embedded  microchips.
This year  2000  issue  creates  risks for us from  unforseen  or  unanticipated
problems

o    in our internal computer systems;
o    from computer systems of


<PAGE>13



o    the Federal Reserve Bank of San Francisco,
o    correspondent banks,
o    customers, and
o    vendors.

     Failures  of these  systems or untimely  disruptions  could have a material
adverse impact on our operations.  We are addressing the impact of the year 2000
issue  through  current and pending  plans and  procedures,  including  computer
system  upgrades.  We plan to integrate  the CalFed  branches in these plans and
procedures. Capitol Thrift has its own Year 2000 Plan which will be monitored by
us.

     For a  discussion  of  our  year  2000  readiness,  see  "Humboldt  Bancorp
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operation -- Year 2000 Issue." For a discussion  of Capitol  Thrift's  Year 2000
readiness, see "Global Bancorp Management's Discussion and Analysis of Financial
Condition and Results of Operation -- Year 2000 Issue."

Interest rate fluctuations could hurt operating results

     Our income depends to a great extent on "interest rate  differentials"  and
the resulting net interest margins, that is, the difference between the interest
rates  earned  on loans  and  investment  securities  that are  interest-earning
assets,  and the  interest  rates  paid on  deposits  and  borrowings  and other
interest-bearing  liabilities.  These rates are highly sensitive to many factors
which are beyond our control,  including  general  economic  conditions  and the
policies of various  governmental and regulatory  agencies,  in particular,  the
Federal Reserve. In addition,  changes in monetary policy,  including changes in
interest rates, influence

o    the origination of loans;
o    the purchase of investments; and
o    the generation of deposits;

and affect the rates received on loans and  investment  securities and paid on
deposits.

     For a discussion of Humboldt Bank's and Capitol Valley Bank's interest rate
sensitivity,  see  "Humboldt  Bancorp  Management's  Discussion  and Analysis of
Financial  Condition and Results of Operation -- Asset-Liability  Management and
Interest Rate  Sensitivity."  For a discussion of Capitol Thrift's interest rate
sensitivity,  see  "Global  Bancorp  Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operation -  Asset-Liability  Management and
Liquidity."

Loan and lease losses could hurt our operating results

     A significant source of risk for financial institutions like Humboldt Bank,
Capitol  Valley Bank and Capitol  Thrift arises from the  possibility  of losses
from borrowers,  guarantors and related parties failing to perform in accordance
with  the  terms  of  their  loans.  We have  adopted  underwriting  and  credit
monitoring procedures and credit policies, including establishment and review of
the allowance for credit  losses,  that we believe are  appropriate  to minimize
this risk. In addition,  we create  reserves for estimated loan losses.  We base
these allowances on estimates of the following:

<PAGE>14



o    industry standards;
o    historical experience with our loans;
o    evaluation of current economic conditions;
o    regular reviews of the quality mix and size of the overall loan portfolio;
o    regular reviews of delinquencies; and
o    the quality of the collateral underlying their loans.

     These policies and procedures,  however,  may not prevent unexpected losses
which could  materially  adversely affect the respective  companies'  results of
operations.  For  information  about Humboldt Bank's loan loss  experience,  see
"Humboldt Bancorp  Management's  Discussion and Analysis of Financial  Condition
and Results of Operation - Provision for Loan and Lease Losses." For information
about Capitol  Thrift's loan loss experience,  see "Global Bancorp  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results  of  Operation
Provision for Loan Losses."

     Deterioration  of real estate market or general economy could hurt Humboldt
Bancorp's performance

     At June 30, 1999,  of the combined  real  estate-secured  loans of Humboldt
Bank, Capitol Valley Bank and Capitol Thrift

o    approximately 41.56% were loans for which operating-business  income is the
     expected principal method of payment, and

o    approximately  58.44% were loans for which personal  income is the expected
     principal method of payment.

     The ability to  continue  to  originate  real  estate-secured  loans may be
impaired by

o    adverse  changes  in local and  regional  economic  conditions  in the real
     estate market; or

o    increasing interest rates.

     In addition,  business loans,  although secured by real estate,  may become
impaired if there is a deterioration of the general economy.

     These events could have a material  adverse impact on the value of the real
estate  collateral  we hold.  For  information  about  Humboldt Bank and Capitol
Valley Bank real estate  loans,  see  "Business  of Humboldt  Bancorp -- Lending
Activities  -- Real  Estate  Loans  and Real  Estate  Banking  Operations."  For
information  about Capitol  Thrift's real estate loans,  see "Business of Global
Bancorp -- Lending Activities."

Deterioration of local economic conditions could hurt our profitability

     The  operations of Humboldt  Bancorp's  are  primarily  located in Northern
California  and are  concentrated  in Eureka and  surrounding  areas,  and, to a
lesser  extent,   Roseville,   California.   As  a  result  of  this  geographic
concentration,  our financial results depend largely upon economic conditions in
these areas.  Adverse local economic conditions in Northern  California,  and in
particular,  Eureka,  may  have a  material  adverse  effect  on  our  financial
condition and results of operations.

<PAGE>15



     In addition,  in the early 1990's,  the California  economy  experienced an
economic recession that increased the level of loan delinquencies and losses for
many of the state's  financial  institutions.  Another recession could occur. An
economic slow-down in California could have the following  consequences,  any of
which could hurt our business:

o    Loan delinquencies may increase;
o    Problem assets and foreclosures may increase;
o    Claims and lawsuits may increase;
o    Demand for the banks' products and services may decline; and
o    Collateral for loans made by the banks, especially real estate, may decline
     in value, in turn reducing customers'  borrowing power,  reducing the value
     of assets associated with problem loans and reducing collateral coverage of
     the banks' existing loans.

We are exposed to the risks of natural disasters

     A major  earthquake  could result in a material loss to us. Our  operations
are  concentrated  in  Northern   California,   primarily   Humboldt  County.  A
significant percentage of our loans are secured by real estate. California is an
earthquake-prone  state. The San Andreas Fault runs directly through our service
area. We have a  disaster-recovery  plan with offsite data processing  resources
located in San Ramon, California, and Chicago, Illinois. However, our properties
and most of the real and personal  property securing loans in our portfolios are
in Northern  California.  Many of our borrowers could suffer uninsured  property
damage,  experience interruption of their businesses or lose their jobs after an
earthquake.  Those  borrowers  might not be able to repay their  loans,  and the
collateral for loans could decline  significantly  in value.  Unlike a bank with
operations  that are  more  geographically  diversified,  we are  vulnerable  to
greater losses if an earthquake, fire, flood or other natural catastrophe occurs
in Northern California.

Government regulation and legislation could hurt our business and prospects

     We have extensive state and federal regulation, supervision and legislation
which govern almost all aspects of our respective operations.  Federal and state
legislation may have the effect of

o    increasing  or  decreasing  the  cost  of  doing   business;
o    modifying permissible activities; or
o    enhancing the competitive position of other financial institutions.

     These laws  change  from time to time and are  primarily  intended  for the
protection of consumers, depositors, and the deposit insurance funds and not for
the protection of our shareholders.  If the proposed  Financial  Services Act of
1999 is enacted,  most of the separations  between banks,  brokerage  firms, and
insurance  companies will be eliminated,  under the  presumption  that "one-stop
financial shopping" is preferable for consumers.

     Bank  regulation can hinder our ability to compete with financial  services
companies  that are not  regulated  or are less  regulated.  In  addition,  bank
regulators  impose  material  compliance  costs on us.  Federal  and state  bank
regulatory  agencies  regulate  many  aspects  of our  operations.  These  areas
include:

<PAGE>16



o    the capital we must maintain;
o    the kinds of activities we can engage in;
o    the kinds and amounts of investments we can make;
o    the location of our offices;
o    insurance of our deposits and the premiums we must pay for this  insurance;
     and
o    how much cash we must set aside as reserves for deposits.

     We cannot predict what effect  proposed  legislation  such as the Financial
Services Modernization Act of 1999 or any other presently contemplated or future
changes in the laws or  regulations or their  interpretations  would have on our
business and prospects,  but it could be material and adverse.  For  information
about  supervision  and  regulation  of  banks,  bank  holding  companies,   and
legislation,  see "Regulation of Humboldt Bancorp, Humboldt Bank, Capitol Valley
Bank."

Loss of key employees could hurt our performance

     The loss of the services of a key  employee,  or the failure to attract and
retain other  qualified  persons,  could have a material  adverse  effect on our
business,  financial  condition  and  results  of  operations.  We  are  heavily
dependent  on the  services  of  Theodore  S.  Mason,  our  President  and Chief
Executive   Officer,   and  on  several  other  key  executives  who  have  been
instrumental  in our growth.  The operation and performance of Capitol Thrift is
heavily  dependent on the services of Mr.  Robert F. Kelly,  President and Chief
Executive Officer,  and Mr. Leighton Monroe,  Jr., Chief Financial  Officer,  of
Capitol Thrift. We intend to enter into employment  arrangements with Mr. Robert
F. Kelly and Mr. Leighton Monroe, Jr. for the continuation of their services for
Capitol Thrift operations.

     Our rapid growth has placed  significant  demands on Mr.  Mason's time, who
until July 15, 1999,  served as President  and Chief  Executive  Officer of both
Humboldt  Bancorp and Humboldt Bank and Chairman of the Board of Capitol  Valley
Bank.  As of July 15, 1999,  Mr. Mason serves as President  and Chief  Executive
Officer of Humboldt Bancorp.  Paul Ziegler serves as Executive Vice President of
Humboldt Bancorp.  John Dalby serves as President and Chief Executive Officer of
Humboldt Bank.

     Humboldt  Bancorp's board of directors has extended Mr. Mason's  employment
agreement to January 1, 2002. In addition,  other senior management have entered
into  employment  contracts  that are subject to renewal on an annual basis.  No
assurance can be given that Mr. Mason's or other key  employees'  contracts will
be renewed upon their expiration dates. We may need to recruit additional senior
level  executives  as our growth  continues.  However,  the market for qualified
persons is  competitive  and they may be  unwilling  to  relocate  to Eureka,  a
non-metropolitan city.

Limited trading market for Humboldt Bancorp common stock could make it difficult
to sell shares after the merger

     Our common stock is currently  quoted on the OTC  Bulletin  Board.  We have
filed an application with the NASDAQ National Market.  There was limited trading
when our common stock was quoted on the OTC Bulletin Board. We do not know if an
active  trading  market for our common  stock will  develop if Humboldt  Bancorp
common stock is approved for listing on the NASDAQ National Market.

<PAGE>17



     You may encounter  delay in selling your shares or you may have to accept a
reduced  price if the  trading  market for our  common  stock is  inactive.  For
information  about the trading history of Humboldt  Bancorp's  common stock, see
"Market Prices."

The price of our common stock may change widely

     The per share  value of our  common  stock  may  change  widely.  Given the
limited  trading  history of our common stock on the OTC Bulletin  Board and our
inability  to  predict at what  price  level our common  stock will trade in the
future,  the price of our common stock may fluctuate  widely,  depending on many
factors that may have little to do with  operating  results or intrinsic  worth.
These factors may include

o    trading volume of the shares;

o    announcements of expanded  services by us, our competitors,  or other banks
     in the banking industry;

o    general price and volume fluctuations in the stock market;

o    acquisitions of related companies;

o    variations in quarterly operating results; and

o    the dilutive effects of future issuances of common or convertible preferred
     stock.

     Also, if the trading market for our common stock remains limited,  that may
exaggerate changes in market value,  leading to more price volatility than would
occur in a more active trading market.

     Sales of substantial amounts of our common stock in the public market after
the  completion of the offering  could hurt the market price of our common stock
and could cause the price of our common stock to decline.  That could reduce our
ability to raise capital in the future by issuing additional common stock.

Dependence on non-traditional banking income for growth

     Because  of  limited  growth in the  Humboldt-Eureka  area,  a  substantial
portion of our revenue is derived from  non-traditional  banking focused on fees
on accounts,  for services,  leasing activity, and merchant bankcard processing.
Although we intend to diversify our growth in other  geographical  areas through
the merger with Global Bancorp and operations of Capitol Valley Bank,  increased
competition  within the banking  industry  could reduce fees on deposits and for
services.  With  respect to merchant  bankcard  processing,  we have focused our
marketing  to  first-time  merchants  and  merchants  who  have  had  difficulty
obtaining bankcard processing from other institutions. A downturn in the economy
could affect our merchant bankcard processing.  Additionally, VISA has announced
some changes in its  operating  regulations  which may  adversely  affect future
growth opportunities in merchant bankcard processing.  See "Business of Humboldt
Bancorp - Merchant Bankcard."

Our ability to pay dividends is limited

     We do not  intend  to pay  cash  dividends  on our  common  stock  for  the
foreseeable future. Instead, we intend to reinvest our earnings in our business.
In addition,  in order to pay  dividends to our  shareholders,  we would need to
obtain funds from our bank  subsidiaries.  The ability of Humboldt Bank, Capitol
Valley Bank, Bancorp Financial Services, and after the merger Capitol Thrift, to

<PAGE>18



pay  dividends to us is limited by  California  law and federal  banking law. In
particular, no dividend could be paid that exceeds the lesser of the following:

o    the bank's retained earnings; or

o    the bank's net income for its last three fiscal years,  minus the amount of
     any prior dividend during those three years.

     With the approval of bank regulators,  a bank may pay dividends above those
amounts, but not more than the greater of the bank's retained earnings,  its net
income for its last fiscal year, or its net income for the current  fiscal year.
Even if one of the banks were able to meet the dividend test described above, it
might not be able to pay dividends if the result would cause its capital to fall
below federal capital standards that apply to banks.

Global Bancorp Merger-Related Risk Factors

     We will need to integrate and operate the businesses of Capitol Thrift,  as
our  subsidiary,  and the San Jose branch of Capitol Thrift (to be acquired) and
CalFed branches (recently acquired) by Humboldt Bank

     While we have  experience in managing  growth through branch  acquisitions,
Capitol  Thrift and  Capitol  Valley  Bank  represent  our first  major  banking
ventures  into areas of  California  other than  Humboldt and Trinity  Counties.
Capitol  Thrift also  represents  our first venture into  acquiring a California
industrial thrift and loan institution.  Unlike Humboldt Bank and Capitol Valley
Bank, Capitol Thrift almost exclusively relies on net income generated from loan
interest  income.  We plan on continuing  the operation of Capitol Thrift as our
subsidiary with a primary focus on loan production,  although Humboldt Bank will
purchase the assets and assume the liabilities of the San Jose branch of Capitol
Thrift.  This regional and operational  diversity  presents a challenge to us to
effectively manage Capitol Thrift as an integral part of our organization.

     The CalFed branch  acquisitions in Eureka and Ukiah,  California provide an
opportunity  to increase  Humboldt  Bank's  presence in Humboldt  and  Mendocino
Counties along more  traditional  banking  venues.  Still,  we will also need to
successfully integrate these former CalFed branch operations with Humboldt Bank.

     We expect to increase our profits by reducing costs, expanding services and
integrating  administrative functions within our newly acquired operations,  but
we may not be able to realize these operating efficiencies or it may take longer
than we expect. We may experience

o    problems integrating Capitol Thrift and Capitol Valley Bank as our separate
     subsidiaries, and the CalFed branches as part of the operations of Humboldt
     Bank,

o    unexpected employee departures,

o    computer hardware or software problems and coordination, or

o    the failure to maintain and improve customer service.

     We may experience  other  integration  problems we fail to foresee.  If the
integration  does not  proceed as  anticipated  it could  negatively  impact our
profits.

<PAGE>19



     Adverse  performance  of Capitol  Thrift's  loan  portfolio  and our future
performance

     Making loans is the principal  business of Capitol  Thrift.  Its operations
and  performance  rely almost solely on generating  loan interest  income rather
than other income and fees.  Also,  Capitol  Thrift's  existing loan  portfolios
differ  to some  extent  in the  types  of  borrowers,  industries  and  credits
represented by Humboldt Bank's and Capitol Valley Bank's loan portfolios.

     Reliance on loan  customers  requires  taking a "credit risk," which is the
risk of losing  principal and interest  income if borrowers  fail to repay loans
and collateral may not be sufficient for repayment.  Moreover, at any time there
could be a  downturn  in the  economy,  the real  estate  market  or one or more
agricultural  sectors, or a rapid increase in interest rates. These events could
decrease  collateral  values,  and could make it more difficult for borrowers to
repay.

     Further,  a change in  ownership of Capitol  Thrift may cause  customers to
refinance  their  loans or move their  deposits.  We believe  that most  Capitol
Thrift loan customers will not refinance since Capitol Thrift will continue with
its industrial thrift and loan charter without a name change, and no significant
change in Capitol  Thrift's  personnel is expected,  although  there may be some
branch  consolidations  or closures.  Still, if Capitol  Thrift's loan customers
choose to  refinance  their  loans  elsewhere,  achievement  of the  anticipated
benefits of the merger may not be realized.

     Our performance and prospects after the merger will be largely dependent on
the  performance  of our  combined  loan  portfolios  with Capitol  Thrift,  and
ultimately on the financial  condition of their  respective  borrowers and other
customers.  Our failure to effectively  manage the combined loan portfolio could
have a material adverse effect on our business,  financial condition and results
of operations  after the merger.  Any decrease in loan customers could adversely
effect  our  shareholders'  return  on  equity  and cause us to lose some of the
anticipated benefit of the Capitol Thrift acquisition. For information about our
loan portfolio,  see "Humboldt Bancorp  Management's  Discussion and Analysis of
Financial Condition and Results of Operation -- Loans" and "Business of Humboldt
Bancorp -- Lending  Activities."  For  information  about Capitol  Thrift's loan
portfolio, see "Global Bancorp Management's Discussion and Analysis of Financial
Condition  and Results of Operation - Loan  Portfolio"  and  "Business of Global
Bancorp -- Lending Activities."

     Capitol  Thrift  is  under  an  agreement  with  the  FDIC  and  California
Department of Financial Institutions

     Capitol  Thrift is subject  to an  agreement  with the FDIC and  California
Department  of  Financial  Institutions  dated August 23,  1998.  The  agreement
specifies certain actions Capitol Thrift must take including:

o    developing a plan for the reduction of all classified assets;

o    developing  specific  strategies  for the  reduction  of other real  estate
     owned;

o    developing a plan to increase its Tier 1 capital.

     Although we believe that we have the business  experience  to address these
issues, no assurance can be given that either the FDIC or California  Department
of Financial  Institutions  will not impose  additional  restrictions on Capitol
Thrift's operations.


<PAGE>20



                                 USE OF PROCEEDS

     The net proceeds to be received by us from the sale of our shares of Common
Stock, based upon an assumed offering price of $_______ per share, are estimated
to be $__ million if the minimum  number of shares are sold,  $__ million if the
maximum  number of shares  are sold,  after  deducting  the  estimated  offering
expenses.

     We expect to use the net proceeds of this offering to fund our  acquisition
of Global Bancorp.  In the event the merger does not occur, all proceeds will be
returned to the subscriber  with  interest.  Pending such uses, the net proceeds
will   be   invested   in   government    securities   and   other   short-term,
investment-grade, interest-bearing instruments.

                                 CAPITALIZATION

     The following table sets forth,  as of June 30, 1999, (i) our  consolidated
capitalization  ("Actual");  (ii)  our  consolidated  capitalization  on  an  as
adjusted  basis  giving  effect to the  minimum  offering  of $6 million and the
application  of the net  proceeds  therefrom  ("As  Adjusted");  and  (iii)  our
consolidated  capitalization on a pro formas adjusted basis giving effect to the
merger,  the minimum  offering,  and the  application of net proceeds  therefrom
("Pro Forma As Adjusted").  See "Use of Proceeds."  This table should be read in
conjunction  with our historical  and pro forma  financial  statements  included
elsewhere in this Prospectus.

<TABLE>

<S>                                                                           <C>         <C>             <C>
                                                                                          June 30, 1999
                                                                                          -------------
                                                                                                As          Pro Forma
                                                                                  Actual     Adjusted      As Adjusted
                                                                                  ------     --------      -----------
                                                                                           (dollars in thousands)
Long-term debt, less current maturities ...................................... $   4,660
Stockholders' equity:
  Common stock, $.001 par value per share, 50,000,000 shares authorized;
     4,532,831 shares issued and outstanding, actual; and shares
     issued and outstanding, as adjusted .....................................    25,798
     Additional paid-in capital ..............................................       297
           Retained earnings .................................................     3,575
          Accumulated other comprehensive income .............................       113
          Total stockholders' equity .........................................    29,783
          Total capitalization ............................................... $  34,446     $             $
                                                                               =========     ========      ============
Capital Ratios (1)
Tier 1 capital ratio (regulatory minimum:  4.00%)
Total risk-based capital ratio (regulatory minimum 8.00%)
Leverage capital ratio (regulatory minimum 3.00%)

</TABLE>


(1)  Minimum ratios are established by Federal Deposit Insurance Corporation and
     Federal Reserve regulations. See "Supervision and Regulation."

                                  MARKET PRICES

     Humboldt  Bancorp's  common stock is quoted on the OTC Bulletin Board under
the symbol, "HBEK". Humboldt Bancorp has filed an application to list its common
stock on the NASDAQ National Market.

<PAGE>21



     For the six months  ended June 30, 1999,  Humboldt  Bancorp was aware of 35
trades of Humboldt  Bancorp common stock totaling 34,600 shares of common stock.
This compared with 51 trades  totaling 40,900 shares for the year ended December
31, 1998, and 51 trades totaling  104,932 shares of Humboldt  Bancorp's stock in
the year ending December 31, 1997.  Humboldt Bancorp,  however,  was informed by
market makers of the high and low bid price for the common stock during the last
two fiscal  years and for the first six  months of the  current  fiscal  year as
follows,  but no  assurances  can be given  that  these  high and low bid prices
reflected the actual market value of Humboldt  Bancorp's  common stock. The high
and low bids have been  adjusted  to give effect to prior  stock  dividends  and
splits. In addition,  the prices indicated reflect inter-dealer prices,  without
retail  mark-up,   mark  down  or  commission  and  may  not  represent   actual
transactions.

                                       NUMBER OF
   YEAR             QUARTER             TRADES          HIGH BID     LOW BID

  -1999-        First Quarter             16             $11.90       $9.60
                Second Quarter            19             $12.75       $9.60
                Third Quarter             29             $16.10      $12.00

  -1998-        First Quarter             15             $12.60      $11.20
                Second Quarter            18             $13.00      $10.00
                Third Quarter              7             $12.50      $10.80
                Fourth Quarter            16             $12.40      $ 9.60

  -1997-        First Quarter              5             $ 9.20      $ 8.45
                Second Quarter             8             $11.60      $ 9.20
                Third Quarter             23             $12.40      $11.00
                Fourth Quarter            15             $12.50      $11.60

     As of June 30, 1999, our shares of common stock were held by  approximately
553  shareholders,  not including those held in street name by several brokerage
firms.  As of June 30,  1999,  a total of  865,937  shares of our  common  stock
underlie outstanding options.

     We  distributed  a 10% stock  dividend on the common stock on May 30, 1996,
1997,  and 1998.  In addition,  effective  June 30, 1999, we completed a 5-for-2
stock split.

                                 DIVIDEND POLICY

     We have never  declared  or paid any cash  dividends  on our common  stock.
Following  the  offering,  we do not  intend to pay cash  dividends  in the near
future.  We intend to retain all  earnings  to support our  planned  growth.  In
addition, California and federal banking laws and regulations place restrictions
on the payment of dividends by a bank to its shareholders.  See "Supervision and
Regulation -- Dividends." Any future  dividends will be at the discretion of our
Board of  Directors,  subject to a number of factors,  including  our results of
operations, general business conditions, capital requirements, general financial
condition, and other factors deemed relevant by our Board of Directors.

<PAGE>22



                            DESCRIPTION OF THE MERGER

     We intend to merge with Global Bancorp.  Under the merger,  we will acquire
all of the  outstanding  stock of Global Bancorp and Capitol Thrift shall become
our wholly-owned subsidiary. The merger is expected to be completed by March 31,
2000,  and is subject to a number of conditions  including,  but not limited to,
approval by the majority of the outstanding  shares of Global Bancorp,  the sale
of at least $6 million of our shares of common stock  through this  offering and
regulatory approval.

     Global Bancorp is a California  corporation that owns Capitol Thrift & Loan
Association, a California industrial loan corporation licensed by the California
Department of Financial  Institutions.  Capitol  Thrift has 10 branches  located
throughout California.  Global Bancorp's main office is in Napa, California. For
the six months ended June 30, 1999,  Global  Bancorp had net income of $720,000,
and at June 30,  1999,  had  total  assets of  $123.0  million,  loans of $101.0
million, and deposits of $111.1 million.

     A schematic showing the companies before the merger and after the merger is
presented on the following page:


<PAGE>23

                              ORGANIZATIONAL CHART




Chart of Humboldt Bancorp and Subsidiaries
Chart of Global Bancorp and Subsidiary
Carht of Humboldt Bancorp and Subsidiaries after the merger






<PAGE>24


                         PRO FORMA FINANCIAL STATEMENTS

     This   prospectus   contains  in  addition   to   historical   information,
"forward-looking statements." These statements are based on management's beliefs
and  assumptions,   and  on  information   currently  available  to  management.
Forward-looking  statements  include statements in which words such as "expect,"
anticipate,"  "intend," "plan,"  "believe,"  "estimate,"  "consider," or similar
expressions  are used.  Forward-looking  statements are not guarantees of future
performance. They involve risks, uncertainties and assumptions,  including those
described below.  Many of the factors that will determine results are beyond our
ability to control or predict.  You are cautioned  not to put undue  reliance on
any  forward-looking  statements.  Therefore,  the information set forth in this
prospectus should be carefully considered when evaluating the business prospects
of Humboldt Bancorp.

     We will account for the merger using the purchase method of accounting. The
purchase  method accounts for a business  combination  such as the merger as the
acquisition of one business by another.  We will record at its cost the acquired
assets of Global Bancorp and Capital Thrift less the  liabilities  assumed.  The
difference  between  the cost of the  acquisition  and the fair value of the net
assets  acquired will be recorded as goodwill.  The reported  income of Humboldt
Bancorp will include the  operations of Global  Bancorp and Capitol Thrift after
acquisition, based on the cost to Humboldt Bancorp.

     The purchase price to acquire Global Bancorp will consist of a cash payment
due at the  merger  date and a  contingent  payment  in the  form of a  Humboldt
Bancorp  promissory  note due on January 30, 2002 or 60 days from the occurrence
of a material adverse effect with respect to Humboldt  Bancorp,  but in no event
earlier  than  January  31,  2001.  The amount of the note may be  decreased  or
increased based on events identified in the merger  agreement.  Since the amount
to be paid is contingent upon future events,  the Humboldt Bancorp note will not
be recorded as part of the purchase price until the  contingencies  are resolved
and the  consideration  paid.  As a  result,  the fair  value of the net  assets
acquired  exceeds  the  recorded  purchase  price  in the  following  pro  forma
financial statements.  Accordingly,  the cost of non-current assets acquired are
adjusted  downward to zero and the excess is  recorded as a deferred  credit for
negative  goodwill.  When the  consideration  is paid, the additional  cost will
first be applied  against the  deferred  credit for negative  goodwill  with the
excess,  if any,  used to restore  premises  and  equipment  to fair value.  The
remaining excess, if any, will be recorded as goodwill.

     The Statement of Income table that follows  contains  information  which is
calculated  by using  "weighted  average  shares." The weighted  average  shares
calculation takes into  consideration  both the number of shares outstanding and
common share  equivalents and the length of time the shares and equivalents were
outstanding  during the period.  The weighted average shares calculation is then
used to  calculate  basic and diluted  earnings  per share.  At the  election of
Global Bancorp  stockholders,  up to $2,000,000 of the contingent  payment under
the Humboldt  Bancorp  promissory  note may be paid in Humboldt  Bancorp  common
stock.  The number of shares  issued under this  provision,  if any, will reduce
Humboldt Bancorp's basic and fully diluted earnings per share.

     The  following  pro forma  financial  information  combines the  historical
financial  information of us and Global Bancorp, the merger,  acquisition of the
two former CalFed branches,  acquisition of the Silverado Merger Corporation and
related private  placement of Humboldt Bancorp common stock, and the purchase of
the San Jose,  California  branch of  Capitol  Thrift  as if the  foregoing  had
occurred at the  beginning  of each period  presented.  The pro forma  financial
information  does  not  take  into  consideration  operational  efficiencies  or
additional  expenses  that  might have  occurred  as a result of  combining  the

<PAGE>25



institutions.  The following  tables show our pro forma  consolidated  condensed
balance sheets following the foregoing  transactions as of June 30, 1999 and our
pro forma  consolidated  condensed  income  statements  following  the foregoing
transactions  for the  six-month  period  ended June 30, 1999 and the year ended
December 31, 1998.

     The pro forma  financial  information  and  related  notes are based on the
historical  financial statements of ours and Global Bancorp giving effect to the
merger  under  the  purchase  method  of  accounting  and  the  assumptions  and
adjustments in the  accompanying  notes to the pro forma financial  information.
The pro forma  financial  information  also takes into  account the merger,  the
acquisition of the two former CalFed  branches,  acquisition of Silverado Merger
Corporation and the related private placement, and the purchase of the San Jose,
California  branch of Capitol Thrift in the earlier periods  presented.  The pro
forma financial  information further assumes the issuance of approximately _____
shares  at  $____  per  share.  Our  pro  forma  financial  information  is  not
necessarily  indicative  of the  financial  position  or results  of  operations
following the  transactions  as it may be in the future or as it might have been
had the transactions been affected on the assumed dates.

     The pro forma financial  information should be read in conjunction with the
historical  financial  statements of Humboldt Bancorp and Global Bancorp and the
notes related thereto, presented elsewhere in this Prospectus.



<PAGE>26


                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 1999
                                   (Unaudited)

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

                                                Historical
                                            -----------------------
                                              Humboldt       Global           As               Pro Forma         Pro Forma,
(Dollars in Thousands)                         Bancorp      Bancorp        Adjusted           Adjustments       As Adjusted
                                            ----------      --------      ----------          -----------       ------------

Assets
  Cash and due from banks                  $  28,534       $   642       $                   $                  $  29,176
  Federal funds sold                          10,534         5,801         69,328 B             (11,000) A(1)      82,529
                                                                            1,866 D
                                                                            6,000 E
  Investment securities available-
    for-sale                                  68,394         9,463                                                 77,857
  Loans and leases, net of allowance
    for loan and lease losses and
    unearned income                          197,717       101,063             56 B               3,500  A(3)     302,336

  Premises and equipment, net                  8,648           691            657 B                (691) A(4)       9,305

  Accrued interest and other assets           16,562         5,356          2,384 B              (1,156) A(4)      23,191
                                                                               45 C
                                            ---------      --------       --------             ---------         ---------
      Total assets                         $ 330,389      $123,016       $ 80,336            $   (9,347)        $ 524,394
                                            =========      ========       ========             =========         =========

Liabilities
  Deposits
     Non-interest-bearing                  $ 102,261      $      -       $    874 B                             $ 103,135
     Interest-bearing                        188,347       111,089         71,287 B                               370,723
                                           ---------       --------       --------             ---------         ---------
       Total deposits                        290,608       111,089         72,161                     -           473,858
  Accrued interest and other liabilities       5,338           560            264 B               2,020  A(4)       8,227
                                                                               45 C

    Long-term debt                             4,660             -                                                  4,660
                                           ---------       --------       --------             ---------         ---------
    Total liabilities                        300,606       111,649         72,470                 2,020           486,745

Stockholders' Equity
  Common Stock                                26,095         7,831          1,866 D              (7,831) A(2)      33,961
                                                                            6,000 E
  Retained earnings                            3,575         3,525                               (3,525) A(2)       3,575
  Accumulated other comprehensive
    income                                       113            11                                  (11) A(2)         113
                                           ---------       --------       --------             ---------         ---------
      Total stockholders' equity              29,783        11,367          7,866               (11,367)           37,649
                                           ---------       --------       --------             ---------         ---------
      Total Liabilities and
      Stockholders' Equity                 $ 330,389     $ 123,016       $ 80,336              $ (9,347)        $ 524,394
                                           =========     =========       ========              =========         =========

</TABLE>




<PAGE>27



                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 1998
                                   (Unaudited)

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

                                                 Historical
                                           -----------------------

(Dollars in Thousands                       Humboldt      Global           As               Pro Forma           Pro Forma,
except per share amounts)                   Bancorp       Bancorp       Adjusted           Adjustments         As Adjusted
                                           ---------      -------      ---------           -----------         -----------

Interest Income
  Interest and fees on loans and
leases                                    $  18,762       $ 11,721      $  3,466 B         $     (500) A(3)      $  33,293
                                                                            (156)E
  Interest on investments                     4,742          1,232                                                   5,974
                                          ---------       --------       --------           ----------            ---------
    Total interest income                    23,504         12,953         3,310                 (500)              39,267
                                          ---------       --------       --------           ----------            ---------

Interest Expense
  Interest on deposits                        7,565          6,843         3,492 B                                  17,900
  Interest on long-term debt                    177              -                                                     177
                                          ---------       --------       --------           ----------            ---------
    Total interest expense                    7,742          6,843         3,492                                    18,077
                                          ---------       --------       --------           ----------            ---------
    Net interest income                      15,762          6,110          (182)                (500)              21,190
Provision for Loan and Lease Losses           2,124            226                                                   2,350
                                          ---------       --------       --------           ----------            ---------
Net Interest Income After Provision
  for Loan and Lease Losses                  13,638          5,884          (182)                (500)              18,840
                                          ---------       --------       --------           ----------            ---------
Non-interest Income
  Service charges and fees                   11,828            826                                134 A(4)          12,788
  Net gain on sale of loans                     645            476                                                   1,121
                                          ---------       --------       --------           ----------            ---------
     Total non-interest income               12,473          1,302             -                  134               13,909
                                          ---------       --------       --------           ----------            ---------
  Salaries and employee benefits              9,151          2,023                                                  11,174
  Net occupancy and equipment                 2,711            440           176 B               (128) A(4)          3,199
  Loss on sale and provision for
    losses on real property held for sale         -          1,224                                                   1,224
  Other expenses                              7,716          1,786           447 B                                   9,949
                                          ---------       --------       --------           ----------            ---------
    Total non-interest expense               19,578          5,473           623                 (128)              25,546
                                          ---------       --------       --------           ----------            ---------
Income Before Income Taxes                    6,533          1,713          (805)                (238)               7,203
Provision for Income Taxes                    2,517            658          (331)F               (153) F             2,691
                                          ---------       --------       --------           ----------            ---------
Net Income                               $    4,016       $  1,055      $   (474)           $     (85)            $  4,512
                                         ==========       =========      ========           ==========            =========

Net Income per Share of
  Common Stock
  Basic                                                                                                            $
                                                                                                                   ========
  Diluted                                                                                                          $
                                                                                                                   ========
Weighted Average Common
  Shares Outstanding
  Basic                                                                                                            $
                                                                                                                   ========
  Diluted                                                                                                          $
                                                                                                                   ========
</TABLE>



<PAGE>28



                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                         SIX MONTHS ENDED JUNE 30, 1999
                                   (Unaudited)

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


                                                Historical
                                        ------------------------
(Dollars in Thousands
except per share amounts)                Humboldt         Global               As            Pro Forma       Pro Forma,
                                          Bancorp         Bancorp           Adjusted        Adjustments      As Adjusted
                                        ----------       ---------        -----------       ------------    ------------
Interest Income
  Interest and fees on loans and
leases                                  $  9,266          $ 5,220          $  1,733 B        $ (250) A(3)     $   15,891
                                                                                (78)E
  Interest on investments                  2,240              533                                                  2,773
                                        ---------        ---------         ---------          -------          ---------
    Total interest income                 11,506            5,753             1,655            (250)              18,664
                                        ---------        ---------         ---------          -------          ---------
Interest Expense
  Interest on deposits                     3,435            2,911             1,746 B                              8,092
  Interest on long-term debt                 146                -                                                    146
                                        ---------        ---------         ---------          -------          ---------
    Total interest expense                 3,581            2,911             1,746                -               8,238
                                        ---------        ---------         ---------          -------          ---------
    Net interest income                    7,925            2,842               (91)            (250)             10,426
Provision for Loan and Lease Losses          506              391                                                    897
                                        ---------        ---------         ---------          -------          ---------
Net Interest Income After Provision
  for Loan and Lease Losses                7,419            2,451               (91)            (50)              9,529
                                        ---------        ---------         ---------          -------          ---------
Non-interest Income
  Service charges and fees                 8,364              334                                 67 A(4)          8,765
  Net gain on sale of loans                  298              236                                                    534
                                        ---------        ---------         ---------          -------          ---------
      Total non-interest income            8,662              570                -                67               9,299
                                        ---------        ---------         ---------          -------          ---------
Non-interest Expense
  Salaries and employee benefits           5,570            1,030                                                  6,600
  Net occupancy and equipment              1,285              243                88 B           (107) A(4)         1,509
  Other expenses                           6,107              827               224 B                              7,158
                                        ---------        ---------         ---------          -------          ---------
    Total non-interest expense            12,962            2,100               312             (107)             15,267
                                        ---------        ---------         ---------          -------          ---------
Income Before Income Taxes                 3,119              921              (403)             (76)              3,561
Provision for Income Taxes                 1,025              201              (165)             (59)F             1,002
                                        ---------        ---------         ---------          -------          ---------
Net Income                              $  2,094          $   720          $   (238)         $   (17)           $  2,559
                                        =========        =========         =========          =======           ========

Net Income per Share of
  Common Stock
  Basic                                                                                                          $
                                                                                                                 ========
  Diluted                                                                                                        $
                                                                                                                 ========
Weighted Average Common
  Shares Outstanding
  Basic                                                                                                          $
                                                                                                                 ========
  Diluted                                                                                                        $
                                                                                                                 ========
</TABLE>


Notes to Pro Forma  Consolidated  Financial  Statements

A    The Merger of Humboldt  Bancorp and Global Bancorp,  and the Acquisition of
     the San Jose branch of Capitol Thrift. Humboldt Bancorp will acquire Global
     Bancorp's  outstanding  common stock and Humboldt Bank will acquire the San
     Jose branch of Capitol  Thrift for  approximately  $16,500,000,  payable in
     cash of approximately $11.0 million and a contingent payment in the form of
     a Humboldt Bancorp promissory note of approximately $5,500,000.  The merger
     and  branch  acquisition  are  treated  as  a  single  transaction  in  the
     consolidated  financial statements.  The promissory note is due January 30,
     2002 and the amount  payable may be decreased or increased  based on events
     identified  in the  merger  agreement.  Since  the  amount  to be  paid  is
     contingent upon future events,  generally  accepted  accounting  principles
     require that this note be recorded when the  contingencies are resolved and
     the consideration is paid. Accordingly, the purchase accounting adjustments
     to record the acquisition are summarized below (dollars in thousands):



<PAGE>29



        Purchase price to be paid in cash at merger date         $11,000    (1)
        Less historical net assets acquired                       11,367    (2)
                                                                --------
        Discount to allocate                                    $   (367)
                                                                =========

        Adjustments to the historical net assets acquired
          Loans and leases                                     $   3,500    (3)
          Premises and equipment                                    (691)   (4)
          Accrued interest and other assets                       (1,156)   (4)
          Deferred credit for negative goodwill                   (2,020)   (4)
                                                                ---------
        Allocated discount                                     $    (367)
                                                               ==========

     (1)  Cash portion of price paid for Global Bancorp.

     (2)  Acquisition  of all of the  outstanding  shares  of  Global  Bancorp's
          common  stock  results  in  recording   Global  Bancorp's  assets  and
          liabilities on the books of Humboldt  Bancorp and subsidiaries and the
          elimination of Global Bancorp's stockholders' equity.

     (3)  To adjust the carrying  value of loans at Global  Bancorp to estimated
          fair value.  This amount will be  recognized as an adjustment to yield
          over the estimated  life of the related  loans.  The carrying value of
          all other assets and  liabilities  approximates  estimated fair value,
          except as noted in footnote (4) below.

     (4)  The fair value of the net assets  acquired  exceeds the purchase price
          in this pro forma scenario. Accordingly, the cost of noncurrent assets
          acquired,  in this case premises and equipment,  are adjusted downward
          to zero and the excess is recorded as a deferred  credit for  negative
          goodwill.  A deferred  tax  liability of $1,156 is recorded and netted
          against  deferred tax assets as a result of the tax effect of the fair
          value adjustment to loans and leases and the reduction in premises and
          equipment.  Depreciation  expense related to the reduction of premises
          and  equipment  to  zero  has  been  eliminated  from  the  pro  forma
          statements.   The  deferred  credit  for  negative  goodwill  will  be
          amortized  using the  straight-line  method  over 15  years.  When the
          contingencies  related to the  promissory  note are  resolved  and the
          additional  consideration  is paid, the additional  cost will first be
          applied  against the deferred  credit for negative  goodwill  with the
          excess,  if any, used to restore premises and equipment to fair value.
          The  remaining  excess,  if any,  will be  recorded  as  goodwill  and
          amortized  using  the  straight-line  method  over  15  years.  Up  to
          $2,000,000 of the contingent  payment under the promissory note may be
          paid in Humboldt  Bancorp  common  stock.  The number of shares issued
          under this  provision,  if any,  will reduce  basic and fully  diluted
          earnings per share.

B    Humboldt Bank Acquisition of CalFed Branches. In August 1999, Humboldt Bank
     acquired  the deposits of two branch  offices of CalFed  Bank.  The premium
     paid to acquire the deposits of  approximately  $2,384,000 was allocated to
     core deposit  intangible asset. The estimated runoff of these deposits will
     result in amortization of the balance of the core deposit  intangible asset
     on an accelerated  basis over a period of ten years.  Adjustments were also
     made to the pro  forma  statements  of income to  estimate  the  additional
     interest  income,  interest  expense and  depreciation  expense  that would
     result from this  transaction  using an  estimated  average  interest  rate
     earned on federal funds sold of approximately 5.0%, an average rate paid on
     the deposits of  approximately  4.9% and  depreciation  computed  using the
     straight-line method over the estimated lives of the premises and equipment
     acquired.

C    Humboldt Bancorp Acquisition of Silverado Merger Corporation.  In September
     1999,  Humboldt Bancorp acquired all of the outstanding shares of Silverado
     Merger  Corporation for 45,002 shares of Humboldt Bancorp restricted common
     stock and  warrants  to purchase  up to 90,000  shares of Humboldt  Bancorp
     stock for $12.00 per share.  Humboldt  Bancorp has the right to  repurchase
     the 45,002  shares of common  stock for $1.00  each,  and the  warrants  to
     purchase up to 90,000  shares of common  stock for $12.00 per share  cannot
     become  exercisable,  in the event  Capitol  Valley  Bank  fails to achieve
     certain business  objectives by December 31, 2001. Until the  contingencies
     related to the issuance of the restricted  stock and warrants are resolved,
     the amount recorded for this transaction will be a liability of $45,002 and
     the  stock  and  warrants   issued  will  not  be  included  in  per  share
     information. The fair value as of the merger date of the stock and warrants
     issued to the Silverado Merger Corporation stockholders will be recorded as
     an  additional  cost  of the  acquisition  if all the  requirements  of the
     acquisition  agreement  are  achieved.  Otherwise,  the  45,002  shares  of
     restricted  stock will be repurchased  for $1.00 per share and the warrants
     will expire.

D    Private  Placement  of Humboldt  Bancorp  Common  Stock.  The total  amount
     purchased subsequent to June 30, 1999 pursuant to the private placements of
     Humboldt  Bancorp  common  stock  less  offering  costs  was  approximately
     $1,866,000. The former Silverado Merger Corporation stockholders' purchased
     133,487  shares of  restricted  common  stock at $12.00 per share,  thereby
     fulfilling the acquisition  agreement  requirement to purchase  stock.  The
     directors  of Capitol  Valley Bank  purchased  22,250  shares at $12.00 per
     share.

E    Humboldt  Bancorp  Stock  Offering.  In this  scenario,  it is assumed  the
     acquisition  of  Global  Bancorp  will take  place  after the sale of _____
     shares of Humboldt  Bancorp common stock at a price of $____ per share. The
     pro forma statements of income are adjusted to recognize the estimated loss
     of  earnings  from the net  funds  used to  acquire  Global  Bancorp  at an
     estimated average rate earned on federal funds sold of 5.0%.

F    Income Tax Effect.  These amounts represent the estimated tax effect of the
     transactions described in preceding Notes computed at an effective combined
     federal and state tax rate of 41.15%.  Amortization  of the deferred credit
     for negative goodwill described in Note A is not taxable.




<PAGE>30



                      REGULATORY CAPITAL AND LEVERAGE RATIO

     The following table illustrates the actual regulatory  capital and leverage
ratios of  Humboldt  Bancorp  and Global  Bancorp  and the pro forma  regulatory
capital and leverage  ratios of Humboldt  Bancorp,  as of June 30, 1999. The pro
forma  ratios  are  stated  after  giving   effect  to  this  offering  and  the
acquisitions,  assuming  $6.0  million in net  proceeds  is raised in the public
offering;  all of which is held in cash or cash equivalent  investments.  Please
refer to "Unaudited Pro Forma Combined  Financial  Data" and the assumptions set
forth therein.

<TABLE>

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

                                                                                                   At June 30, 1999
                                                                                   ------------------------------------------
                                                                                                      Tier 1           Total
                                                                                      Leverage      Risk-Based      Risk-Based
                                                                                       Ratio      Capital Ratio   Capital Ratio
                                                                                    ----------- ---------------- ---------------
Humboldt Bancorp                                                                        8.67%           11.98%          13.23%

Global Bancorp                                                                          9.13%           11.15%          12.40%

Minimum regulatory requirement for a "well-capitalized" bank (1)                        5.00%            6.00%          10.00%

Minimum regulatory capital for a bank (1)                                               4.00%            4.00%           8.00%

Pro forma for Humboldt Bancorp after the offering and merger                            6.91%           10.15%          11.33%

Minimum regulatory capital for a holding company  (2)                                   4.00%            4.00%           8.00%

</TABLE>

(1)  Pursuant to  regulations  of the  Federal  Deposit  Insurance  Corporation.
     Please refer to "Supervision and Regulation - Capital Standards."

(2)  Pursuant to  regulations  of the Federal  Reserve  board.  Please  refer to
     "Supervision and Regulation - Capital
     Standards."

                    HUMBOLDT BANCORP SELECTED FINANCIAL DATA

     The following table sets forth selected  financial data of Humboldt Bancorp
(on a consolidated basis) as of and for the years ended December 31, 1994, 1995,
1996,  1997 and 1998,  and as of and for the six months  ended June 30, 1998 and
1999,  and  should  be read in  conjunction  with  Management's  Discussion  and
Analysis and with the financial statements presented elsewhere.

<TABLE>


<S>                                     <C>       <C>        <C>         <C>         <C>        <C>         <C>
                                                                                                   As Of And For The
(Dollars In Thousands except per                            As Of And For The                          Six Months
share data)                                              Years Ended December 31,                    Ended June 30,
                                         ------------------------------------------------------- ----------------------
                                           1994 (1)   1995 (1)    1996       1997        1998        1998       1999
                                         ---------- ---------- ---------- ---------- ----------- ----------- ----------
                                                                                                       (Unaudited)
Income Statement Data
  Interest income                        $ 11,163   $ 15,241   $ 16,562   $ 20,053   $  23,504   $  11,733   $ 11,506
  Interest expense                          3,540      5,244      5,549      7,024       7,742       3,907      3,581
                                         --------   --------   --------   --------   ---------   ---------   --------
    Net interest income                     7,623      9,997     11,013     13,029      15,762       7,826      7,925
  Provision for loan and lease losses         783        792        533        773       2,124       1,024        506
                                         --------   --------   --------   --------   ---------   ---------   --------
  Net interest income after provision for
    loan and lease losses                   6,840      9,205     10,480     12,256      13,638       6,802      7,419
  Non-interest income                       1,463      3,509      5,747      8,109      12,473       5,237      8,662
  Non-interest expense                      6,240      9,149     11,325     15,496      19,578       9,281     12,962
                                         --------   --------   --------   --------   ---------   ---------   --------
    Income before provision for
      icome taxes                           2,063      3,565      4,902      4,869       6,533       2,758      3,119
Provision for income taxes                    762      1,363      1,926      1,611       2,517       1,055      1,025
                                         --------   --------   --------   --------   ---------   ---------   --------

<PAGE>31



(Dollars In Thousands except per                            As Of And For The                          Six Months
share data)                                              Years Ended December 31,                    Ended June 30,
                                         ------------------------------------------------------- ----------------------
                                           1994 (1)    1995 (1)      1996         1997       1998         1998       1999
                                         ----------  ----------   ----------   ----------  ----------  ----------- ----------
                                                                                                             (Unaudited)
Net income                               $   1,301   $    2,202   $    2,976   $    3,258    $    4,016   $    1,703   $    2,094
                                         =========   ===========   =========   ==========    ==========   ==========   ==========
Balance Sheet Data
  Investment securities                  $  37,258   $   53,875   $   39,933   $   80,180    $   77,802   $   72,970   $   68,394
  Total net loans and leases             $  92,462   $  115,117   $  142,824   $  157,512    $  186,038   $  172,697   $  197,717
  Total assets                           $ 152,863   $  193,912   $  214,738   $  284,087    $  319,975   $  301,633   $  330,389
  Total deposits                         $ 137,624   $  174,526   $  192,576   $  255,186    $  283,967   $  269,115   $  290,608
  Total shareholders' equity             $  13,569   $   16,934   $   19,600   $   23,554    $   27,848   $   25,095   $   29,783

Per Share Data (2)
  Net income
    Basic                                $    0.36   $     0.52   $     0.71   $     0.75    $     0.91   $     0.39   $     0.46
    Diluted                              $    0.35   $     0.49   $     0.64   $     0.67    $     0.82   $     0.35   $     0.42
  Book value                             $    3.23   $     4.02   $     4.59   $     5.43    $     6.23   $     5.65   $     6.57
  Weighted average shares outstanding
    Basic                                3,610,000    4,204,000    4,215,000    4,324,000     4,433,000    4,404,000    4,515,000
    Diluted                              3,759,000    4,466,000    4,668,000    4,841,000     4,890,000    4,875,000    4,934,000

Selected Ratios (3)
  Return on average assets                    0.93%        1.22%        1.48%        1.30%         1.32%        1.17%        1.28%
  Return on average equity                   12.08%       14.57%       16.96%       14.50%        16.02%       14.10%       14.44%
  Total loans to deposits                    67.18%       65.96%       74.17%       61.72%        65.51%       64.17%       68.04%
  Net interest margin                         6.01%        6.07%        5.98%        5.85%         5.94%        6.13%        5.69%
  Efficiency ratio (4)                       68.68%       67.74%       67.57%       73.31%        69.34%       71.20%       78.85%

Asset Quality Ratios
  Reserve for loan and lease losses to:
    Ending total loans and leases             1.42%        1.60%        1.48%        1.48%         1.62%        1.50%        1.64%
    Nonperforming assets                    260.98%      195.60%      351.80%      128.02%       420.22%      212.92%      243.99%
  Nonperforming assets to ending total
    assets                                    0.33%        0.49%        0.28%        0.65%         0.23%        0.41%        0.41%
  Net loan and lease charge-offs
    (recoveries) to average loans and
    leases                                    0.34%        0.25%        0.19%        0.36%         0.82%        1.83%        0.28%
  Reserve/nonperforming loans               260.98%      195.60%      569.23%      139.14%       553.44%      296.51%      280.39%

Capital Ratios
  Average stockholders' equity to average
    assets                                    7.50%        8.40%        8.85%        8.48%         8.35%        8.28%        8.87%

  Tier 1 capital ratio (5)                    12.52%      11.37%       11.35%       10.79%        10.41%       10.70%       11.98%
  Total risk-based capital ratio (6)          13.78%      12.62%       12.60%       12.02%        11.66%       11.90%       13.23%
  Leverage ratio (7)                           8.55%       7.64%        8.53%        7.38%         7.23%        7.89%        8.67%

Other
  End of period ("EOP") common stock
    outstanding                           4,199,000   4,212,000    4,266,000    4,335,000     4,470,000    4,439,000    4,533,000
  Average assets                         $  139,982  $  180,584   $  201,780   $  251,095    $  304,515   $  294,079   $  329,638
  Average earning assets                 $  126,809  $  164,844   $  183,930   $  222,555    $  265,355   $  257,387   $  280,934
  Number of branch offices (8)                    4           7            8            9             8            9            8
  Number of full-time equiv. employees          101         130          175          209           250          248          286

</TABLE>

(1)  Represents financial data for Humboldt Bank. Humboldt Bancorp completed its
     reorganization as a holding company on January 2, 1996.

(2)  Per share data reflects retroactive  restatement for 10% stock dividends in
     1994, 1995, 1996, 1997, and 1998, and a five-for-two stock split in 1999.

<PAGE>32



(3)  Annualized, when appropriate.

(4)  Efficiency ratio is non-interest expense divided by the sum of net interest
     income plus non-interest income.

(5)  Tier I capital divided by risk-weighted assets.

(6)  Total capital divided by risk-weighted assets.

(7)  Tier I capital divided by average assets.

(8)  Including head office.


<PAGE>33



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

     The following  management's  discussion and analysis of financial condition
and results of operations contains forward-looking statements that involve risks
and  uncertainties.  Our  actual  results  could  differ  materially  from those
anticipated  in these  forward-looking  statements  as a result  of the  factors
described  in  the  section  entitled  "Risk  Factors"  and  elsewhere  in  this
prospectus.

     General Humboldt  Bancorp's  results of operations are primarily  dependent
upon the results of operations of Humboldt Bank and Capitol  Valley Bank and, to
a lesser extent,  Bancorp Financial  Services.  Humboldt Bank and Capitol Valley
Bank conduct general  commercial  banking business,  such as gathering  deposits
from the general public and applying those funds to the origination of loans for
commercial,  consumer and residential purposes. Bancorp Financial Services makes
consumer  automobile  loans  and  commercial  equipment  leases,  of  less  than
$100,000,  to small  businesses.  Reference to Humboldt  Bancorp in this section
constitutes  reference  to Humboldt  Bank,  and Capitol  Valley Bank which began
operations  March 3, 1999.  Reference  to Humboldt  Bank is a reference  to just
Humboldt  Bank and  reference  to Capitol  Valley  Bank is a  reference  to just
Capitol Valley Bank.

     Humboldt Bancorp's  profitability  depends on net interest income, which is
the difference between (a) interest income generated by interest-earning  assets
(i.e.,   loans  and   investments)   and  (b)  interest   expense   incurred  on
interest-bearing  liabilities (i.e.,  customer deposits and borrowed funds). Net
interest income is affected by the difference  ("interest rate spread")  between
rates of interest earned on  interest-earning  assets and rates of interest paid
on   interest-bearing   liabilities,   as  well  as  the  relative   amounts  of
interest-earning  assets  and  interest-bearing  liabilities.  If the  total  of
interest-earning  assets  approximates or exceeds the total of  interest-bearing
liabilities,  any  positive  interest  rate spread will  generate  net  interest
income.  Financial institutions have traditionally used interest rate spreads as
a measure of net interest income.  Another  indication of an  institution's  net
interest income is its "net yield on  interest-earning  assets" or "net interest
margin,"  which is net  interest  income  divided  by  average  interest-earning
assets.

     More   recently   and   because  of  the   limited   loan   growth  in  the
Humboldt-Trinity,  California  area, a substantial part of our revenues are also
derived from non-interest income. Non-interest income consists primarily of fees
generated  by  the  Merchant   Bankcard  and  Issuing   Bankcard  (Credit  Card)
Departments  and lease  residuals  and rentals  generated  by the Lease  Finance
Department.  During the year ended  December  31, 1994,  Humboldt  Bank began to
emphasize the growth in such fees and other income. For the years ended December
31, 1998, 1997 and 1996,  fees and other income were $9.7 million,  $6.9 million
and $4.3  million,  respectively.  Of this  growth,  most can be  attributed  to
Humboldt Bank's Merchant  Bankcard  processing fees. During the first six months
ended June 30, 1999,  Humboldt  Bank  continued  to reduce its Issuing  Bankcard
(Credit Card) activities.  This planned reduction in credit card receivables was
initiated in early 1997 due to increased  competition in all credit card issuing
markets and a noticeable  trend in  charge-offs  in connection  with credit card
receivables.  The focus of the Issuing  Bankcard (Credit Card) Department is now
issuance of credit cards to Humboldt Bank customers.

     Although  Humboldt  Bancorp  intends to diversify its growth of traditional
banking  through the  establishment  of Capitol  Valley Bank and  acquisition of
Global Bancorp and Capitol Thrift,  Humboldt  Bancorp will continue to emphasize

<PAGE>34



revenues from non-interest  income.  For example,  during 1997 Humboldt Bancorp,
along with Tehama Bancorp, formed Bancorp Financial Services.  Bancorp Financial
Services makes consumer  automobile loans and commercial  equipment  leases,  of
less  than  $100,000,  to  small  businesses.   Humboldt  Bank's  Lease  Finance
Department operations,  on the other hand, consist principally of the leasing of
point-of-sale   terminals,   printers  for  credit  card  vouchers  and  related
equipment.  Humboldt  Bancorp  accounts for its investment in Bancorp  Financial
Services using the equity method in which only Humboldt Bancorp's net investment
in Bancorp Financial Services is accounted for on Humboldt  Bancorp's  financial
statements rather than Bancorp Financial  Services'  financial  statements being
consolidated  with  Humboldt  Bancorp's  financial  statements.  Therefore,  the
following  discussion  does  not  include  a  detailed  description  of  Bancorp
Financial  Services'  operations.  See  "Business of Humboldt  Bancorp - Bancorp
Financial Services."

     To a lesser extent,  Humboldt  Bancorp's  profitability is also affected by
such  factors as the level of  non-interest  expenses,  the  provision  for loan
losses,  and the effective tax rate.  Non-interest  expenses consist of salaries
and  benefits,  fixed  assets  (occupancy  related  expenses),  and merchant and
proprietary expenses related to the Merchant Bankcard Department.

     Management's discussion and analysis of earnings and related financial data
are  presented  herein to assist  investors in  understanding  the  consolidated
financial  condition and results of operations of Humboldt  Bancorp and Humboldt
Bank for the  fiscal  years  ended  December  31,  1998,  1997 and 1996,  and of
Humboldt Bancorp, Humboldt Bank and Capitol Valley Bank for the six months ended
June  30,  1999.  This  discussion  should  be  read  in  conjunction  with  the
consolidated  financial  statements and related  footnotes  presented  elsewhere
herein.

Summary of Operations

     For the six months ended June 30,  1999,  net income was $2.1  million,  an
increase of 23.5% over net income of $1.7 million  earned  during the six months
ended June 30, 1998. Diluted earnings per share were $0.42 and $0.35 for the six
months ended June 30, 1999 and June 30, 1998, respectively. Annualized return on
average  assets was 1.3% for the six months ended June 30, 1999,  compared  with
1.2% for the  comparable  six  months in 1998.  For the first six months of 1999
annualized  return on average  equity was 14.4%,  compared with 14.1% during the
first six months of 1998. The increase in earnings for the six months ended June
30, 1999,  versus the  comparable  period in 1998 can be attributed to growth in
earning  assets,  fee income  growth,  and  increased  customer  activity at the
Merchant Bankcard level.

     Humboldt  Bancorp  reported  net income of $4.0  million for the year ended
December  31,  1998,  compared to $3.3  million for the year ended  December 31,
1997.  Increase in net income is  attributable to an increase of $2.8 million or
21.5% in net  interest  income and an increase in other  non-interest  income of
$4.4 million or 54.3%.  These  increases were offset by an increase in provision
for loan losses of $1.3  million or 162.5%,  an  increase in other non  interest
expense of $4.1 million or 26.5% and an increase in  provision  for income taxes
of $906,000 or 56.2%. The increase in net interest income is attributable to the
substantial increase in earning assets and a slight increase in the net interest
yield.  The  increase  in  non-interest  income  is  primarily  attributable  to
substantial  increases in Merchant  Bankcard  Department  activities and Issuing
Bankcard (Credit Card) Department  income and to increases in service charges on
deposit accounts.  These increases were offset in part by a decrease in gains on
sale of loans and investments. The increase in non-interest expense is primarily
attributable  to  increases  in salaries  and  employee  benefits  and  Merchant
Bankcard expenses.  These increases can be attributed to the continued growth of

<PAGE>35



Humboldt Bank and Humboldt  Bancorp.  These  increases  were offset in part by a
decrease in Issuing Bankcard (Credit Card) Department expenses.  The increase in
provision for loan losses is attributable to an increase in loans  originated by
Humboldt  Bank,  and a recognition  of an increase in charge-offs in the Issuing
Bankcard (Credit Card) Department and Lease Finance Department.

     Humboldt  Bancorp  reported  net income of $3.3  million for the year ended
December  31,  1997,  compared to $3.0  million for the year ended  December 31,
1996. The increase in net income is  attributable to an increase of $2.0 million
or 18.2% in net interest income, and an increase in other non-interest income of
$2.4 million or 42.1%.  These  increases were offset by an increase in provision
for  loan  losses  of  $240,000  or  45.0%  from  1996,  an  increase  in  other
non-interest  expense of $4.2 million or 37.2%,  and a decrease in provision for
income  taxes of  $315,000 or 16.4%.  The  increase  in net  interest  income is
attributable  to the  substantial  increase in earning assets offset by a slight
decrease  in  net  interest  yield.  The  increase  in  non-interest  income  is
attributable  to  substantial  increases  in the  Merchant  Bankcard and Issuing
Bankcard (Credit Card)  Departments'  income, to increases in service charges on
deposit accounts, and increased lease residuals and rentals in the Lease Finance
Department.  These  increases were offset in part by a decrease in gains on sale
of loans  and  investments.  The  increase  in  other  non-interest  expense  is
attributable  to  increases  in  salaries  and  employee  benefits,  fixed asset
expenses,   professional   service  expense,   Issuing  Bankcard  (Credit  Card)
Department  and Merchant  Bankcard  Department  expenses.  These  increases were
offset in part by a decrease in Federal Deposit  Insurance  Corporation  expense
and data  processing  expense.  The  increase  in  provision  for loan losses is
attributable to an increase in loans  originated,  and a recognition of Humboldt
Bank's potential  credit risk in the Issuing Bankcard (Credit Card)  Department.
Although pre-tax income increased, the provision for income taxes decreased as a
result of Humboldt Bancorp taking advantage of some deferred tax benefits.

Results of Operations

Net Interest Income

     Net interest income  represents the excess of interest income and loan fees
earned by Humboldt  Bancorp on its earning assets over the interest expense paid
on its interest  bearing  liabilities  and other  borrowed  money.  Net interest
income as a percentage of average  interest-earning assets is referred to as net
interest  margin.  The levels of  interest-earning  assets and  interest-bearing
liabilities  as well as  changes  in  interest  rates  affect  the  level of net
interest  income.  During periods of rapidly changing  interest rates,  Humboldt
Bancorp's  earnings can be  significantly  affected  because interest rates on a
substantial amount of the earning assets are tied to prime and therefore tend to
change  immediately,  whereas  interest rates on liabilities  have a tendency to
change more slowly, and normally only upon the maturity of the liability.

Average Balances and Average Rates Earned and Paid

     The following table shows unaudited average balances and interest income or
interest  expense,  with the  resulting  average  yield or rates by  category of
earning assets or interest-bearing liabilities.

<PAGE>36


<TABLE>

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

(Dollars in Thousands)          Year Ended December 31, 1997     Year Ended December 31, 1998       Six Months Ended June 30,
                                                                                                             1999 (1)
                               -------------------------------  --------------------------------  -------------------------------
                                          Interest   Average                Interest    Average                Interest    Average
                                Average    Income    Yields or   Average     Income     Yields or   Average    Income     Yields or
(Unaudited)                     Balance   or Expense   Rate     Balance    or Expense    Rate       Balance   or Expense    Rate
                               ---------- ---------- ---------  ---------- ---------- ----------  ----------- ---------- ----------
Interest-earning assets:
Loans and Leases                $151,695   $ 15,961     10.52%   $175,173   $ 18,762      10.71%   $ 192,945   $  9,266     9.68%
Investment securities:
Taxable securities                46,989      2,783      5.92      63,494      3,317       5.22       57,482      1,482     5.20
Nontaxable securities (2)         10,396        569      5.47      13,682        739       5.40       15,968        422     5.33
    Interest-earning balances
due                                2,164        128      5.91       3,502        174       4.97        2,771         62     4.51
from banks
Federal funds sold                11,311        612      5.41       9,504        512       5.39       11,768        274     4.63
                               ---------- ---------- ---------  ---------- ---------- ----------  ----------- ---------- --------
Total interest-earning
assets(3)                        222,555     20,053      9.01     265,355     23,504       8.86      280,934     11,506     8.26
Cash and due from banks           12,679                           20,157                             26,073
Premises and equipment, net        5,860                            7,120                              8,333
Loan and lease loss allowance    (2,312)                          (2,626)                            (3,230)
Other assets                      12,313                           14,509                             17,518
                               ----------                       ----------                        -----------
Total assets                    $251,095                         $304,515                          $ 329,628
                               ==========                       ==========                        ===========
Interest-bearing liabilities:
Interest-bearing checking and
savings accounts                $ 66,153      1,516      2.29%   $ 72,594      1,439       1.98%   $  71,776        594     1.67%
Time deposit and IRA accounts    100,072      5,457      5.45     114,633      6,126       5.34      117,883      2,841     4.86
Borrowed funds                       828         51      6.16       3,003        177       5.89        4,407        146     6.68
                               ---------- ---------- ---------  ---------- ---------- ----------  ----------- ---------- --------
Total interest-bearing           167,053      7,024      4.20     190,230                  4.07      194,066                3.72
liabilities                                                                    7,742                              3,581
Non-interest-bearing deposits     59,050                           83,965                            101,024
Other liabilities                  3,694                            4,883                              5,291
                               ----------                       ----------                        -----------
Total liabilities                229,797                          279,078                            300,381
Stockholders' equity              21,298                           25,437                             29,247
                               ----------                       ----------                        -----------
Total liabilities and
stockholders' equity            $251,095                         $304,515                          $ 329,628
                                ========                         ========                          =========
Net interest income                        $ 13,029                         $ 15,762                           $  7,925
                                          ==========                       ==========                         ==========
Net interest spread                                      4.81%                             4.79%                            4.54%
                                                     =========                          ========                         ========
Average yield on average
earning                                                  9.01%                             8.86%                            8.26%
assets (2)
                                                     =========                          ========                         ========
Interest expense to average
earning                                                  3.16%                             2.92%                            2.57%
assets (1)
                                                     =========                          ========                         ========
Net interest margin (4)                                  5.85%                             5.94%                            5.69%
                                                     =========                          ========                         ========

</TABLE>

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

(1)  Average yields and rates for the six months ended June 30, 1999,  have been
     annualized.

(2)  Tax-exempt income has not been adjusted to its tax-equivalent basis.

(3)  Nonaccrual loans are included in the average balance.

(4)  Net interest  margin is computed by dividing  net interest  income by total
     average earning assets.

Analysis of Changes in Interest Differential

     The  following  table shows the  unaudited  dollar  amount of the  increase
(decrease) in Humboldt  Bancorp's net interest income and expense and attributes

<PAGE>37



such dollar  amounts to changes in volume as well as changes in rates.  Rate and
volume  variances  have been  allocated  proportionally  between rate and volume
changes.

<TABLE>

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

                                          Year Ended                   Year Ended                 Six Months Ended
(Dollars in Thousands)                 December 31, 1997           December 31, 1998                June 30, 1999
                                           over 1996                   over 1997                 over June 30, 1998
                                  ---------------------------- ---------------------------  ------------------------------
                                  Increase (Decrease) Due To   Increase (Decrease) Due To    Increase (Decrease) Due To
                                  ---------------------------- ---------------------------  ------------------------------
                                   Volume    Rate     Total     Volume    Rate     Total     Volume     Rate      Total
                                  --------- -------- --------- --------- -------  --------  --------- ---------- ---------
Interest Income Attributable To:
  Loans and Leases                $  1,842   $  346   $ 2,188   $ 2,451  $  350   $ 2,801    $ 1,299   $ (1,098)  $  201
  Investment securities                976       10       986     1,220    (516)      704       (105)      (342)    (447)
  Balance due from banks                63       16        79        13      33        46        (17)        (9)     (26)
  Federal funds sold                   213       25       238       (98)     (2)     (100)        91        (46)      45
                                  --------   ------   -------   -------  ------   -------    -------   --------   -------
    Total increase (decrease)        3,094      397     3,491     3,586    (135)    3,451      1,268     (1,495)    (227)
                                  --------   ------   -------   -------  ------   -------    -------   --------   -------
Interest Expense Attributable To:
  Now and Super Now                     29       (2)       27        28     (11)       17          7        (23)     (16)
  Savings                               73      (29)       44        19       -        19         (5)       (17)     (22)
  Money Market                         114       87       201        88    (201)     (113)       (21)      (137)    (158)
  Time Deposits                      1,106       95     1,201       795    (126)      669        156       (359)    (203)
  Borrowed funds                         2        -         2       174     (48)      126         52         21       73
                                  --------   ------   -------   -------  ------   -------    -------   --------   -------
    Total increase (decrease)        1,324      151     1,475     1,104    (386)      718        189       (515)    (326)
                                  --------   -----   -------    -------  ------   -------    -------   --------   -------
Total Change in Net Interest      $  1,770   $  246   $ 2,016   $ 2,482  $  251   $ 2,733    $ 1,079   $   (980)  $   99
                                  ========   ======   =======   =======  ======   =======    =======   ========   =======

</TABLE>


     Net  interest  income for the six  months  ended  June 30,  1999,  was $7.9
million,  an  increase of $99,000  over the  corresponding  period in 1998.  The
increase in net  interest  income is  attributable  to a decrease of $227,000 in
income earned from interest-earning  assets, offset by a decrease of $326,000 in
expense from  interest-bearing  liabilities.  Interest expense decreased 7.7% to
$3.6 million for the six months  ended June 30,  1999,  compared to $3.9 million
for the  corresponding  period in 1998.  The  decrease in  interest  expense was
primarily a result of falling interest rates.

     Total  interest-earning  assets  averaged $280.9 million for the six months
ended June 30, 1999,  compared to $265.4  million at year end December 31, 1998.
Most of the  increase  was due to an increase  in loans.  An increase in federal
funds was offset by a decrease in  investment  securities.  The average yield on
interest-earning  assets,  when  adjusted to reflect the tax benefits on certain
types of  investments,  decreased  to 8.3%  during the first six months of 1999,
compared to 8.9% at year end December 31, 1998.

     Interest-bearing  liabilities  averaged $194.0 million during the first six
months of 1999  compared to $190.2  million at year end December  31, 1998.  The
average cost of these  liabilities  decreased in the first six months of 1999 to
3.7%  from  4.1%  at  year  end  December   31,   1998.   The  average  cost  of
interest-bearing  liabilities  decreased  primarily  as a  result  of  declining
interest rates in 1999.  Although  further  competitive  pressure is expected in
expanding deposit  relationships,  management,  as a matter of policy,  does not
seek to attract  high-priced,  brokered deposits.  In the near-term,  management
does  not   anticipate   Humboldt   Bancorp's  net  interest   margins  will  be
significantly  impacted by competitive  pressure for deposit accounts,  although
there can be no assurance that this will not occur.

     Net interest income for the year ended 1998 totaled $15.8 million  compared
with $13.0 million for the year ended 1997. The increase in net interest  income
was  attributable  to a  significant  increase  in  earning  assets and a slight
increase in net interest  yield.  The yield on loans increased by 0.2%, over the
same period in 1997 and the cost of funds  decreased  0.1%.  The reference  rate

<PAGE>38



used to price a significant  portion of the loan portfolio was 7.75% at December
31, 1998 and June 30,  1999,  and 8.50% at December 31,  1997.  Loans  comprised
68.7% of average  earning  assets at June 30, 1999,  66.0% at December 31, 1998,
and 68.2% at December 31, 1997.

     Loan fees included in net interest  income were $547,000 for the six months
ended June 30,  1999,  $1.4 million for the year ended  December  31, 1998,  and
$729,000 for the year ended December 31, 1997.

Provision for Loan and Lease Losses

     A  reserve  for  loan  and  lease  losses  is  maintained  at a level  that
management  of  Humboldt  Bancorp  considers  adequate  for  losses  that can be
reasonably  anticipated.  The  reserve  is  increased  by a charge to  operating
expenses referred to as a provision for loan and lease losses, and is reduced by
the net loan that is  charged-off.  See "- Loan  Losses  and  Recoveries"  for a
discussion  of reserves  and net loan  charge-offs  and a table  summarizes  the
changes in the reserve for loan and lease  losses.  The  provision  for loan and
lease losses does not contain  charges related to the activities of the Merchant
Bankcard Department since merchant bankcard accounts are not reflected as loans,
and Merchant Bankcard Department's reserves do not constitute loan reserves.

     For the six months  ended June 30,  1999,  management  charged  $506,000 to
Humboldt Bancorp's provision for loan and lease losses compared to $1.02 million
for the six months ended June 30, 1998. This was a 50.6% decrease from the prior
year.  The  decrease in the  provision  for loan and lease  losses was  directly
related  to a decline  in  anticipated  credit  card  charge-offs.  Credit  card
charge-offs  for the six months  ended June 30, 1999 were  $298,000  compared to
$439,000 for the same period ended June 30, 1998.

     For the years ended December 31, 1998,  1997 and 1996,  management  charged
$2.1  million,  $773,000,  and  $533,000,  respectively,  to Humboldt  Bancorp's
provision for loan and lease losses. The ratio of the reserve for loan and lease
losses to total loans and leases at December 31, 1998,  1997, and 1996,  equaled
1.6%, 1.5%, and 1.5%,  respectively.  The increase in the provision from 1997 to
1998 is attributable to an increase in loans  originated,  an increase in credit
card  charge-offs,   and  an  increase  in  charge-offs  in  the  Lease  Finance
Department.  The  increase  in the  provision  from  1996 to 1997  was due to an
increase in loans originated and to an increase in credit card charge-offs.

Non-Interest Income

     The  following   table  sets  forth   components   of  Humboldt   Bancorp's
non-interest income:

<TABLE>

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

                                                                                               Six Months Ended
(Dollars in Thousands)                                         Years Ended December 31,            June 30,
                                                            -------------------------------   -------------------
                                                              1996       1997       1998        1998      1999
                                                            ---------- ---------- ---------   ---------- --------
Fees and Other Income:
  Merchant Bankcard services                                 $  2,508   $  3,906  $  6,177     $  2,367  $ 5,582
  Lease Finance Department (residuals and rentals)                752      1,306     1,575          834      673
  Issuing Bankcard (Credit Card) services                         169        778     1,019          533      229
  Fees for customer services                                      287        291       346          157      328
  Earnings on life insurance                                      142        195       106           53       45
  Loan and lease servicing fees                                   370        346        87           78      146
  Other                                                            57         89       421          213      216
                                                             --------   --------  --------     --------  -------
    Total Fees and Other Income                                 4,285      6,911     9,731        4,235    7,219
  Service charges on Deposit Accounts                             709      1,300     2,097        1,040    1,163
  Net Gain (Loss) on Sale of Loans                                 75       (204)      645          (38)     298

<PAGE>39



                                                                                               Six Months Ended
(Dollars in Thousands)                                         Years Ended December 31,            June 30,
                                                            -------------------------------   -------------------
                                                              1996       1997       1998        1998      1999
                                                            ---------- ---------- ---------   ---------- --------

  Net Investment Securities Gains (Losses)                        678        102         -            -      (18)
                                                             ---------  --------- --------     --------  -------
Total Non-Interest Income                                    $  5,747   $  8,109  $ 12,473     $  5,237  $ 8,662
                                                             =========  ========= ========     ========  =======

</TABLE>

     Non-interest  income is primarily  derived  from  Merchant  Bankcard  fees,
services charges on deposit accounts,  Lease Finance  Department lease residuals
and rentals,  and Issuing  Bankcard  (Credit  Card) fees.  During the past three
fiscal years,  Humboldt  Bank's  Merchant  Bankcard  Department has increased in
importance to Humboldt Bank's revenues.  Humboldt Bank offers merchant  bankcard
services to merchants located throughout the United States,  including merchants
who transact  business  through the Internet and merchants who have had problems
obtaining  merchant  bankcard  services  from other  institutions.  In  general,
merchant  bankcard  services  involve  collecting  funds for, and  crediting the
accounts  of,  merchants  for sales of  merchandise  and services to credit card
customers.  For its  services,  Humboldt  Bank  receives a service fee and other
processing  fees. Also, at June 30, 1999, and as of December 31, 1998, 1997, and
1996,  Humboldt Bank held merchant  reserves  primarily in non-interest  bearing
accounts of $54.6  million,  $47.0 million,  $33.0  million,  and $21.3 million,
respectively.

     During 1996,  Humboldt Bank  actively  pursued  credit card income  through
nationwide  secured and  unsecured  credit card  programs.  In early 1997,  this
strategy was  abandoned  due to a perceived  increase in credit risk and extreme
competition from major credit card issuers. Currently, management estimates that
at  present  levels of credit  card  receivables,  Humboldt  Bank makes a modest
monthly profit net of service expenses and write-offs. Therefore, while Humboldt
Bank intends to continue credit card lending to its customer base,  there are no
further plans to solicit credit card business beyond its market areas.

     Non-interest  income  increased  $3.5  million,  or 67.3% for the six-month
period ended June 30, 1999,  compared to the six months ended June 30, 1998. The
principal  reason for this  increase was income  generated by Merchant  Bankcard
operations.  During the first six months of 1999,  Merchant Bankcard  operations
generated $5.6 million in income compared to $2.4 million for the same period in
1998. The increase was also the result of increasing deposit volumes and related
service charges. Service charges were $1.2 million for the six months ended June
30, 1999,  compared to $1.0 million for the six months ended June 30, 1998.  The
remainder of the increase in  non-interest  income for the six months ended June
30, 1999, compared to the same period in 1998, is primarily attributable to fees
for loan and lease servicing fees.

     Non-interest  income for 1998 totaled  $12.5  million,  an increase of $4.4
million or 54.3% from $8.1 million  earned in 1997.  The  increases for the year
ended 1998,  compared to the year ended 1997, are attributable  primarily to the
activities of the Merchant  Bankcard,  and to a lesser extent, the activities of
the Lease  Finance and  Issuing  Bankcard  (Credit  Card)  Departments,  plus an
increase in service charges on deposit accounts. The increase in gain on sale of
loans is  attributable  in part to selling some  portfolio  loans at a gain. The
decrease  in gain  on  sale  of  investments  is  attributable  to fact  that no
investments  were sold in 1998.  Service charges on deposit  accounts  increased
$797,000 or 61.3%, fees for customer  services  increased $2.8 million or 40.6%,
and all other non-interest income increased $747,000 or 732.4%.

     Non-interest  income for the year  ended  1997  totaled  $8.1  million,  an
increase of $2.4  million or 42.1% from $5.7  million  earned for the year ended
1996. The increases are attributable primarily to the activities of the Merchant
Bankcard, Lease Finance, and Issuing Bankcard (Credit Card) Departments, plus an
increase  in service  charges on deposit  accounts.  Service  charges on deposit
accounts  increased $591,000 or 83.4%, fees for customer services increased $2.6

<PAGE>40



million or 60.5%, net investment  securities  gain/loss decreased by $576,000 or
85.0%,  and gain on sale of loans decreased by $279,000 or 372.0% from the prior
year. The decrease in gain on sale of loans is  attributable  in part to selling
some  portfolio  loans at a loss. The decrease in gain on sale of investments is
attributable to selling more investments in 1996 to fund loans than in 1997.

Non-Interest Expense

     Non-interest  expenses  consist  principally  of  employees'  salaries  and
benefits,  Merchant Bankcard expenses, and fixed asset (occupancy and equipment)
expenses.  Non-interest  expense  increased  $3.7  million,  or 39.8%,  to $13.0
million for the six months ended June 30, 1999,  compared to $9.3 million in the
corresponding  period of 1998. This was due to an increase in Merchant  Bankcard
operation  expense of $2.0 million,  as well as increases in other key operating
costs  such as salary  and  benefits,  primarily  relating  to the  increase  in
personnel,  for the periods.  Humboldt Bancorp's investments in new and expanded
technology   to  support   internal   services,   and  to   provide   additional
technology-based  products for Humboldt  Bancorp's  customers,  also resulted in
expense increases.

     Non-interest  expense for the year ended 1998  totaled  $19.6  million,  an
increase  of $4.1  million  or 26.5%  from the year  ended  1997.  Salaries  and
employee  benefits  represented  the single  largest  component of  non-interest
expense:  $9.2 million or 46.7% in 1998 and $6.8 million or 43.9% in 1997.  Full
time equivalent  employees numbered 250, 209 and 175 on December 31, 1998, 1997,
and 1996,  respectively.  Non-interest  expense for the year ended 1997  totaled
$15.5  million,  an increase of $4.2  million or 37.2% from the year ended 1996.
Salaries and  employee  benefits  represented  the single  largest  component of
non-interest  expense:  $6.8 million or 43.9% in 1997, and $5.6 million or 49.4%
in 1996.

     Fixed  assets  expense  increased  $245,000 or 9.9% to $2.7 million for the
year ended 1998.  This increase can be attributed to increased  maintenance  and
repairs on older equipment,  and increased  rental expense,  partially offset by
increased  rental income.  Fixed assets expense  increased  $674,000 or 37.6% to
$2.5 million in 1997. This increase can be in part  attributable to depreciation
expense  related to the purchase of an in-house  computer  system,  a local area
network  and a wide  area  network  as well as the  purchase  of  furniture  and
fixtures and leasehold  improvements  at the  Garberville  Branch,  the Merchant
Bankcard and Issuing Bankcard (Credit Card) Departments at 605 K Street, Eureka,
California,  the Cashiers Department at 555 H Street,  Eureka,  California,  and
increased  maintenance and repairs on older equipment.  Humboldt Bancorp's fixed
assets  expense is  anticipated  to increase in 1999 and 2000 due to the planned
opening of a new headquarters;  a new branch;  the commencement of operations at
the  Capitol  Thrift  branches;  and the  acquisition  of the two former  CalFed
branches located in Ukiah and Eureka.

     Other expenses (excluding salaries and employee benefits and fixed assets),
increased  $1.5 million or 24.2% in 1998 from 1997, and $2.3 million or 59.0% in
1997 from 1996,  primarily due to the Merchant  Bankcard program in 1998 and the
Issuing Bankcard (Credit Card) program in 1997.

     The following table  summarizes the significant  components and percentages
of  non-interest  expense for the years ended December 31, 1996,  1997, 1998 and
the six months ended June 30, 1998 and 1999:

<PAGE>41

<TABLE>

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

(Dollars in Thousands)                      Years Ended December 31,                           Six Months Ended June 30,
                            ---------------------------------------------------------   ----------------------------------------
                                 1996                1997                1998                  1998                 1999
                            ----------------   ------------------  ------------------   -------------------   ------------------

Salaries and employee        $ 5,592  49.38%  $   6,806    43.92%   $ 9,151    46.74%    $  4,387    47.27%    $ 5,570    42.98%
benefits
Net occupancy and
  equipment expense            1,792  15.82       2,466    15.91      2,711    13.85        1,303    14.04       1,285     9.92
Merchant Bankcard                434   3.83         822     5.30      2,665    13.61          921     9.92       2,918    22.51
expenses(1)
Professional services            693   6.12       1,342     8.66      1,123     5.74          584     6.29         662     5.11
Issuing Bankcard expenses(1)     170   1.50       1,021     6.59        346     1.77          216     2.33         103     0.79
Stationery, supplies &           542   4.79         887     5.72        884     4.52          502     5.41         547     4.22
postage
Intangible expense               372   3.28         426     2.75        372     1.90          186     2.00         150     1.16
FDIC and other insurance         480   4.24         164     1.06        186     0.95           91     0.98          94     0.73
Advertising expenses             235   2.08         265     1.71        247     1.26          135     1.45         216     1.67
Business development             129   1.14         242     1.56        249     1.27          146     1.57         181     1.40
Telephone and travel             424   3.74         478     3.08        598     3.05          303     3.26         434     3.35
Data processing/ATM expense      199   1.76         170     1.10        324     1.65           49     0.53         125     0.96
Other expenses                   263   2.32         407     2.64        722     3.69          458     4.95         677     5.20
                            --------- ------   --------  -------   -------- --------     -------- --------     ------- --------
Total expenses               $11,325 100.00%   $ 15,496   100.00%   $19,578   100.00%    $  9,281   100.00%    $12,962   100.00%
                            ======== ======   ========   =======   ======== =======     ========= ========     ======= =======

</TABLE>


(1)  Merchant  Bankcard  expenses  include  merchant  and  proprietary   related
     expenses only. Issuing Bankcard (Credit Card) expenses include  proprietary
     related  expenses  only.  Salaries  and  employee  benefits are included in
     salary and employee benefits above.

Provision for Income Taxes

     The  provision  for income  taxes for the six month  period  ended June 30,
1999, was $1.0 million representing an effective tax rate of 32.3%,  compared to
$1.1 million, or 39.3% for the six-month period ended June 30, 1998.

     The  provision  for income  taxes  totaled  $2.5 million for the year ended
1998,  an increase  of  $906,000 or 56.2% from the year ended 1997,  and in 1997
totaled $1.6 million, a decrease of $315,000 or 16.4% from 1996. The increase in
1998 and the  decrease in 1997 in  provision  for income taxes was the result of
increased  pre-tax income  partially offset by Humboldt Bancorp taking advantage
of some deferred tax benefits. The 1998 effective tax rate of 38.5% and the 1997
effective tax rate of 33.1% on reported income was below the expected  statutory
federal  rate of 34.0% and the  state  franchise  tax rate of 10.8%  (net of the
federal benefit) principally because of exemptions for Enterprise Zone loans for
state tax purposes,  exemptions for municipal  obligations for federal purposes,
keyman insurance, and other temporary differences.

Investments

     Humboldt  Bancorp invests excess funds in a variety of instruments in order
to meet  liquidity  and  profitability  goals.  A portion of available  funds is
invested in liquid investments including overnight federal funds. The balance is
invested in investment  securities including U.S. Treasury and Agency securities
such as CMOs, tax-exempt municipal bonds, corporate bonds, and Federal Home Loan
Bank and Federal National Mortgage Corporation stock.

     At June 30, 1999,  Humboldt  Bancorp's  portfolio of investment  securities
totaled $68.4 million,  a decrease of $9.4 million  compared to its December 31,
1998  securities  portfolio of $77.8  million,  representing a decrease of 12.1%
from the prior year-end.

<PAGE>42



     The following table provides the book value of Humboldt Bancorp's portfolio
of  investment  securities  as of December 31, 1996,  1997 and 1998 and June 30,
1999:

<TABLE>
<S>                                            <C>             <C>            <C>        <C>
(Dollars in Thousands)                                        December 31,                June 30,
                                                -------------------------------------    -----------
                                                    1996         1997          1998         1999
                                                ------------- -----------  ------------  -----------
   Investments available-for-sale:
   U.S. Treasury and agencies                       $  4,058     $ 2,996       $  3,000     $  2,582
   CMOs issued by U.S. agencies                       23,331      62,433         56,682       48,709
   Obligations of political subdivisions              10,172      12,190         16,227       15,834
   Corporate debt and other securities                 1,755       1,286          1,062        1,078
                                                ------------- -----------  --------------------------
   Total investment securities                      $ 39,316    $ 78,905       $ 76,971     $ 68,203
                                                    ========    ========       ========     ========
</TABLE>

         Investment   securities  at  the  dates  indicated   consisted  of  the
following:

<TABLE>
<S>                           <C>          <C>      <C>          <C>        <C>       <C>         <C>          <C>       <C>
(Dollars in Thousands)                December 31, 1997                 December 31, 1998                   June 30, 1999
                               --------------------------------  --------------------------------  --------------------------------
                                            Approx.                          Approx.                           Approx.
                               Amortized    Market               Amortized   Market                Amortized    Market
                                  Cost      Value    % Yield *     Cost      Value     % Yield *      Cost      Value    % Yield *
                               ----------- --------- ----------  ---------- ---------- ----------  ---------- ---------- ----------
U.S. Treasury and agencies:
Three months or less              $     -    $    -          -%    $   999   $  1,000       6.04%     $    -     $    -           %
                                                                                                                                 -
Three to twelve months                  -         -          -       2,001      2,013       6.20       1,014      1,012       4.83
One to three years                  2,996     3,007       6.15           -          -          -       1,568      1,561       5.21

CMO issued by U.S. agencies:
Three months or less                  769       771       9.00       1,398      1,348       9.08           -          -          -
Three to twelve months              8,960     9,048       8.08      11,384     11,384       4.16      11,525     11,594       7.67
One to three years                 19,020    19,200       6.58      35,821     35,780       4.80      21,551     21,580       5.15
Three to five years                32,545    32,935       6.09       6,019      6,019       4.21       9,107      9,041       3.13
Five to fifteen years               1,140     1,160       6.14       2,060      2,083       4.60       6,526      6,413       4.42

Obligations of political
subdivisions:
Three months or less                    -         -          -         280        286       7.50           -          -          -
Three to twelve months                102       104       7.99           -          -          -           -          -          -
One to three years                    283       292       7.45         235        243       7.75         482        493       8.84
Three to five years                 1,179     1,226       8.07       1,238      1,281       8.20         980      1,011       7.86
Five to fifteen years               6,016     6,381       7.82       8,324      8,920       7.75       9,061      9,338       7.74
Over fifteen years                  4,610     4,768       7.67       6,150      6,380       7.06       5,311      5,272       7.10

Corporate debt and other
securities
Three months or less                  664       664       8.35       1,062      1,065       6.22         953        953       4.40
Three to twelve months                175       178       8.35           -          -          -         125        126       5.96
Over fifteen years
                                      446       446       6.00           -          -          -           -          -          -
                                ---------   -------  ---------    --------   --------  ---------    --------   --------  ---------
Total securities                $  78,905   $80,180       6.28%   $ 76,971   $ 77,802       5.38%   $ 68,203   $ 68,394       5.55%
                                =========   =======  =========    ========   ========  =========    ========   ========  =========
</TABLE>



*Weighted average yield is stated on a federal tax-equivalent basis of 34%, and
has been annualized, where appropriate.



<PAGE>43



     At June 30,  1999,  the book  value of the  following  issuers'  securities
exceeded ten percent of Humboldt Bancorp's capital.

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

         (Dollars in Thousands)              Issuer            Book Value              Market Value

                                           FRMAC CMO's        $19,092,972               $18,987,794
                                           FNMA CMO's         $14,207,487               $14,212,762
                                           GNMA CMO's          $8,640,977                $8,576,652
                                           FHLMC CMO's         $6,490,711                $6,573,153

</TABLE>

     Humboldt Bancorp does not own securities of a single issuer whose aggregate
book value is in excess of its total equity.

Loans

     Humboldt  Bancorp  concentrates  its  lending  activities  in real  estate,
commercial,  lease  financed,  credit  card  and  consumer  loans,  made  almost
exclusively to individuals and businesses primarily in Northern California.

     At June 30,  1999,  Humboldt  Bancorp  had total net loans  outstanding  of
$197.7 million.  This represented 68.0% of total consolidated deposits and 59.8%
of total consolidated assets of Humboldt Bancorp. At December 31, 1998, Humboldt
Bancorp had total net loans  outstanding  of $186.0  million.  This  represented
65.5% of total consolidated  deposits and 58.1% of total consolidated  assets of
Humboldt  Bancorp.  At December 31, 1997,  Humboldt  Bancorp had total net loans
outstanding of $157.5  million.  This  represented  61.7% of total  consolidated
deposits and 55.4% of total consolidated assets.

     Types of Loans.  The table below shows the  composition  of loan or type of
borrower at the dates indicated:

<TABLE>
<S>                                   <C>         <C>           <C>         <C>          <C>           <C>
(Dollars in Thousands)                  December 31, 1994         December 31, 1995         December 31, 1996
                                      -----------------------   -----------------------  ------------------------

Type of Loan                            Amount    Percentage      Amount    Percentage     Amount      Percentage
- ------------
                                      ----------- -----------   ----------- -----------  ------------  ----------
Real estate-secured loans:
Construction                            $ 15,273       16.52%     $ 15,874       13.79%     $ 21,205       14.85%
Residential                               16,514       17.86        23,036       20.01        31,519       22.07
Commercial & agricultural                 42,314       45.76        54,879       47.67        61,030       42.73
                                      ----------- -----------   ----------- -----------  ------------  ----------
Total real estate loans                   74,101       80.14        93,789       81.47       113,754       79.65
Commercial                                13,950       15.09        16,284       14.15        20,559       14.39
Lease financing                            4,226        4.57         3,974        3.45         3,168        2.22
Credit card and related accounts             618        0.67         1,203        1.05         2,021        1.42
Consumer                                   1,389        1.50         2,192        1.90         2,508        1.76
Other                                         91        0.10           159        0.14         3,725        2.60
                                      ----------- -----------   ----------- -----------  ------------  ----------
Total loans and leases                    94,375      102.07       117,601      102.16       145,735      102.04
Less:
Deferred loan fees                          (582)      (0.63)         (616)     (0.54)          (765)      (0.54)
Allowance for loan losses                 (1,331)      (1.44)       (1,868)     (1.62)        (2,146)      (1.50)
                                      ----------- -----------   ----------- ----------  ------------  ----------
Loans and lease receivable, net         $ 92,462      100.00%     $115,117      100.00%     $142,824      100.00%
                                      =========== ===========   =========== ===========  ============  ==========
</TABLE>

<PAGE>44



<TABLE>

<S>                                   <C>        <C>            <C>         <C>          <C>           <C>
(Dollars in Thousands)                  December 31, 1997         December 31, 1998           June 30, 1999
                                      -----------------------   -----------------------  ------------------------


Type of Loan                             Amount   Percentage      Amount    Percentage      Amount     Percentage
- ------------                          ----------- -----------   ----------- -----------  ------------  ----------
Real estate-secured loans:
  Construction                            $ 20,165       12.80%     $ 20,667       11.11%     $ 23,194       11.73%
  Residential                               27,253       17.30        35,226       18.93        41,171       20.82
  Commercial & agricultural                 65,772       41.76        80,197       43.11        87,435       44.22
                                      ----------- -----------   ----------- -----------  ------------  ----------
    Total real estate loans                113,190       71.86       136,090       73.15       151,800       76.78
  Commercial                                28,091       17.83        33,981       18.27        34,699       17.55
  Lease financing                            8,732        5.54         9,867        5.30         7,851        3.97
  Credit card and related accounts           7,062        4.48         5,672        3.05         3,703        1.87
  Consumer                                   2,440        1.55         2,110        1.13         2,010        1.02
  Other                                      1,177        0.75         2,097        1.13         1,744        0.88
                                      ----------- -----------   ----------- -----------  ------------  ----------
    Total loans and leases                 160,692      102.02%      189,817      102.03%      201,807      102.07%
  Less:
    Deferred  loan fees                       (809)     (0.51)%         (724)     (0.39)%         (801)      (0.41)%
    Allowance for loan losses               (2,371)     (1.51)%       (3,055)     (1.64)%       (3,289)      (1.66)%
                                        ----------- -----------   ----------- -----------  ------------  ----------
      Loans and lease receivable, net     $157,512      100.00%     $186,038      100.00%     $197,717      100.00%
                                        =========== ==========    =========== ==========   ============  =========

</TABLE>


     At June 30, 1999, and December 31, 1998,  1997,  and 1996 Humboldt  Bancorp
had no  concentration  of loans which  exceeded 10% of total loans not otherwise
identified by the categories set forth above.

     Real Estate - Construction

     Humboldt Bancorp makes loans to finance the construction of residential and
commercial  properties and to finance land  acquisition  and  development.  Real
estate  construction as a percentage of total net loans outstanding was 11.7% at
June 30, 1999, 11.1% at December 31, 1998, 12.8% at December 31, 1997, and 14.9%
at December 31, 1996. The  concentration in the construction  loan portfolio has
been on owner-occupied single family construction loans.

     As of June 30, 1999, the breakdown of construction loans was as follows:

     Owner-Occupied Single Family Construction      $ 10,150,000
     Owner-Occupied Commercial Construction         $ 10,644,000
     Speculation Construction                       $    750,000
     Acquisition/Development                        $  1,650,000

     Humboldt  Bancorp's   owner-occupied   single  family   construction  loans
typically have a maturity of up to nine months and are secured by deeds of trust
and  usually do not exceed 90% of the  appraised  value of the home to be built.
All owner-occupied single family construction  borrowers have been pre-qualified
for long-term  loans using Fannie Mae  underwriting  guidelines.  When the total
amount of a loan would otherwise exceed Humboldt  Bancorp's legal lending limit,
Humboldt  Bancorp  sells  overline  participation  interests to other  financial
institutions to facilitate the extension of credit.

<PAGE>45



     Humboldt  Bancorp  also  makes  loans  to  developers  for the  purpose  of
acquiring  unimproved  land and developing  such land into improved 1-to-4 lots.
Humboldt  Bancorp  only  makes  these  types of loans if  Humboldt  Bancorp  has
received  assurances  from  local  planning  commissions  that the land  will be
considered  developable.  These  loans  typically  have a  maturity  of 12 to 24
months;  have a floating  rate tied to prime rate;  usually do not exceed 75% of
the  appraised  value;  are secured by a first deed of trust and, in the case of
corporations, are personally guaranteed. Loan commitment and original fees of 1%
to 2% are usually charged. These loans generally provide for the payment of loan
fees from loans proceeds.

     All commercial construction loans are underwritten using the estimated cash
flow the secured real  property  would  provide to an investor in the event of a
default by the borrower.  A debt coverage  ratio of 1.25:1 and a maximum loan to
value  of 70% is  required.  In  all  cases,  Humboldt  Bancorp  pre-approves  a
long-term loan to pay off the construction loan.

     Construction  and  development  loans  are  obtained   principally  through
solicitations by Humboldt Bancorp and through  continued  business from builders
and developers  who have  previously  borrowed from Humboldt  Bancorp as well as
referrals  of  builders  and  developers.  The  application  process  includes a
submission to Humboldt Bancorp of accurate plans,  specifications,  and costs of
the  project  to be  constructed  or  developed,  as well as both  personal  and
corporate  tax returns,  both personal and corporate  financial  statements  and
environmental  underwriting  analysis.  These  items  are  used as the  basis to
determine the  appraised  value of the subject  property and the  debt-servicing
ability of the  borrower.  Loans are based on the  lesser of  current  appraised
value or the cost of construction (land plus building).

     Risks  associated  with  real  estate   construction  loans  are  generally
considered higher than risks associated with other forms of lending.  Loan funds
are advanced upon the security of the project under construction,  which is more
difficult to value prior to the  completion  of  construction.  Should a default
occur which results in foreclosure, Humboldt Bancorp could be adversely affected
in that it would have to control the  project and attempt  either to arrange for
completion of construction or to dispose of the unfinished project.

     Humboldt  Bancorp's  underwriting  criteria is  designed  to  evaluate  and
minimize  the risk of each  construction  loan.  A wide  variety  of  factors is
carefully  considered  before  originating a  construction  loan,  including the
availability  of  permanent  financing or a takeout  commitment  to the borrower
(which may be provided by Humboldt  Bancorp at market rates);  the reputation of
the  borrower and the  contractor;  independent  valuations  and reviews of cost
estimates;  preconstruction  sale  information and cash flow  projections of the
borrower.  At the time of Humboldt Bancorp's  origination of a construction loan
to a builder,  the builder often has a signed  contract with a purchaser for the
sale of the  to-be-constructed  house,  which,  by  assuring  the  builder  of a
repayment  source,   lessens  Humboldt  Bancorp's   underwriting  risks  on  the
construction  loan.  To  reduce  the risks  inherent  in  construction  lending,
Humboldt  Bancorp limits the number of properties  which can be constructed on a
"speculative"  or unsold basis by a builder at any one time to 2 to 4 houses and
requires the borrower or its principals personally to guarantee repayment of the
loan.  Moreover,  Humboldt Bancorp controls certain of the risks associated with
construction  lending by requiring builders to submit itemized bills to Humboldt
Bancorp,  whereupon Humboldt Bancorp disburses the builder's loan funds directly
to  the  contractor  and  subcontractors,  rather  than  to the  builder.  For a
contractor  meeting specific  criteria,  loan funds may be disbursed directly to
the contractor.

<PAGE>46


     Real Estate - Owner-Occupied, Single-Family Residential

     Humboldt Bancorp historically has been and continues to be an originator of
owner-occupied, single-family, residential real estate loans in its market area.
These  residential  loans as a percentage  of total net loans  outstanding  were
20.8% at June 30, 1999,  18.9% at December 31, 1998, 17.3% at December 31, 1997,
and 22.1% at December 31, 1996. The decrease in residential real estate loans in
1998 and 1997 is attributable to the sale of portfolio  loans. The higher volume
of residential  real estate loans in 1999 is  attributable to lower rates at the
beginning of 1999. Humboldt Bancorp also offers FHA and VA mortgage loans in its
market area, which are underwritten and closed by a correspondent lender.

     Humboldt  Bancorp  originates  owner-occupied,  single-family,  residential
fixed-rate  mortgage loans at competitive  interest rates.  Generally,  Humboldt
Bancorp sells these loans in the secondary market.  Loans are classified as held
for sale when  Humboldt  Bancorp is  waiting  to sell the loan in the  secondary
market to Federal National Mortgage Corporation.  While there were no such loans
held for sale at June 30, 1999,  there were fixed-rate loans of $7.7 million for
sale at December  31, 1998,  $48,000 for sale at December 31, 1997,  and $63,000
for sale at December  31,  1996.  These  balances  are included in Real Estate -
Residential totals in the table above.

     Humboldt Bancorp also offers  adjustable-rate  residential  mortgage loans.
The  adjustable-rate  loans currently  offered by Humboldt Bancorp have interest
rates which adjust  every one,  three or five years from the closing date of the
loan or on an annual basis commencing after an initial fixed-rate period of one,
three or five years in  accordance  with a designated  index (the primary  index
utilized  by  Humboldt  Bancorp is the  weekly  average  yield on U.S.  Treasury
securities  adjusted  to a  constant  comparable  maturity  equal  to  the  loan
adjustment period, as made available by the Federal Reserve Board (the "Treasury
Rate")), plus a stipulated margin. Humboldt Bancorp offers adjustable-rate loans
that  meet FNMA  standards,  as well as loans  that do not meet such  standards.
Humboldt Bancorp's  adjustable-rate  single-family residential real estate loans
that do not meet FNMA  standards  have a cap of  generally 1% on any increase in
the  interest  rate at any  adjustment  date,  and  include a cap on the maximum
interest  rate over the life of the loan,  which cap  generally  is 5% above the
initial  rate.  In return for  providing a relatively  low cap on interest  rate
increases over the life of the loan,  Humboldt Bancorp's  adjustable-rate  loans
provide  for a floor on the  minimum  interest  rate  over the life of the loan,
which floor generally is the initial rate.  Further,  Humboldt Bancorp generally
does not offer "teaser" rates, i.e., initial rates below the fully indexed rate,
on such loans.  The  adjustable-rate  mortgage loans offered by Humboldt Bancorp
that do conform to FNMA  standards  have a cap of 5% above the initial rate over
the life of a loan.  The  floor  rate is  generally  the  initial  rate.  All of
Humboldt  Bancorp's  adjustable-rate  loans require that any payment  adjustment
resulting  from a change  in the  interest  rate of an  adjustable-rate  loan be
sufficient  to  result in full  amortization  of the loan by the end of the loan
term and,  thus, do not permit any of the  increased  payment to be added to the
principal amount of the loan, or so-called negative amortization.

     The  retention of  adjustable-rate  loans in Humboldt  Bancorp's  portfolio
helps reduce Humboldt Bancorp's exposure to increases or decreases in prevailing
market interest rates. However,  there are unquantifiable credit risks resulting
from potential  increases in costs to borrowers in the event of upward repricing
of adjustable-rate  loans. It is possible that during periods of rising interest
rates,  the  risk of  default  on  adjustable-rate  loans  may  increase  due to
increases in interest  costs to  borrowers.  Further,  although  adjustable-rate
loans allow the  company to increase  the  sensitivity  of its  interest-earning
assets to changes in interest rates, the extent of this interest  sensitivity is
limited by the initial  fixed-rate  period before the first  adjustment  and the
lifetime  interest rate  adjustment  limitations.  Accordingly,  there can be no

<PAGE>47



assurance  that yields on Humboldt  Bancorp's  adjustable-rate  loans will fully
adjust to compensate for increases in Humboldt Bancorp's cost of funds.

     Humboldt  Bancorp  evaluates both the borrower's  ability to make principal
and interest  payments and the value of the property  that will secure the loan.
Humboldt Bancorp originates residential mortgage loans with loan-to-value ratios
of up to 95%. On any mortgage loan exceeding an 80%  loan-to-value  ratio at the
time  of  origination,  however,  Humboldt  Bancorp  requires  private  mortgage
insurance in an amount intended to reduce Humboldt  Bancorp's exposure to 80% of
the appraised value of the underlying collateral.  Property securing real estate
loans made by  Humboldt  Bancorp  is  generally  appraised  by  independent  fee
appraisers  selected by Humboldt Bancorp and subject to review by the management
and Board of Directors of Humboldt  Bancorp.  Humboldt Bancorp requires evidence
of marketable  title and lien position on all loans secured by real property and
requires fire and extended coverage casualty insurance in amounts at least equal
to the  principal  amount  of the  loan  or the  value  of  improvements  on the
property, depending on the type of loan. Humboldt Bancorp may also require flood
insurance to protect the property securing its interest.

     Humboldt  Bancorp's  fixed-rate   residential  mortgage  loans  customarily
include "due-on-sale"  clauses, which are provisions giving Humboldt Bancorp the
right to declare a loan  immediately  due and payable in the event the  borrower
sells or otherwise disposes of the real property subject to the mortgage and the
loan is not repaid.  Humboldt Bancorp enforces due-on-sale clauses in fixed-rate
mortgage loans to the extent permitted under applicable laws.

     Residential  mortgage  loan  originations  come from a number  of  sources,
including  solicitations  by Humboldt  Bancorp,  referrals  by builders and real
estate brokers,  existing borrowers and depositors,  and walk-in customers. Loan
applications are accepted at all of Humboldt Bancorp's offices.

     At June 30, 1999,  Humboldt Bancorp had approximately $14.5 million in home
equity line of credit loans, representing  approximately 7.19% of its gross loan
portfolio.  Humboldt  Bancorp's  home  equity  lines of credit  have  adjustable
interest rates tied to the prime interest rate plus a margin.  Home equity lines
of credit are  generally  secured by liens against  owner-occupied,  residential
real  property.  Humboldt  Bancorp  requires  that  fire and  extended  coverage
casualty  insurance (and, if appropriate,  flood  insurance) be maintained in an
amount at least  sufficient  to cover its loan.  Home equity loans are generally
limited so that the amount of such  loans,  along with any senior  indebtedness,
does not exceed 80% of the value of the real estate security.

     Real Estate - Commercial and Agricultural

     In order to enhance the yield on and  decrease the average term to maturity
of its assets, Humboldt Bancorp originates permanent loans secured by commercial
real estate.  Humboldt Bancorp's  commercial real estate loan portfolio includes
loans secured by small apartment buildings, strip shopping centers, small office
buildings,  farms  and  other  business  properties,  generally  located  within
Humboldt Bancorp's primary market areas. Real estate commercial and agricultural
loans as a  percentage  of total net loans  outstanding  were  44.2% at June 30,
1999,  43.1% at December  31, 1998,  41.8% at December  31,  1997,  and 42.7% at
December 31, 1996. Real estate commercial and agricultural  loans are secured by
both commercial and single-family property. The breakdown by type of property is
as follows:

<PAGE>48



                     79%            Non-Farm/Non-Residential
                      4%            Multi-Family
                      2%            Single-Family Residential
                     15%            Equity Line of Credit

     Permanent  commercial  real estate  loans have a maximum  term of 10 years,
with  most  having  terms  ranging  up to 15  years  with  25-year  amortization
schedules being the norm.  Interest rates on permanent  loans  generally  either
adjust (subject,  in some cases, to specified interest rate caps) at 1 to 5-year
intervals to specified  spreads over the related index.  Commercial  real estate
loans are generally  written in amounts up to 70% of the appraised  value of the
property or sale price.

     Appraisals on properties  securing  commercial real estate loans originated
by Humboldt Bancorp are performed by an independent fee appraiser  designated by
Humboldt  Bancorp at the time the loan  application  is made.  All appraisals on
commercial real estate loans are reviewed by Humboldt Bancorp's  management.  In
addition, Humboldt Bancorp's underwriting procedures require verification of the
borrower's   credit   history,   income  and   financial   statements,   banking
relationships,  references and income  projections for the property,  as well as
the submission of annual  financial  statements to Humboldt Bancorp for the life
of the loan.  Generally,  Humboldt Bancorp  requires  borrowers to be personally
liable for commercial real estate loans.

     Commercial real estate loans generally  present a higher level of risk than
loans secured by owner-occupied,  single family residences. This greater risk is
due to several  factors,  including the  concentration of principal in a limited
number of loans and  borrowers,  the effects of general  economic  conditions on
income-producing  properties  and the increased  difficulty  of  evaluating  and
monitoring these types of loans. Furthermore,  the repayment of loans secured by
commercial real estate is typically  dependent upon the successful  operation of
the related  real estate  project.  If the cash flow from the project is reduced
(for example, if leases are not obtained or renewed),  the borrower's ability to
repay the loan may be impaired.

     Humboldt  Bancorp  entered  into a number of SBA  guaranteed  loans and has
loans where SBA has a subordinate  lien  position.  These loans are eligible for
sale on the secondary  market.  Humboldt  Bancorp  chose to sell SBA  guaranteed
loans in 1998 but did not choose to sell  these  types of loans in 1997 or 1996.
Several SBA loans were sold in 1999.

     Commercial Loans

     Humboldt Bancorp's  commercial loans consist of loans secured by commercial
real estate and commercial  business loans which are not secured by real estate.
For a discussion of Humboldt  Bancorp's  commercial real estate lending see " --
Real Estate - Commercial and Agricultural."  Commercial loans as a percentage of
total net loans  outstanding  were 17.6% at June 30, 1999, 18.3% at December 31,
1998,  17.8% at December  31, 1997,  and 14.4% at December 31, 1996.  Commercial
loans are primarily loans to business  customers and include  revolving lines of
credit,  working  capital  loans,  equipment  financing,  letters  of credit and
inventory financing.

     In recent  years,  Humboldt  Bancorp  has  emphasized  commercial  business
lending.  Humboldt  Bancorp  originates  commercial  business loans to small and
medium  sized  businesses  in its market  area.  Humboldt  Bancorp's  commercial
borrowers are generally small businesses engaged in manufacturing,  distribution
or retailing,  or  professionals in healthcare,  accounting and law.  Commercial
business loans are generally  made to finance the purchase of inventory,  new or
used equipment or commercial vehicles  and for short-term  working capital. Such

<PAGE>49



loans generally are secured by equipment and inventory, and, if possible, cross-
collateralized  by a real estate mortgage, although commercial business loans
are sometime granted on an unsecured basis.  Such loans generally are made for
terms of 5 years  or less,  depending  on the  purpose  of the loan and the
collateral,  with loans to finance operating expenses made for one year or less,
with interest  rates that adjust at least  annually at a rate equal to the prime
rate as stated in the Wall Street Journal plus a margin of between 0.5% to 3.0%.
Generally,  commercial  loans are made in amounts  ranging  between  $50,000 and
$300,000.

     Humboldt Bancorp  underwrites its commercial business loans on the basis of
the  borrower's  cash flow and ability to service the debt from earnings  rather
than on the basis of underlying  collateral value, and Humboldt Bancorp seeks to
structure such loans to have more than one source of repayment.  The borrower is
required  to provide  Humboldt  Bancorp  with  sufficient  information  to allow
Humboldt  Bancorp to make its lending  determination.  In most  instances,  this
information consists of at least two years of financial statements,  a statement
of projected cash flows, current financial  information on any guarantor and any
additional  information on the collateral.  For loans with maturities  exceeding
one year,  Humboldt  Bancorp  requires  that  borrowers and  guarantors  provide
updated financial information at least annually throughout the term of the loan.


     Humboldt  Bancorp's   commercial   business  loans  may  be  structured  as
short-term  loans,  term  loans  or as lines of  credit.  Short-term  commercial
business  loans  are  for  periods  of 12  months  or  less  and  are  generally
self-liquidating  from asset conversion cycles.  Commercial  business term loans
are generally made to finance the purchase of assets and have maturities of five
years or less.  Commercial  business  lines of credit are typically made for the
purpose of providing  working capital and are usually approved with a term of 12
months and are reviewed at that time to see if extension is warranted.  Humboldt
Bancorp also offers standby letters of credit for its commercial borrowers.  The
terms of standby  letters of credit  generally do not exceed one year,  and they
are  underwritten  as stringently as any commercial  loan and generally are of a
performance nature.

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

     Lease Financing Loans

     Humboldt  Bancorp makes lease  financing loans to finance credit card swipe
machines and other small ticket leases.  The dollar amount of each lease usually
ranges from under $2,000 to $5,000 and the term is  approximately  three to five
years.  Lease  financing  loans  were  $7.9  million  or 4.0% of total net loans
outstanding  at  June  30,  1999,  $9.9  million  or  5.3% of  total  net  loans
outstanding  at  December  31,  1998,  $8.7  million  or 5.5% of total net loans
outstanding  at December 31,  1997,  and $3.2 million or 9.7% of total net loans
outstanding  at December 31,  1996.  The  increase in Humboldt  Bancorp's  lease
financing  loans in 1998 and 1997 is mostly  attributable to small ticket leases

<PAGE>50



purchased including some leases purchased from Bancorp Financial  Services.  The
decrease in Humboldt Bancorp's lease financing loans in 1999 is due to a planned
reduction in this type of loan.

     Credit Card and Related Accounts

     Humboldt  Bank offers  credit card loans  through  its  participation  as a
Principal  Member  of Visa.  Management  believes  that  providing  credit  card
services  helps  Humboldt  Bank  remain  competitive  by offering  customers  an
additional service.

     During  1996,  Humboldt  Bank began to actively  pursue  credit card income
through  nationwide  secured and unsecured credit card programs.  In early 1997,
this  strategy  was  abandoned  due to a  perceived  increase in credit risk and
extreme  competition  from major  credit  card  issuers.  Currently,  management
estimates that at present levels of credit card receivables, Humboldt Bank makes
a modest monthly profit net of service expenses and write-offs. Therefore, while
Humboldt  Bank intends to continue  credit card  lending to its  customer  base,
there are no further  plans to solicit  credit card  business  beyond its market
areas.  Credit card loans were $3.7  million at June 30,  1999,  $5.7 million at
December  31,  1998,  $7.1  million at December  31,  1997,  and $2.0 million at
December  31,  1996.  Credit  card  loans as a  percentage  of total  net  loans
outstanding  were 1.9% at June 30,  1999,  3.1% at December  31,  1998,  4.5% at
December 31, 1997, and 1.4% at December 31, 1996. The rate currently  charged by
Humboldt Bank on its credit card loans ranges from 13.9% to 18.9%,  and Humboldt
Bank is permitted to change the interest  rate on 30 days notice.  Processing of
bills and  payments  is  contracted  to an outside  service.  At June 30,  1999,
Humboldt  Bank had a  commitment  to fund an aggregate of $9.8 million of credit
card loans,  which  represented the aggregate  credit limit on credit cards, and
had $3.7 million of credit card loans outstanding representing 1.9% of its gross
loan portfolio. Humboldt Bancorp estimates that at current levels of credit card
receivables,  it makes a modest  monthly  profit  net of  service  expenses  and
write-offs.

     Consumer Loans

     The consumer loans originated by Humboldt Bancorp include  automobile loans
and  miscellaneous  other consumer loans,  including  unsecured loans.  Consumer
loans as a percentage of total net loans outstanding were 1.0% at June 30, 1999,
1.1% at December 31, 1998,  1.6% at December 31, 1997,  and 7.7% at December 31,
1996.  Consumer loans include loans to individuals and business customers.

     Automobile  loans  were $1.2  million  or 60.0%,  mobile  home  loans  were
$100,000 or 5.0%,  and personal  loans were $700,000 or 35.0% of total  consumer
loans at June 30, 1999. Automobile loans were $1.2 million or 57.1%, mobile home
loans were $100,000 or 4.8%,  and personal loans were $800,000 or 38.1% of total
consumer  loans at December  31,  1998.  Automobile  loans were $1.4  million or
58.3%,  personal loans were $0.7 million or 29.2%, and other consumer loans were
$300,000 or 12.5% of total consumer loans at December 31, 1997. Automobile loans
were $1.5 million or 60.0%,  dealer auto loans (the dealer auto loan program was
discontinued  in 1997) were $300,000 or 12.0%,  personal  loans were $500,000 or
20.0%, and other consumer loans were $200,000 or 8.0% of total consumer loans at
December 31, 1996.

     Humboldt Bancorp's  automobile loans are generally  underwritten in amounts
up to 80% of the lesser of the purchase price of the automobile or, with respect
to used  automobiles,  the loan value as published  by the  National  Automobile
Dealers  Association.  The terms of most  such  loans do not  exceed 60  months.


<PAGE>51



Humboldt  Bancorp  requires that the vehicles be insured and Humboldt Bancorp be
listed as loss payee on the insurance policy.

     Consumer  lending affords  Humboldt  Bancorp the opportunity to earn yields
higher than those  obtainable on  single-family  residential  lending.  However,
consumer  loans  entail  greater  risk  than  do  residential   mortgage  loans,
particularly  in the case of loans  which are  secured  by  rapidly  depreciable
assets  such as  automobiles  or are  unsecured.  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  events  such as job loss,
divorce,  illness or personal  bankruptcy.  Further,  the application of various
state and federal laws,  including  federal and state  bankruptcy and insolvency
law,  may limit the amount  which may be  recovered.  In  underwriting  consumer
loans,  Humboldt Bancorp considers the borrower's credit history, an analysis of
the  borrower's  income  and  ability  to repay the  loan,  and the value of the
collateral.

Maturities  of Loans  and  Leases  . The  following  table  shows  the  maturity
distribution  of Humboldt  Bancorp's loan  portfolio with principal  balances of
loans indicated by both fixed and floating rate categories.

<TABLE>

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

(Dollars in                        December 31, 1998                                      June 30, 1999
Thousands)
                 ---------------------------------------------------- ----------------------------------------------------
                              Due after one                                          Due after one
                  Due in one   year through   Due after                Due in one     year through  Due after
                 year or less   five years   five years  Total loans  year or less    five years   five years  Total loans
                 ------------ ------------- -----------  ------------ ------------- ------------- ----------- ------------

Fixed rate         $  14,114     $  34,153    $ 31,795     $  80,062     $   8,341     $  32,790    $ 33,963    $  75,094
Variable rate         81,327        26,388       2,040       109,755        89,509        34,981       2,223      126,713
                 ----------- ------------- -----------  ------------ ------------- ------------- ----------- ------------
  Total loans      $  95,441     $  60,541    $ 33,835     $ 189,817     $  97,850     $  67,771    $ 36,186    $ 201,807
                 =========== ============= ===========  ============ ============= ============= =========== ============

</TABLE>

     Humboldt  Bancorp's  renewal policy is that all maturing loans are reviewed
on a  case-by-case  basis,  new  financial  statements  are  requested  from the
borrower and an in-depth  credit  analysis is performed after which the loan may
be extended, renewed,  restructured or demand made for payment in full depending
upon the circumstances.

Loan Losses and Recoveries

     Humboldt  Bancorp  maintains a reserve for loan and lease losses at a level
that management of Humboldt  Bancorp  considers  adequate for losses that can be
reasonably anticipated. Humboldt Bancorp's reserve for loan and lease losses was
$3.3 million and $2.6 million at June 30, 1999 and 1998, respectively.  Humboldt
Bancorp's  reserve for loan and lease losses was $3.1, $ 2.4,  $2.1,  $1.9,  and
$1.3 million at December 31, 1998, 1997, 1996, 1995 and 1994, respectively.

     The Issuing Bankcard (Credit Card) Department's  reserve also constitutes a
portion of Humboldt  Bancorp's  reserves.  The Issuing  Bankcard  (Credit  Card)
Department  was  established  in  1996.  The  Issuing   Bankcard  (Credit  Card)
Department's reserve at June 30, 1999 was $200,000 or 6.1%, and at June 30, 1998
was $300,000 or 11.5%, of total  reserves.  The Issuing  Bankcard  (Credit Card)
Department's  reserve at December 31, 1996 was $100,000 or 4.8%, at December 31,
1997 was $300,000 or 12.5%,  and at December  31, 1998 was $300,000 or 9.7%,  of

<PAGE>52



total  reserves.  The increase in Issuing  Bankcard  (Credit Card)  Department's
reserves  from  1996 to 1998  both as to  amount  and as a  percentage  of total
reserves is  attributable  to the  Issuing  Bankcard(Credit  Card)  Department's
increase in the number of credit card accounts.  Since early 1997, Humboldt Bank
has  focused on its  customer  base for  issuing  Humboldt  Bank  credit  cards.
Accordingly,  reserves for the Issuing Bankcard (Credit Card) Department at June
30, 1999 has decreased from reserves at June 30, 1998 and December 31, 1998.

     The Merchant Bankcard's  Department's reserves are separately accounted for
as a liability of Humboldt  Bank on its financial  statement  since there are no
loans associated with such reserves.

     The  adequacy  of the reserve for loan losses is measured in the context of
several key ratios and factors  discussed  below.  The reserve is increased by a
charge to operating  expenses and is reduced by net charge-offs  which are loans
actually  removed  from  the  consolidated   balance  sheet  after  netting  out
recoveries on previously  charged-off  assets.  Humboldt  Bancorp's policy is to
charge-off loans when, in management's opinion, the loan or a portion thereof is
deemed uncollectible,  although concerted efforts are made to maximize recovery.
Humboldt  Bancorp's  historical net loan losses or recoveries stem from Humboldt
Bancorp's  underwriting  and collection  practices,  and the quality of the loan
portfolio.

     During the first six months of 1999,  loan  charge-offs  net of  recoveries
were $272,000, compared to $759,000 during the six months ended June 30, 1998, a
64.2% decrease in loan charge-offs net of recoveries.  This decrease is directly
related to the planned reduction in credit card receivables  through the sale of
certain  credit card  portfolios  and the  cessation  of new credit card issuing
programs.  Charge-offs  recorded  for the six months  ended  June 30,  1999 were
consistent with Humboldt Bancorp's  historical  experience in view of the growth
in its  loan  portfolio.  Management  expects  its  current  loan  underwriting,
oversight and  collection  policies to promote high grade quality and limit loan
losses.  These  policies  include  aggressive  action to limit credit  losses by
lowering  lending  authorities,  when  and if  appropriate.  As  part  of  these
policies,  Humboldt  Bancorp  has  hired  additional  staff  to  support  credit
administration  functions.  Therefore,  management  believes its  charge-off and
recovery  experience  for the  remainder of 1999 will be  comparable  to that of
prior years.

     For the years ending  December 31, 1998,  1997,  1996,  1995 and 1994, loan
charge-offs net of recoveries were $1.4 million,  $548,000,  $255,000,  $255,000
and $310,000,  respectively.  These amounts  represented 0.8%, 0.4%, 0.2%, 0.3%,
and 0.3%, respectively,  of average loans outstanding. The increase from 1997 to
1998 is attributable to credit cards,  lease and real estate.  The increase from
1996 to 1997 is attributable to credit cards.

     The  following  table  summarizes  the  changes in the reserve for loan and
lease losses for the periods shown:

<TABLE>

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

                                                                                             Six Months Ended
(Dollars in Thousands)                             Year Ended December 31,                       June 30,
                                    ------------------------------------------------------  -------------------
                                      1994       1995       1996        1997       1998      1998       1999
                                    ---------  ---------  ----------  ---------  ---------  -------- ----------
Reserve for loan and lease losses
balance, beginning of period         $   858  $  1,331    $  1,868   $  2,146   $  2,371    $2,371   $  3,055
                                      ------   -------    --------   --------   --------    ------   --------

Loans and leases charged off:
  Real estate                              -         -         (46)         -       (141)     (130)       (15)
  Commercial                               -       (11)       (122)      (193)      (191)     (161)      (121)

</TABLE>

<PAGE>53
<TABLE>
<S>                                     <C>       <C>        <C>        <C>         <C>        <C>      <C>

                                                                                             Six Months Ended
(Dollars in Thousands)                             Year Ended December 31,                       June 30,
                                    ------------------------------------------------------  -------------------

  Consumer                               (20)      (23)        (29)       (11)       (25)       (8)       (17)
  Lease financing                       (363)     (254)       (132)      (124)      (316)     (128)       (80)
  Credit card and related accounts         -         -           -       (475)      (956)     (439)      (298)
  Other                                    -       (30)        (45)        (7)        (5)        -          -
                                        ----      -----       ----       -----   --------     -----      -----
    Total loans and leases charged off  (383)     (318)       (374)      (810)    (1,634)     (866)      (531)
Recoveries:
  Real estate                              -         -           -          -          -         -         98
  Commercial                               7         9          78        129         54        55          4
  Consumer                                 4         4           5          9          8         3          3
  Lease financing                         62        49          34         34         24         6          9
  Credit card and related accounts         -         -           -         87        105        43        145
  Other
                                           -         1           2          3          3         -          -
  Total Recoveries                     ------    -----     -------    -------    -------   -------    -------
                                          73        63         119        262        194       107        259
                                       ------    -----     -------    -------    -------   -------    -------
Net (charge-offs) recoveries            (310)     (255)       (255)      (548)    (1,440)     (759)      (272)
Provision charged to operations          783       792         533        773      2,124     1,024        506
                                       ------    ------     ------    -------    -------   -------    -------
Reserve for loan and lease losses
balance, end of period               $ 1,331  $  1,868    $  2,146   $  2,371   $  3,055  $  2,636   $  3,289
                                     =======    =======     ======   ========   ========    ======   ========

Loans and leases outstanding at end
of period, net of unearned interest  $93,793  $116,985    $144,970   $159,883   $189,093  $175,333   $201,006
income                               =======   ========    =======   ========   ========  ========   ========



Average loans and leases
outstanding for the period           $89,977   $102,931   $134,617   $151,695   $175,173  $168,590   $192,945
                                     =======   ========   ========   ========   ========  ========   ========


Ratio of net loans and leases
  charged off (recovered) to
  average loans and                     0.34%      0.25%      0.19%      0.36%      0.82%      .90%      0.28%
  leases outstanding
Ratio of reserve for loan and lease
losses to loans and leases at end       1.42%      1.60%      1.48%      1.48%      1.62%     1.50%      1.64%
of period

</TABLE>

     The  adequacy  of the reserve for loan losses is measured in the context of
several key ratios and factors including:  (1) the ratio of the reserve to total
outstanding  loans; (2) the ratio of total  nonperforming  loans to total loans;
and, (3) the ratio of net charge-offs (recoveries) to average loans outstanding.
Additional factors  considered in establishing an appropriate  reserve include a
careful  assessment  of the  financial  condition of the  borrower;  a realistic
determination of the value and adequacy of underlying collateral;  the condition
of the local economy and the condition of the specific industry of the borrower;
comprehensive analysis of the levels and trends of loan categories; and a review
of delinquent and classified loans. Management's evaluation is based on a system
whereby each loan is "graded" at the time of origination,  extension or renewal.
Each grade is assessed a risk factor, which is calculated to assess the adequacy
of the allowance for loan losses.  Further,  management  considers other factors
including  changes  in the  nature  and  volume of the loan  portfolio,  overall
portfolio quality,  loan  concentrations,  trends in the level of delinquent and
classified  loans,  specific  problem  loans and  commitments,  and  current and
anticipated economic conditions.

     Since  1994,  Humboldt  Bancorp's  ratio of the  reserve for loan losses to
total loans has ranged from 1.4% to 1.6%.  The amounts  provided by these ratios
have been sufficient to fund Humboldt Bancorp's charge-offs, which have not been
historically  significant,  and to  provide  for  potential  losses  as the loan
portfolio  has grown.  From 1994 through June 30, 1999,  nonperforming  loans to
total loans have ranged from a low of 0.3% to a high of 1.1%. For the five years
ended  December  31,  1998,  net  charge-offs  ranged from .2% to .8% of average
loans.

<PAGE>54



     On a  monthly  basis,  management  considers  the  factors  that  follow in
establishing  Humboldt Bancorp's Allowance for Loan and Lease Losses (ALLL). The
results are reported to the board of directors on a quarterly basis.

     o    Management  considers whether there have been any significant  changes
          in Humboldt Bancorp's policies and procedures,  including underwriting
          standards and  collections,  charge-offs,  and recovery  practices.

     o    Management keeps abreast of the local economic and business conditions
          through the board of directors and various organizations.

     o    Management  considers any major changes regarding the lending officers
          and staff.

     o    Humboldt  Bancorp  obtains  quarterly  outside credit reviews for loan
          write-ups and grade changes.

     o    The Loan Review/Compliance  Department reviews a sampling of loans not
          covered  by the  quarterly  outside  review  and  reports to the Chief
          Credit Officer on a monthly basis.

     o    Management   prepares   concentration   reports  in  which  loans  are
          segregated to better manage the portfolios.

     o    On a limited  basis,  Humboldt  Bancorp  will extend the maturity of a
          loan if it is awaiting  current customer  financial  statements or for
          valid  reasons.  Renewals and  extensions are not granted for the sole
          purpose of keeping a loan current.

     o    On  a  regular  basis,   management  compares  Humboldt  Bancorp  loan
          portfolios to its peer group in various categories.

Non-Performing Assets

     Humboldt  Bancorp's  policy is to recognize  interest  income on an accrual
basis unless the full  collectibility  of principal  and interest is  uncertain.
Loans  that are  delinquent  90 days or more,  unless  well  secured  and in the
process  of  collection,  are  placed on  nonaccrual  status on a cash basis and
previously  accrued  but  uncollected   interest  is  reversed  against  income.
Thereafter, income is recognized only as it is collected in cash. Collectibility
is determined by considering  the  borrower's  financial  condition,  cash flow,
quality of  management,  the existence of collateral or guarantees and the state
of the local economy.

     The following table provides information with respect to all non-performing
assets.

<TABLE>

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

(Dollars in Thousands)                                    December 31                            June 30,
                                 -------------------------------------------------------------- ------------
                                    1994        1995        1996         1997         1998         1999
                                 ----------- -----------  ----------  ------------ ------------ ------------
Loans on nonaccrual status          $    74     $   619     $   218      $    838     $    311     $    968
Loans - leases past due -
  greater than 90 days                  363         261         159           843          241          113
Restructured loans
  Total nonperforming loans              73          75           -            23            -           92
                                         --          --           -            --            -           --
                                        510         955         377         1,704          552        1,173

<PAGE>55


(Dollars in Thousands)                                    December 31                            June 30,
                                 -------------------------------------------------------------- ------------
  Other real estate owned                 -           -         233           148          175          175
                                    -------     -------     -------     ---------     --------    ---------
    Total Nonperforming Assets     $    510    $    955     $   610     $   1,852     $    727    $   1,348
                                    =======     =======     =======     =========     ========    =========
Allowance for loan losses          $  1,331    $  1,868     $ 2,146     $   2,371     $  3,055    $   3,289
Ratio of total nonperforming
  assets to total assets               0.33%       0.49%       0.28%         0.65%        0.23%        0.41%
Ratio of total nonperforming
  loans to total loans                 0.54%       0.81%       0.26%         1.06%        0.29%        0.58%
Ratio of allowance for loan
  losses to total non-
  performing assets                  260.98%     195.60%     351.80%       128.02%      420.22%      234.99%

</TABLE>

     The  increase  in  non-performing  assets  at June 30,  1999,  compared  to
December  31,  1998,  is  primarily  due to an increase in loans on  non-accrual
status and restructured  loans offset by a decrease in loans and leases past due
90 days or more.

     The decrease in  non-performing  assets at December  31, 1998,  compared to
December 31, 1997, is primarily due to decreases in loans on non-accrual status,
restructured  loans and in loans and leases past due 90 days or more offset by a
small increase in other real estate owned.

     The increase in  non-performing  assets at December  31, 1997,  compared to
December 31, 1996, is primarily due to increases in loans on non-accrual status,
restructured loans and in loans and leases past due 90 days or more offset by an
increase in other real estate owned.

     The table  below  shows the gross  interest  income  that  would  have been
recorded  at June 30,  1999,  and  December  31,  1998,  if these loans had been
current  in  accordance  with  their  original  terms  and had been  outstanding
throughout the period or since  origination  if new for part of the period;  and
the amount of interest  that was  included  in net income for the period.  There
were no restructured loans 90 days past due at December 31, 1998, or at June 30,
1999.

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


         (In Dollars)                       December 31, 1998               June 30, 1999
                                        --------------------------     -------------------------
                                           Gross       Interest           Gross      Interest
                                          Income        Earned           Income        Earned
                                        ------------  ------------     ------------  -----------
         Non-accrual loans                 $ 56,269     $ 19,789         $ 17,347      $ 4,403
         Other real estate owned           $ 15,300     $      -         $  6,016      $     -

</TABLE>

Potential Problem Loans

     At June 30,  1999  and  December  31,  1998,  there  were no loans or other
interest bearing assets  classified for regulatory  purposes as loss,  doubtful,
substandard  or special  mention that (a)  represent or resulted  from trends or
uncertainties  which  management  anticipates  could have a  material  impact on
future operating  results,  liquidity or capital  resources,  or (b) represented
material  credits or assets about which  management had  information  that would
cause  serious  doubt as to the  ability  of the  borrower  to  comply  with the
repayment terms.

<PAGE>56



Deposits

     The following table sets forth the average  balances of Humboldt  Bancorp's
interest-bearing  deposits,  interest  expense,  and average  rates paid for the
periods indicated:

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

(Dollars in Thousands)        Year Ended December 31, 1997     Year Ended December 31, 1998        Six Months Ended June 30,
                                                                                                             1999
                              ------------------------------  --------------------------------   ------------------------------
                              Average    Interest  Average    Average     Interest   Average     Average    Interest   Average
                               Balance   Expense     Rate      Balance     Expense     Rate       Balance    Expense    Rate
                              ---------- --------- ---------  ----------- ---------- ---------   ---------- ---------- --------
Non-interest-bearing deposits  $ 59,050    $    -         -%   $  83,965     $    -      0.00%    $101,024     $    -        -%
Interest-bearing accounts:
Interest-bearing checking        46,177     1,157      2.51       51,609      1,061      2.06       52,146        428     1.65
Savings                          19,976       359      1.80       20,985        378      1.80       20,426        166     1.64
Time deposits
                               --------    ------    ------    ----------    --------   --------   -------     ------     ----
                                100,072     5,457      5.45      114,633      6,126      5.34      118,018      2,841     4.85
                               --------    ------    ------    ----------    --------   --------   -------     ------     ----
  Total interest-bearing
        accounts
                                166,225     6,973      4.19      187,227      7,565      4.04      190,590      3,435     3.63
                                -------     -----      ----      -------      -----      ----      -------      -----     ----
Total Deposits                 $225,275   $ 6,973      3.10%   $ 271,192   $  7,565      2.79%    $291,614   $  3,435     2.38%
                               ========   =======    ======    =========   ========    ======     ========   ========   ======


</TABLE>

     Total deposits  increased from the year ended December 31, 1998, to the six
months ended June 30, 1999, by $6.6 million, or 2.3%. Management attributes this
increase to Humboldt  Bancorp's ongoing marketing  efforts.  Changes occurred in
three of the four deposit categories: non-interest-bearing deposits increased by
5.5%,  interest-bearing  demand  deposits  increased by 4.6%,  savings  accounts
decreased by 7.8%, and time deposits increased by 0.5%.

     At December 31, 1998,  total deposits were $284.0  million,  an increase of
$28.8  million or 11.3% from total  deposits of $255.2  million at December  31,
1997.  Total  deposits  were $255.2  million,  an increase of $62.6 million with
32.5% from total deposits of $192.6 million at December 31, 1996.

     Deposit  growth in 1998 was due  primarily to internal  growth and not as a
result  of  acquisitions.  The  growth in 1997 was the  result of both  internal
growth and the  acquisition  of the  Garberville  office.  The growth in deposit
accounts has primarily been in interest-bearing and non-interest-bearing  demand
accounts     particularly    from    our    Merchant    Bankcard     operations.
Non-interest-bearing  demand deposits  continued to be a significant  portion of
Humboldt  Bancorp's  deposit  base.  To the  extent  Humboldt  Bancorp  can fund
operations with these  deposits,  net interest  spread,  which is the difference
between interest income and interest  expense,  will improve.  At June 30, 1999,
non-interest  bearing demand deposits accounted for 35.2% of total deposits,  up
slightly from 34.1% as of December 31, 1998.

     Interest-bearing  deposits  consist  of  money  market,  savings,  and time
certificate accounts.  Interest-bearing account balances tend to grow or decline
as Humboldt  Bancorp adjusts its pricing and product  strategies based on market
conditions,  including  competing  deposit  products.  At June 30,  1999,  total
interest-bearing  deposit  accounts  were  $188.3  million,  an increase of $1.2
million,  or 0.6%,  from  December 31, 1998.  Interest-bearing  demand  accounts
increased  $2.7  million,  or 1.5%,  from  December 31, 1997 to 1998,  and $42.3
million, or 29.7%, from 1996 to 1997.

     At June 30,  1999,  time  certificates  of  deposits  in excess of $100,000
totaled $ 48.3 million,  or 16.6% of total outstanding  deposits,  compared to $
46.4  million,  or 16.3%,  of total  outstanding  deposits at December 31, 1998,
$40.6 million, or 15.9%, of total outstanding deposits at December 31, 1997, and
$26.4 million,  or 13.7%,  of total  outstanding  deposits at December 31, 1996.

<PAGE>57



Humboldt  Bancorp has never had  brokered  deposits  and does not intend to seek
these deposits.  All  public-entity  time certificates of deposit are from local
government agencies located in Humboldt and Trinity Counties.

     The majority of  certificates  of deposit in  denominations  of $100,000 or
more in the  past  have  tended  to  mature  in less  than  one  year,  however,
management can give no assurance that this trend will continue in the future.

     The following  table sets forth,  by time  remaining to maturity,  all time
certificates of deposit accounts outstanding at June 30, 1999.


        (Dollars in Thousands)                               June 30, 1999
                                                             --------------

        Three months or less                                      $  51,848
        Over three through twelve months                             52,642
        Over one year to three years                                 10,208
        Over three years                                              1,761
                                                             --------------
        Total                                                     $ 116,459
                                                             ==============

Short-Term Borrowings

     The following table sets forth certain information with respect to Humboldt
Bancorp's  short-term  borrowings as of December 31, 1996,  1997,  and 1998, and
June 30, 1999.

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

(Dollars in Thousands)                                    December 31,           June 30,
                                                   ----------------------------  --------
                                                     1996      1997     1998      1999
                                                   --------- --------- --------  --------
Amount outstanding at end of period                 $   775   $ 1,761   $ 3,402   $ 4,660
Weighted average interest rate at end of period        6.19%     6.18%    6.13%      6.79%
Maximum amount outstanding at any month-end and
during the year                                     $   786   $ 1,774   $ 3,457   $ 4,688
Average amount outstanding during the period        $   784   $   845   $ 3,003   $ 4,390
Average weighted interested rate during the period     6.19%     6.19%    6.15%      6.70%

</TABLE>

Shareholders' Equity

     Shareholders'  equity increased $2.0 million during the first six months of
1999. Shareholders' equity at June 30, 1999, was $29.8 million compared to $27.8
million at December  31,  1998.  This is an  increase  of $4.2  million or 17.8%
compared with $23.6 million at December 31, 1997,  which was an increase of $4.0
million or 20.4% compared with the $19.6 million at December 31, 1996.

     The   increase  in  the  first  half  of  1999   reflects  net  income  and
comprehensive income of $1.7 million and $200,000 in exercised stock options.

Asset-Liability Management and Interest Rate Sensitivity

     The  operating  income  and net  income  of  Humboldt  Bancorp  depend to a
substantial  extent on "rate  differentials,"  i.e., the difference  between the
income  Humboldt  Bancorp  receives  from loans,  securities  and other  earning

<PAGE>58



assets,  and the  interest  expense it pays on deposits  and other  liabilities.
Interest income and interest expense are affected by general economic conditions
and by competition in the marketplace.  Humboldt  Bancorp's interest and pricing
strategies are driven by its  asset-liability  management  analysis and by local
market conditions.

     Humboldt  Bancorp seeks to manage its assets and  liabilities to generate a
stable  level of earnings in response to changing  interest  rates and to manage
its  interest  rate  risk.   Humboldt  Bancorp  further  strives  to  serve  its
communities   and   customers   through   deployment   of  its  resources  on  a
corporate-wide  basis so that  qualified  loan  demands  may be funded  wherever
necessary in its branch  banking  system.  Asset/liability  management  involves
managing the  relationship  between  interest rate sensitive assets and interest
rate sensitive liabilities.

     The interest rate sensitivity of Humboldt Bancorp is measured over time and
is based on Humboldt  Bancorp's  ability to reprice its assets and  liabilities.
The  opportunity  to reprice  assets in the same dollar  amounts and at the same
time as  liabilities  would  minimize  interest  rate risk in any interest  rate
environment.  The  difference  between  the  amount  of assets  and  liabilities
repriced at the same time is referred to as the "gap." This gap  represents  the
risk, or opportunity,  in repricing. In general, if more assets than liabilities
are repriced at a given time in a rising rate  environment,  net interest income
would improve,  and in a declining rate  environment,  net interest income would
deteriorate.  If more  liabilities  than  assets  were  repriced  under the same
conditions,  the  opposite  results  would  prevail.  Humboldt  Bancorp is asset
sensitive  and its near term  performance  could be enhanced by rising rates and
negatively  affected by falling  rates due mainly to the  significant  amount of
earning assets tied to prime.

     Interest  Rate Risk.  The table  below  shows the  potential  change in NIM
(before  taxes) if rates  change as of June 30, 1999.  NIM is the "net  interest
margin" which is the spread or difference  between  interest-earning  assets and
interest-paying  liabilities.  Humboldt Bancorp's NIM tends to increase if rates
rise,  and tends to decline if rates fall.  The cause of this exposure is due to
Humboldt  Bancorp's  concentration  of short-term and rate sensitive loans as of
June 30, 1999.

     Economic Risk.  Humboldt  Bancorp also measures the potential change in the
net present value of Humboldt  Bancorp's net existing  assets and liabilities if
rates  change (the  "economic  value of equity" or "EVE").  The table below also
shows the EVE. The EVE is  determined  by valuing  Humboldt  Bancorp  assets and
liabilities as of June 30, 1999,  using a present value cash flow calculation as
if Humboldt Bancorp is liquidated.  The EVE declines when rates increase because
there are more fixed rate assets than liabilities.  However,  Humboldt Bancorp's
NIM earnings  would also  increase as rates  increased  (from the interest  rate
risk) and this benefit would offset the decline in EVE.

<TABLE>
<S>              <C>                      <C>                <C>                      <C>
                                                             % Change in NIM
                                          Change in NIM       to Shareholder
                   Change in              (In thousands           Equity
                 Interest Rates             pre-tax)             (pre-tax)             % of EVE
                 --------------           -------------       --------------          ---------
                      +2%                    $   660               2.3 %                 (9)%
                      +1%                    $   346               1.2 %                 (5)%
                      -1%                    $  (375)             (1.3)%                  5 %
                      -2%                    $  (783)             (2.7)%                  9 %

</TABLE>

<PAGE>59

     The following table sets forth the repricing  opportunities  for the assets
and liabilities of Humboldt Bancorp at June 30, 1999. Assets and liabilities are
classified by the earliest possible repricing date or maturity,  whichever comes
first.

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


                                                                   Repricing In
                                      --------------------------------------------------------------------
                                                    Three        One                   Five
                                       Less Than   Through     Through      Three      Years       Over         Non-
                                        Three       Twelve      Three      Through    Through     Fifteen     Interest
(Dollars in Thousands)                 Months       Months      Years    Five Years   Fifteen      Years      Bearing     Total
                                                                                       Years
                                      ----------- ---------- ---------- ----------- ----------- ---------- ----------- -----------

Assets:
  Net Loans                            $  83,708    $  13,341  $  27,636   $  40,134   $  21,837  $  14,350   $       -  $  201,006
  Investment Securities                        -       12,732     23,635      10,052      15,751      5,272           -      67,442
  Federal Funds Sold                      10,534            -          -           -           -          -           -      10,534
  FHLB Stock                                   -            -          -           -           -          -         952         952
  Interest-bearing deposits with banks        20            -          -           -           -          -           -          20
  Non-interest earning assets                  -            -          -           -           -          -      50,435      50,435
                                       ---------    ---------  ---------   ---------   ---------  ---------    --------  ----------
Total Assets                           $ 94,262     $  26,073  $  51,271   $  50,186   $  37,588  $  19,622    $ 51,387  $  330,389
                                       =========    =========  =========   =========   =========  =========    ========  ==========
Liabilities:
  Non-interest-bearing deposits        $       -    $      -   $       -   $       -   $       -  $       -    $102,261  $  102,261
  Interest-bearing deposits              123,735      52,643      10,208       1,761           -          -           -     188,347
  Borrowings                                  22          68         199       4,371           -          -           -       4,660
  Other liabilities                            -           -           -           -           -          -       5,338       5,338
  Stockholders' equity                         -           -           -           -           -          -      29,783      29,783
                                       ----------   --------   ---------   ---------   ---------  ---------    --------  ----------
Total liabilities and stockholders'
equity                                 $ 123,757    $ 52,711   $  10,407   $   6,132   $       -  $       -    $137,382  $  330,389
                                       ==========   ========   =========   =========   =========  =========    ========  ==========
Interest rate sensitivity gap          $ (29,495)   $(26,638)  $  40,864   $  44,054   $  37,588  $  19,622
Cumulative interest rate sensitivity   $ (29,495)   $(56,133)  $ (15,269)  $  28,785   $  66,373  $  85,995
gap

</TABLE>

     The net cumulative Gap position is slightly negative in three years or less
since more  liabilities  than assets  appear to reprice  during that time frame.
However,  this exposure to increasing  rates is mitigated by deposit rates which
are not expected to reprice  rapidly in an  increasing  rate  environment  and a
higher than normal  level of  short-term  cash (not  included in rate  sensitive
assets).  Historically,  Humboldt Bancorp's asset rates change more quickly than
deposit rates, and management feels Humboldt  Bancorp's asset yields will change
more than cost of funds when rates change.

     Although the cumulative Gap position appears  slightly  negative as of June
30, 1999,  management believes that Humboldt Bancorp is somewhat asset sensitive
and has  relatively  low  interest  rate risk.  The net interest  margin  should
increase slightly when rates increase, and shrink somewhat when rates fall. This
interest rate risk is driven by  concentration  of rate sensitive  variable rate
and short-term commercial loans, one of Humboldt Bancorp's major business lines.
Humboldt  Bancorp does have a  significant  amount of fixed rate loans to offset
the  impact  from  repricing  of  short-term  loans.  However,  there  can be no
assurance that  fluctuations in interest rates will not have a material  adverse
impact on Humboldt Bancorp.

Liquidity

     Humboldt  Bancorp's   liquidity  is  primarily  a  reflection  of  Humboldt
Bancorp's  ability to acquire funds to meet loan demand and deposit  withdrawals
and to service other  liabilities as they come due. Humboldt Bancorp has adopted
policies to  maintain a  relatively  liquid  position to enable it to respond to
changes in the financial  environment and ensure  sufficient funds are available
to meet those needs.  Generally,  Humboldt  Bancorp's major sources of liquidity
are customer deposits, sales and maturities of investment securities, the use of

<PAGE>60



federal funds markets, and net cash provided by operating activities.  Scheduled
loan repayments are a relatively  stable source of funds,  while deposit inflows
and unscheduled loan prepayments,  which are influenced by general interest rate
levels,  interest rates available on other  investments,  competition,  economic
conditions,  and other factors,  are not.  Liquid asset  balances  include cash,
amounts   due  from  other   banks,   federal   funds   sold,   and   securities
available-for-sale.  To augment liquidity,  Humboldt Bancorp has a Federal Funds
borrowing arrangement with two correspondent banks totaling $10.5 million.

     Additionally,  Humboldt  Bancorp is a member of the Federal  Home Loan Bank
and through membership has the ability to pledge qualifying collateral for short
term (up to six months) and long-term (up to five years) borrowings.  Management
may  use  this  facility  to  fund  loan  advances  by  pledging   single-family
residential   mortgages  and/or  commercial  real  estate  loans  as  qualifying
collateral.

     The  liquidity  position of Humboldt  Bancorp may be  expressed  as a ratio
defined as cash, due from banks, federal funds sold,  interest-bearing  deposits
and market  value of  available-for-sale  securities  less book value of pledged
securities divided by total assets.


     The following table sets forth certain information with respect to Humboldt
Bancorp's  liquidity as of December 31, 1996,  1997 and 1998, and June 30, 1999.

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

                                                                                   Six
                                                                                  Months
                                                      Year Ended                  Ended
         (Dollars in Thousands)                      December 31,                June 30,
                                         -------------------------------------   ----------
                                            1996         1997         1998         1999
                                         ------------ ------------ -----------   ----------

         Cash and due from banks            $ 10,247    $  21,442    $ 28,626     $ 28,575
         Federal funds sold                    6,570        3,520       2,250       10,534
         Interest earning deposits                20        3,020       3,020           20
         Unpledged securities                 39,933       80,180      57,994       43,674
                                         -----------  -----------  ----------   ----------
         Total liquid assets                $ 56,770    $ 108,162    $ 91,890     $ 82,803
                                         ===========  ===========  ==========   ==========

         Liquid ratios
         Liquid assets to:
         Ending  assets                         26.4%        38.1%       28.7%        25.1%
         Ending  deposits (1)                   29.5%        42.4%       32.4%        28.5%
</TABLE>

(1) Less pledged public deposits.

     The decrease in liquidity at June 30, 1999,  compared to December 31, 1998,
and December 31, 1998,  compared to December 31, 1997, is mainly attributable to
the  pledging  of  investments  for  selected  deposits  and  current  Visa  and
MasterCard  pledging  requirements.  The  increase in  liquidity at December 31,
1997,  compared to December 31, 1996, is attributable to a substantial  increase
in deposits.

<PAGE>61



     The analysis of liquidity also includes a review of the changes that appear
in the  consolidated  statements of cash flows for the first six months of 1999.
The  statement  of cash  flows  includes  operating,  investing,  and  financing
categories.  Operating  activities include net income of $2.1 million,  which is
adjusted for noncash  items and increases or decreases in cash due to changes in
certain assets and liabilities.  Investing  activities consist primarily of both
proceeds from and purchases of  securities,  and the impact of the net growth in
loans.  Financing  activities  present the cash flows  associated  with  deposit
accounts.

     Part  of  Humboldt   Bancorp's  normal  lending  activity  involves  making
commitments to extend credit.  One risk associated with the loan  commitments is
the demand on Humboldt  Bancorp's  liquidity  that would result if a significant
portion  of the  commitments  were  unexpectedly  funded at one  time.  Humboldt
Bancorp assesses the likelihood of projected  funding  requirements by reviewing
historical  patterns,  current and forecasted economic conditions and individual
client funding needs.  At June 30, 1999,  Humboldt  Bancorp had $52.7 million in
undisbursed  commitments  compared to $54.5 million at December 31, 1998,  $47.2
million at December 31, 1997,  and $38.5 million at December 31, 1996.  Further,
management maintains unpledged U.S. Government  securities that are available to
secure additional  borrowings in the form of reverse repurchase  agreements.  At
June 30, 1999,  no U.S.  Government  Treasuries or Agencies at market value were
available for reverse repurchase agreements.  However, Humboldt Bancorp had U.S.
Government  Agency CMO's at market value of  approximately  $24.5  million which
were unpledged. Management believes that this provides Humboldt Bancorp with the
necessary liquid assets to satisfy funding requirements in the unlikely event of
substantially higher than projected customer funding requirements.

Humboldt Bank Plaza

     On June 30,  1998,  Humboldt  Bank  purchased  from an  unaffiliated  party
approximately  29 acres of property  located at 2500 Fifth  Street,  Eureka,  CA
95501.  The property was purchased as a site for the future  Humboldt Bank Plaza
at a cost  of  approximately  $2.9  million.  At June  30,  1998,  the  property
contained  a building  partially  leased to a  pharmacy,  a gas  station,  and a
trailer  park.  The gas  station was sold for  $170,000  on August 4, 1998.  The
pharmacy holds a lease which expires  December 31, 1999,  which  obligated it to
pay monthly  rent of $18,326.  The  trailer  park holds a lease which  currently
expires  September 6, 1999, but which is expected to be extended to December 31,
2000, and which  obligated it to pay monthly rent of $166.66,  plus 12.5% of its
gross rental income and 0.5% of its additional revenues.

     Humboldt  Bank is working with an architect and a  construction  company on
plans to  renovate  the  building  and the  parking  lot so that all of Humboldt
Bancorp's and Humboldt Bank's  administrative  offices and departments  that are
currently  housed in leased  premises  will be able to relocate to the  Humboldt
Bank  Plaza.  Further,  20,090  square  feet of the Plaza  will be leased to the
District  Attorney's Family Support Division,  a Humboldt County agency.  During
the  initial  year of the lease to the  agency,  monthly  lease  income  will be
$27,121.

     Humboldt  Bancorp is internally  financing the cost of the  acquisition and
the  renovation.  Although the final budget has not been  completed or approved,
the estimated cost to renovate the building to house the administrative  offices
and  departments  is between $2.2  million and $2.5  million.  Humboldt  Bancorp
believes it will save  approximately  $136,296  per annum in lease  expenses and
become more efficient by housing all administrative  offices in one building. In
addition,  Humboldt  Bancorp  expects to sell its  current  property  at 6th & G

<PAGE>62



Streets,  Eureka,  California.  This  property  has been  appraised  at  between
$660,000 and $690,000.

Financial Condition

<TABLE>
<S>                      <C>            <C>         <C>          <C>          <C>         <C>          <C>
                                                                                          Six Months
                                                                                            Ended       Increase
(Dollars in Thousands)          Year Ended December 31,           Increase (Decrease)      June 30,    (Decrease)
                         ----------------------------------------------------------------------------- ------------
                                                                  1997 over    1998 over                  12/31/98-
                              1996         1997         1998         1996         1997         1999        6/30/99
                         ------------- ------------ ------------ ------------ ------------ ----------- ------------
Assets                     $ 214,738    $ 284,087    $ 319,975    $  69,349    $  35,888    $ 330,389     $ 10,414
Liabilities                $ 195,138    $ 260,533    $ 292,127    $  65,395    $  31,594    $ 300,606     $  8,479
Shareholders' Equity       $  19,600    $  23,554    $  27,848    $   3,954    $   4,294    $  29,783     $  1,935
</TABLE>

Capital Resources

     The Federal  Reserve Board and the Federal  Deposit  Insurance  Corporation
have  established  minimum  requirements  for capital  adequacy for bank holding
companies and member banks. The requirements address both risk-based capital and
leveraged  capital.   The  regulatory  agencies  may  establish  higher  minimum
requirements  if, for example,  a corporation  has previously  received  special
attention or has a high susceptibility to interest rate risk.


     The following  reflects  Humboldt  Bancorp's various capital ratios at June
30, 1999,  and December 31, 1998,  as compared to regulatory  minimums:

<TABLE>
<S>                                     <C>                    <C>                <C>                 <C>
                                                                                    Minimum              Minimum
                                                                                    Capital               Well
                                        December 31, 1998      June 30, 1999       Requirement         Capitalized
                                        -----------------      -------------       -----------         Requirement
                                                                                                       -----------

Tier I capital                                11.75%               11.98%              4.0%               6.0%
Total risk-based capital                      13.00%               13.23%              8.0%              10.0%
Leverage ratio                                 8.12%                8.67%              4.0%               5.0%

</TABLE>

     No regulatory agency has advised Humboldt Bancorp that it is deficient with
respect to the Tier 1  leverage-ratio.  Management  is  unaware  of any  current
recommendations by regulatory  authorities,  which if implemented,  would have a
material  adverse  impact on future  operating  results,  liquidity  or  capital
resources.

Effects of Inflation

     Assets and liabilities of financial  institutions are principally  monetary
in nature.  Accordingly,  interest rates,  which generally move with the rate of
inflation,  have a  potentially  significant  effect on Humboldt  Bancorp's  net
interest income.  Humboldt Bancorp attempts to limit inflation's impact of rates
and net income margins through a continuing asset/liability management program.

<PAGE>63



Year 2000 Issue

     The Year 2000  problem  arises when  computer  programs  have been  written
having two digits rather than four to define the  applicable  year. As a result,
date-sensitive  software  and/or  hardware may recognize a date having 00 as the
year 1900 rather than the year 2000.  This could  result in a system  failure or
other disruption of operations and impede normal business activities.

     In June  1996,  the  Federal  Financial  Institutions  Examination  Council
alerted the banking industry of the serious challenges that would be encountered
with the Year 2000 issue.  The Federal  Deposit  Insurance  Corporation has also
implemented  a plan to require  compliance  with Year 2000 issues and  regularly
examines its progress.

     Humboldt  Bancorp  formed a committee of senior  company  personnel in late
1997 to address the issue of computer programs and embedded computer chips being
unable to  distinguish  between the year 1900 and the year 2000.  The  committee
meets on a regular basis to evaluate,  review progress, and make recommendations
on the various  phases of the Year 2000 project.  Humboldt  Bancorp is satisfied
with the  progress  made to date and is on track to complete the project in time
for the Year 2000 date change.

Project

     The Humboldt Bancorp-wide project is divided into seven major phases:

     1. The Awareness Phase

     2. The Assessment Phase

     3. The Vendor, Customer and Employee Notification Phase

     4. The Vendor and Customer Response Review Phase

     5. The Testing Phase

     6. The Contingency Phase

     7. The Renovation Phase

     The Awareness  Phase  consisted of gaining  executive level support for the
resources  necessary to perform  compliance  work, for  establishing a Year 2000
project  team and for  developing  an  overall  strategy  that  encompassed  the
in-house core system,  out-sourced systems,  vendors,  customers,  and suppliers
including correspondents. The Awareness Phase is fully completed.

     The Assessment Phase consisted of assessing the size, scope, and complexity
of the problem,  detailing the magnitude of the effort  necessary to address the
Year 2000 project and the  preparation  of a Year 2000 action  plan.  This phase
identified all hardware,  software,  network,  ATM and various other  processing
platforms,  and  customers  and vendor  interdependencies  affected  by the year
2000-date change.  The assessment went beyond  informational  systems to include
environmental systems that are dependent on embedded microchips such as security
systems, elevators and vaults. The Assessment Phase is fully completed.

     The Vendor,  Customer,  and Employee  Notification  Phase  consisted of the
following:

     1. The mailing of letters to critical  vendors  requesting  information  on
their Year 2000 compliance plans and readiness.

<PAGE>64



     2. The  mailing of letters to and  personal  contact  with major  customers
(with special emphasis given key loan customers),  to ascertain their awareness,
preparations and compliance plans relative to the Year 2000 problem.

     3. Humboldt  Bancorp staff members were guest  speakers at several  service
clubs in the area outlining the Year 2000 problem.

     4.  Meetings were held with all staff members  within  Humboldt  Bancorp to
advise them of the Year 2000 problem,  and the steps Humboldt Bancorp was taking
to ensure compliance.

     5.  Humboldt  Bancorp's  Year  2000  Policy  Statement,  as well  as  other
informational  items,  has been  made  available  to both  customers  and  other
interested parties.

     The  Vendor,  Customer,  and  Employee  Notification  Phase  is  completed.
Humboldt  Bancorp,  however,  will  continue  to  keep  vendors,  customers  and
employees updated on its compliance progress and general Year 2000 issues.

     The Testing  Phase is a  multifaceted  process that is critical to the Year
2000  project  and  inherent  in each phase of the project  plan.  This  process
includes the testing of incremental changes to hardware and software components.
In addition to testing upgraded components,  connections with other systems have
been verified to ensure that internal and external users accept all changes. The
committee is assuring the  effective  and timely  completion of all hardware and
software testing prior to final  implementation and has ongoing discussions with
their vendors of their testing efforts.  Humboldt Bancorp has prepared,  and the
board of directors has approved,  Humboldt  Bancorp's Year 2000 Test Plan.  Test
scripts  for all  critical  applications  are  complete  and have been  executed
without  incident.  Humboldt  Bancorp's core operating system was unit tested in
December 1998, with initial end-to-end  interface testing executed in March 1999
and  completed in June 1999.  All  critical  dates have been tested for the core
operating system.  The system has proven to be compliant.  Additional testing of
critical  interfaces to Humboldt  Bancorp's core system was completed by the end
of June 1999. As well, several of the organization's ancillary systems have been
tested without incident. Humboldt Bancorp has completed the necessary testing as
required by its regulatory  agencies.  Additional  "comfort" testing is ongoing,
and Humboldt  Bancorp  intends to continue  testing through the rest of 1999 and
into the Year 2000 (Leap Year).  The additional  testing will cover any upgrades
to existing  systems,  as well as any new hardware or software  Humboldt Bancorp
implements prior to the end of the year.

     The  Contingency  Phase  consists  of  a  comprehensive   plan  to  address
remediation  and business  resumption  functions  that rely on mission  critical
systems.  An updated version of the Contingency Plan, which contains an overview
of Humboldt Bancorp's  contingency  testing and training plans, was completed by
June 30,  1999 and was  submitted  to the  board of  directors  for  review  and
approval on July 15, 1999.  Humboldt  Bancorp  anticipates  that the Contingency
Plan will be a living document,  which will be continuously updated as necessary
through 1999.

     The  Renovation  Phase will consist of  renovating,  replacing and retiring
non-compliant  systems,  as well as  evaluating  Year  2000  code  enhancements,
hardware  and  software  upgrades,  system  replacements  and  other  associated
changes.  Humboldt  Bancorp  anticipates that the Renovation Phase will continue
throughout the remainder of 1999.

<PAGE>65



Costs

     The total cost associated with required  modifications  to become Year 2000
compliant  is not  expected  to be  material  to  Humboldt  Bancorp's  financial
position.  The  estimated  total cost of the Year 2000 project is  approximately
$500,000.  A minimal amount,  other than time of the committee members, has been
expended  on the Year 2000  project  as of June 1999.  Humboldt  Bancorp is also
expensing and reserving  $10,000 a month for possible loan losses caused by Year
2000 problems. This reserve will be approximately $220,000 at December 31, 1999.

Risks

     The failure to correct  material  Year 2000  problems  could  result in the
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such  failures  could  materially  and  adversely  affect  Humboldt
Bancorp's results of operations,  liquidity and financial condition.  Due to the
general  uncertainty  inherent in the Year 2000 problem,  resulting in part from
uncertainty of the Year 2000  readiness of third party  suppliers and customers,
Humboldt  Bancorp is unable to  specifically  determine at this time whether the
consequences  of Year 2000  failures  will have a  material  impact on  Humboldt
Bancorp's results of operations,  liquidity or financial condition. However, its
ongoing  Year  2000  efforts  are  expected  to  significantly  reduce  Humboldt
Bancorp's  level of uncertainty  about the Year 2000 problem and, in particular,
about the Year 2000 compliance and readiness of its critical  vendors.  Humboldt
Bancorp  believes  that,  with   implementation  of  new  business  systems,  if
necessary,  and the completion of the project as scheduled,  the  possibility of
significant interruptions of normal operations should be reduced to a minimum.

Impact of Recent Accounting Pronouncements

     In June 1998,  the FASB  issued SFAS No. 137,  "Accounting  for  Derivative
Instruments and Hedging Activities." This statement  establishes  accounting and
reporting standards for derivative instruments and for hedging activities.  This
new standard is effective for 2000 and is not expected to have a material impact
on the financial statements of Humboldt Bancorp.

     In  October  1998,   the  FASB  issued  SFAS  No.  134,   "Accounting   for
Mortgage-Backed  Securities  Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage  Banking  Enterprise."  SFAS No. 134 amends SFAS No.
65,  "Accounting for Certain Mortgage  Banking  Activities,"  which  establishes
accounting and reporting  standards for selected  activities of mortgage banking
enterprises and other enterprises that conduct operations that are substantially
similar.  SFAS No. 134 requires that after the  securitization of mortgage loans
held for sale,  the  resulting  mortgage-backed  securities  and other  retained
interests should be classified in accordance with SFAS No. 115,  "Accounting for
Certain  Investments  in Debt and Equity  Securities,"  based on its ability and
intent to sell or hold these  investments.  This new standard is  effective  for
1999 and is not expected to have a material  impact on the financial  statements
of Humboldt Bancorp.

<PAGE>66



                          BUSINESS OF HUMBOLDT BANCORP

Introduction

     Humboldt   Bancorp  is  a   multi-bank   holding   company  with  two  bank
subsidiaries,  Humboldt  Bank and Capitol  Valley Bank.  In  addition,  Humboldt
Bancorp  owns  a  50%  interest  in  Bancorp  Financial   Services,   a  leasing
corporation. Reference to Humboldt Bancorp in this section constitutes reference
to Humboldt Bank, and Capitol Valley Bank which began  operations March 3, 1999.
Reference to Humboldt Bank is a reference to just Humboldt Bank and reference to
Capitol Valley Bank is a reference to just Capitol Valley Bank.

     Humboldt Bancorp was incorporated under the laws of the state of California
on January 23, 1995. Humboldt Bancorp initially was organized for the purpose of
becoming the holding  company for Humboldt Bank. On January 2, 1996, the plan of
reorganization  was  effected and shares of Humboldt  Bancorp  common stock were
issued to the  shareholders of Humboldt Bank in exchange for their Humboldt Bank
common stock.  Humboldt  Bancorp  conducts its operations at its main office 701
Fifth Street, Eureka, California 95501.

     Humboldt Bank was incorporated as a California state-licensed bank on March
13, 1989, and began its operations in the Eureka/Humboldt  area of California on
September  13,  1989.  Capitol  Valley  Bank was  incorporated  as a  California
state-licensed bank on December 17, 1998, and began its operations in Roseville,
California on March 3, 1999.  The deposits of Humboldt  Bank and Capitol  Valley
Bank are  insured to  $100,000,  the  maximum  amount  permitted  by the Federal
Deposit Insurance Corporation.

     Humboldt  Bank's head  office is located at 701 Fifth  Street,  Eureka,  CA
95501.  It has  nine  branches.  Humboldt  Bank  plans to open a new  branch  in
Henderson  Center,  Eureka,  California in the second  quarter of the year 2000.
Humboldt  Bank has recently  completed  the  acquisition  of two  branches  from
California Federal Bank located in Eureka and Ukiah, California.  Capitol Valley
Bank is a state,  nonmember bank. Capitol Valley Bank has one main branch office
located  at 1601  Douglas  Boulevard,  Roseville,  CA 95661.  Bancorp  Financial
Services,  a  California  corporation,   makes  consumer  automobile  loans  and
commercial equipment leases, of less than $100,000, to small businesses. Bancorp
Financial  Services is jointly owned by Humboldt  Bancorp and Tehama Bancorp and
began operations in November 1996. Bancorp Financial Services' office is located
at 3 Park Center Drive, Suite 100, Sacramento, CA 95825.

     As of June 30, 1999,  Humboldt  Bancorp had total assets of $330.4 million,
total deposits of $290.6  million,  and  shareholders'  equity of $29.8 million.
Humboldt  Bancorp's  net income for the six months ended June 30, 1999,  and the
year ended  December  31,  1998,  was $2.1  million and $4.0  million  which was
Humboldt Bancorp's ninth consecutive year of increasingly higher net income. For
the year ended December 31, 1998,  Humboldt  Bancorp's  return on average assets
was 1.2% and return on average  equity was 16.0%.  Since the year ended December
31, 1994,  Humboldt  Bancorp has  increased  earnings by an average of 34.3% per
year and increased  return on average  assets from 0.9% in 1994 to 1.2% in 1998.
During the same period, Humboldt Bancorp has achieved a return on average equity
greater than 14.5% each year while maintaining high asset quality.

     From Humboldt Bank's origins as a one-branch bank in Eureka, California, to
a two-bank holding company,  Humboldt Bancorp has grown primarily through branch

<PAGE>67



acquisitions,  new branch  openings,  the introduction of new business lines and
the expansion of non-traditional banking services such as Merchant Bankcard. For
example,  a  significant  part of Humboldt  Bancorp's  growth in earnings can be
attributed to the expansion of business in new business lines including Humboldt
Bank's Merchant Bankcard  services.  For the six months ended June 30, 1999, and
years ended December 31, 1998, 1997, and 1996,  Humboldt  Bancorp's revenue from
other non-interest  income was $8.7 million,  $12.5 million,  $8.1 million,  and
$5.7 million, respectively.

     In 1993, Humboldt Bank acquired its Arcata and McKinleyville  branches from
U.S. Bank which had in turn acquired these branches along with other branches of
HomeFed Bank from the Resolution Trust Corporation. The Arcata and McKinleyville
branches had deposits of approximately $56.0 million at the time of acquisition.
In 1995,  Humboldt  Bank  acquired  its  Loleta,  Weaverville  and Willow  Creek
branches from U.S. Bank. In this  transaction,  Humboldt Bank acquired  deposits
totaling  approximately  $27.1  million  and fixed  assets  and  loans  totaling
approximately  $2.7 million.  In 1997,  Humboldt Bank acquired its  Garberville,
California,  branch from First Nationwide Bank. The Garberville branch had total
deposits of  approximately  $22.9 million at the time of acquisition.  On August
27, 1999,  Humboldt Bank  completed the  acquisition of two branches from CalFed
located in Eureka and Ukiah, California acquiring approximately $0.1 million and
$72.2 million in aggregate loans and deposits, respectively. Management believes
these  branch  acquisitions   strengthen  Humboldt  Bank's  market  position  by
eliminating  competition  in Humboldt  Bank's  primary  region of  Humboldt  and
Trinity counties.

Business Strategy

     Increase  Earning  Assets.  With  the  CalFed  branch  acquisitions,  which
primarily  includes  deposits  with  only a nominal  amount  of loans,  Humboldt
Bancorp will have a 56.2% loan-to-deposit ratio. Our goal is to increase earning
assets in order to raise the loan-to-deposit ratio to approximately 80%. If this
were to happen, we would expect our profitability to increase as higher yielding
loans replace investment  securities on our balance sheet. One of our strategies
to increase  earning  assets is the  acquisition  of Global  Bancorp,  parent of
Capitol Thrift and Loan. Capitol Thrift's branch network extends from central to
southern  California,  and its primary  focus is on loan  products,  rather than
deposit  products.  We expect this  emphasis to  compliment  Humboldt  Bancorp's
current deposit products and marketing focus.

     Aggressively    and   Prudently    Increase   Market   Share   in   Greater
Sacramento/Roseville. Humboldt Bancorp's subsidiary, Capitol Valley Bank, opened
in March 1999 in the Sacramento suburb of Roseville,  California.  Roseville was
selected  for our  expansion  into central  California  because it is one of the
fastest  growing  regions in California.  With  employers like Hewlett  Packard,
N.E.C.,  and Oracle,  more than 14,052 jobs have been  created in the  Roseville
area  over the past 10 years.  Subsequently,  in August  1999  Humboldt  Bancorp
acquired  Silverado Merger  Corporation,  which under the name of Silverado Bank
(In  organization)  had been  raising  capital  in  anticipation  of  opening  a
community  bank in Roseville.  The  acquisition  of Silverado not only removes a
potential competitor from the marketplace,  but more importantly,  we believe it
significantly    increases    our   market    presence    and   depth   in   the
Sacramento/Roseville market.

     Capitalize on Humboldt  Bank's  Market  Position.  Humboldt Bank  currently
holds the largest share of FDIC-insured deposits in Humboldt County at 25.2%. It
also holds  28.2% of  FDIC-insured  deposits in Trinity  County.  Our goal is to
increase  our market  share  position by opening new  branches  and increase the
utilization of our current operations in the region.  Current plans are underway
to open an additional  branch in the Henderson  Center  business area of Eureka.
The  additional  branch should  increase  market share and provide an additional

<PAGE>68



convenient  location to serve Humboldt  Bank's current  customer base.  Humboldt
Bank's new President,  John Dalby,  intends to continue  Humboldt  Bank's strong
sales culture in order to  aggressively  pursue new loan business while strictly
adhering to our prudent and proven loan approval process.

     Continue  to  Seek  Strategic  Acquisitions.   We  intend  to  explore  the
acquisition  of other  community  banks  and  branches  of  larger  banks in the
California  market.  We believe that the  consolidation in the banking industry,
along with  increased  regulatory  burdens,  and concerns  about  technology and
marketing, could likely lead the owners of community banks within this market to
explore the  possibility of sale or  combination  with a  broader-based  holding
company  such as  Humboldt  Bancorp.  From  time to  time,  we have  engaged  in
acquisition  discussions  that will be  beneficial  to us. We believe  that such
opportunities are available and our ability to consummate such acquisitions will
be enhanced by completion of the concurrent  public offering and the creation of
a more active public market for Humboldt Bancorp's stock.

     Increase Efficiency of Operations.  Humboldt Bancorp intends to commence an
in-depth,  corporation-wide  study of  methods  to  reduce  costs  and  increase
revenues as soon as feasible  after the merger.  Given our recent  acquisitions,
and the  introduction of several new products and services,  we believe there is
an opportunity to reduce  redundant  costs within Humboldt  Bancorp,  as well as
introduce existing products and services into our recently acquired operations.

Banking Services

     To retain  existing  customers  and attract new  customers,  Humboldt  Bank
offers a broad range of services,  including  automated teller machines,  credit
card and merchant bankcard services,  ACH services,  and daily courier services.
In addition,  Humboldt Bank maintains close  relationships with its customers by
providing  direct access to senior  management  during and after normal business
hours,  rapid  response  to  customer  requests,  and  specialized  market  area
knowledge of the communities in northern California.

Lending Activities

     Humboldt  Bancorp  concentrates  its  lending  activities  in real  estate,
commercial,  lease  financing,  credit  card and  consumer  loans,  made  almost
exclusively to  individuals  and  businesses  primarily in Northern  California.
Humboldt  Bancorp has no foreign loans.  The net loan and lease  portfolio as of
June 30, 1999 and December 31, 1998,  totaled  $197.7 million and $186.0 million
which represented 68.0% and 65.5% of total deposits and 59.8% and 58.1% of total
assets.  Humboldt Bancorp also generates fee income by servicing mortgage loans.
See "Loan Servicing" below.

     Real Estate Loans and Real Estate Banking Operations

     Real Estate - Construction

     Humboldt Bancorp makes loans to finance the construction of residential and
commercial  properties and to finance land acquisition and development.  At June
30,  1999  and  December  31,  1998,   Humboldt  Bancorp  had  outstanding  real
estate-secured construction loans totaling $23.2 and $20.7 million, representing
11.7% and 11.1% of Humboldt  Bancorp's net loan portfolio.  The concentration in
the  construction  loan  portfolio  has  been on  owner-occupied  single  family
construction loans.

<PAGE>69


     Humboldt  Bancorp's   owner-occupied   single  family   construction  loans
typically have a maturity of up to nine months and are secured by deeds of trust
and usually do not exceed 90% of the appraised value of the home to be built.

     Loans to  developers  for the  purpose  of  acquiring  unimproved  land and
developing  such land into improved  1-to-4 lots typically have a maturity of 12
to 24 months; have a floating rate tied to prime rate; usually do not exceed 75%
of the appraised value; are secured by a first deed of trust and, in the case of
corporations,  are personally guaranteed.  All commercial construction loans are
underwritten  using the actual or estimated  cash flow the secured real property
would provide to an investor in the event of a default by the  borrower.  A debt
coverage  ratio of 1.25:1 and a maximum loan to value of 70% is required in most
cases. To reduce the risks inherent in construction  lending,  Humboldt  Bancorp
limits the number of properties  which can be constructed on a "speculative"  or
unsold  basis by a builder  at any one time to 2 to 4 houses  and  requires  the
borrower or its principals personally to guarantee repayment of the loan.

     Real Estate - Owner-Occupied, Single-Family Residential

     Humboldt Bancorp also originates owner-occupied, single-family, residential
real estate  loans in its market  area.  At June 30, 1999 and December 31, 1998,
Humboldt Bancorp had outstanding owner-occupied, single-family, residential real
estate  loans  totaled  $41.2 and $35.2  million.  Humboldt  Bancorp  originates
fixed-rate  mortgage  loans  and  adjustable-rate  residential  mortgage  loans.
Fixed-rate  mortgages  are  at  competitive  rates  and  adjustable-rate   loans
currently  offered by Humboldt  Bancorp have  interest  rates which adjust every
one, three or five years from the closing date of the loan or on an annual basis
commencing  after an initial  fixed-rate  period of one,  three or five years in
accordance with a designated index, plus a stipulated  margin. The primary index
utilized  by  Humboldt  Bancorp is the  weekly  average  yield on U.S.  Treasury
securities  adjusted  to a  constant  comparable  maturity  equal  to  the  loan
adjustment period, as made available by the Federal Reserve Board (the "Treasury
Rate").   Humboldt   Bancorp   originates   residential   mortgage   loans  with
loan-to-value  ratios  of up to  95%.  On any  mortgage  loan  exceeding  an 80%
loan-to-value  ratio  at the  time of  origination,  however,  Humboldt  Bancorp
requires  private  mortgage  insurance in an amount  intended to reduce Humboldt
Bancorp's  exposure to 80% of the appraised value of the underlying  collateral.
Also, at June 30, 1999, Humboldt Bancorp had approximately $14.5 million in home
equity line of credit loans,  representing  approximately 7.9% of its gross loan
portfolio.  Humboldt  Bancorp's  home  equity  lines of credit  have  adjustable
interest rates tied to the prime interest rate plus a margin.

     Generally,  Humboldt  Bancorp  sells  its  owner-occupied,   single-family,
residential  fixed-rate loans in the secondary market. There were no real estate
loans pending sale at June 30, 1999.

     Real Estate - Commercial and Agricultural

     In order to enhance the yield on and  decrease the average term to maturity
of its assets, Humboldt Bancorp originates permanent loans secured by commercial
real estate.  Humboldt Bancorp's  commercial real estate loan portfolio includes
loans secured by small apartment buildings, strip shopping centers, small office
buildings,  farms  and  other  business  properties,  generally  located  within
Humboldt  Bancorp's primary market area. Real estate commercial and agricultural
loans are secured by both  commercial and  single-family  property.  At June 30,
1999 and December 31, 1998, Humboldt Bancorp had outstanding real estate secured
commercial and agricultural loans totaling $87.4 million and $80.2 million.

<PAGE>70



     Commercial Loans

     Humboldt Bancorp's  commercial loans consist of loans secured by commercial
real estate and commercial business loans, which are not secured by real estate.
For a discussion of Humboldt  Bancorp's  commercial real estate lending see " --
Real Estate - Commercial and Agricultural." Commercial loans are primarily loans
to business  customers and include  revolving  lines of credit,  working capital
loans, equipment financing,  letters of credit and inventory financing.  At June
30, 1999, and December 31, 1998,  Humboldt Bancorp had commercial loans totaling
$34.7  million  and $34.0  million,  representing  17.6%  and 18.3% of  Humboldt
Bancorp's net loan portfolio.

     Typically,  commercial loans are floating rate obligations and are made for
terms  of 5  years  or  less,  depending  on the  purpose  of the  loan  and the
collateral. Such loans generally are secured by equipment and inventory, and, if
possible,  cross-collateralized  by a real estate mortgage,  although commercial
business loans are sometime granted on an unsecured basis. No single  commercial
customer accounted for more than 1.9% of total gross loans at June 30, 1999, and
3.1% of total gross loans at December 31, 1998.

     Lease Financing Loans

     As  of  June  30,  1999,  and  December  31,  1998,  Humboldt  Bancorp  had
outstanding  lease financing loans totaling $7.9 and $9.9 million,  representing
4.0% and 5.3% of Humboldt  Bancorp's net loan portfolio.  Humboldt Bancorp makes
lease  financing  loans to finance  credit card swipe  machines  and other small
ticket leases.  The dollar amount of each lease usually ranges from under $2,000
to $5,000 and the term is  approximately  three to five years.  Humboldt Bancorp
may also generate leases which may be sold to other financial  institutions on a
non-recourse basis.

     Credit Card and Related Service

     Humboldt Bank offers credit card accounts  through its  participation  as a
principal  member  of Visa.  Management  believes  that  providing  credit  card
services to its customers helps Humboldt Bank remain  competitive by offering an
additional  service.  Currently  Humboldt Bank does not actively  solicit credit
card business  beyond its customer  base and market area. At June 30, 1999,  and
December 31, 1998, credit card loans totaled $3.7 and $5.7 million,  or 1.9% and
3.1% of Humboldt Bancorp's net loan portfolio.

     Consumer Loans

     In recent years,  Humboldt  Bancorp has been  successful in its strategy of
increasing its portfolio of consumer  loans.  The consumer  loans  originated by
Humboldt  Bancorp  include  automobile  loans and  miscellaneous  other consumer
loans,  including  unsecured  loans.  At June 30,  1999,  and December 31, 1998,
consumer loans, including loans to individuals,  business customers totaled $2.0
and $2.1 million,  or 1.0% and 1.1% of Humboldt  Bancorp's  net loan  portfolio.
Consumer  lending affords Humboldt Bancorp the opportunity to earn yields higher
than those obtainable on single-family residential lending.

     Other Loans

     As of June 30, 1999 and December 31, 1998, Humboldt Bancorp had outstanding
other loans  totaling $1.7 million and $2.1 million.  These loans consist mainly
of overdrafts of less than 30 days' duration and state and political loans.

<PAGE>71



     Loan Servicing

     Humboldt  Bank may retain  the  servicing  on loans  sold to  institutional
investors, which generates ongoing servicing revenues.  Humboldt Bank's mortgage
and Small  Business  Administration  servicing  portfolio  was $157.9 and $144.5
million at June 30, 1999 and December 31, 1998.

     Loan servicing  includes (a)  collecting  and remitting loan payments,  (b)
accounting for principal and interest,  (c) holding escrow and impound funds for
payment  of taxes and  insurance,  (d) making  inspections  as  required  of the
mortgage  premises,  (e)  collecting  amounts  from  delinquent  mortgages,  (f)
supervising  foreclosures in the event of unremedied defaults, and (g) generally
administering the loans for investors to whom they have been sold.

     Humboldt Bank receives fees for servicing  mortgage  loans.  The fees range
generally from .250% to .375% per annum on the declining  principal  balances of
the loans.  The average service fee collected by Humboldt Bank was .250% for the
six months ended June 30, 1999,  and .250% for the year ended December 31, 1998.
Servicing  fees are  collected  and  retained  by  Humboldt  Bank out of monthly
mortgage payments.  Humboldt Bank's servicing portfolio can be reduced by normal
amortization and prepayment or liquidation of outstanding  loans.  Approximately
90% of the loans serviced by Humboldt Bank have outstanding  balances of greater
than $100,000, and approximately 10% are adjustable rate mortgages.

     Humboldt Bank  accounts for revenue from the sale of loans where  servicing
is retained in  conformity  with the  requirements  of  Statements  of Financial
Accounting  Standards  No.  65 and  the  Financial  Accounting  Standards  Board
Emerging  Issues Task Force Issue No. 88-11.  Gains and losses are recognized at
the time of sale by comparing sales price with carrying value. A premium results
when the interest rate on the loan,  adjusted for a normal service fee,  exceeds
the pass-through yield to the buyer.

     In general,  the value of Humboldt  Bank's loan servicing  portfolio may be
adversely  affected  as mortgage  interest  rates  decline and loan  prepayments
increase.  This would also decrease  income  generated from Humboldt Bank's loan
servicing portfolio. This negative effect on Humboldt Bank's income attributable
to  existing  servicing  may be offset  somewhat  by a rise in  origination  and
servicing income attributable to new loan originations,  which historically have
increased in periods of low mortgage interest rates.

     The  following  table  sets  forth the  dollar  amount of  Humboldt  Bank's
mortgage loan servicing portfolio. Although Humboldt Bank intends to continue to
increase its servicing portfolio, increases will depend on market conditions and
the availability of capital.

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

                                                                         December 31, 1998       June 30, 1999
                                                                         -----------------       -------------
Loan Servicing Portfolio:
Loans originated by Humboldt Bank and sold:                                $142.1 Million         $154.9 Million
Loans originated by Humboldt Bank but awaiting funding:                    $  7.7 Million         $     -0-

</TABLE>

     Humboldt Bank also  services a portfolio of SBA loans which is  anticipated
to increase  during  1999.  As of December 31, 1998,  SBA Loans  originated  and
serviced by Humboldt Bank were $2.4 million,  and as of June 30, 1999, were $3.0
million.

<PAGE>71



     For the most  part,  the Small  Business  Administration  loans are tied to
prime and as a result there are no early payoffs as a result of declining  rates
such as with real estate loans.

Savings and Deposit Activities

     Humboldt Bancorp offers customary banking services  including  personal and
business  checking,  savings accounts,  time  certificates of deposit,  IRA, and
Keogh accounts. Most of Humboldt Bancorp's deposits are obtained from commercial
businesses, professionals, and individuals with high income or net worth.

     The following table sets forth certain information with respect to Humboldt
Bancorp's  savings and deposit  activities as of December 31, 1998, and June 30,
1999.

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


(Dollars in Thousands)                                          December 31, 1998              June 30, 1999
                                                            -------------------------  --------------------------
                                                             Number         Average        Number        Average
                                                               of           Balance          of          Balance
                                                            Accounts                      Accounts
                                                            ---------    -----------     ---------     -----------
Demand deposit accounts                                        11,973    $    10,022        12,944     $     9,691
Savings and money market                                       17,508          2,795        15,462           3,120
Time certificates in excess of $100,000                           252        180,803           288         169,244
Time certificates less than $100,000                            3,566         19,483         3,495          19,509
                                                            ----------   -----------     ---------     -----------
Totals                                                         33,299    $     8,528        32,189     $     9,028
                                                            =========    ===========     =========     ===========

</TABLE>

     Humboldt  Bancorp has not obtained any deposits through deposit brokers and
has no present intention of using brokered deposits as a source of funding.

Merchant Bankcard

     Humboldt  Bank  offers  Merchant  Bankcard  services to  merchants  located
throughout the United States,  including merchants who transact business through
the Internet and merchants  who have had problems  obtaining  Merchant  Bankcard
services from other institutions. Humboldt Bank's Merchant Bankcard Department's
customers  are  nationwide  because  Humboldt  Bank is  able  to  electronically
transact its business.

     Humboldt  Bank  began to  offer  Merchant  Bankcard  services  in 1993.  In
general,  Merchant Bankcard services involve collecting funds for, and crediting
the accounts of,  merchants for sales of merchandise and services to credit card
customers.  For its  services,  Humboldt  Bank  receives a service fee and other
processing fees.

     Initially,  Humboldt Bank marketed its Merchant  Bankcard  services through
independent  service  and  marketing  organizations.   Through  Humboldt  Bank's
Merchant Bankcard  Department,  independent service and marketing  organizations
solicit merchant accounts and performs the service and collection function while
Humboldt Bank provides the accounting and credit  function.  As discussed below,
independent  service and marketing  organizations  may also provide some form of
guarantee to financial institutions that perform the credit function. As of June
30, 1999,  three  independent  service and  marketing  organizations  engaged by
Humboldt  Bank  represented  59,963  merchant  accounts.  Further,  those  three

<PAGE>73



independent sales  organization  represented  $1,372.4 million of total Merchant
Bankcard transactions for the six months ended June 30, 1999.

     In 1997,  Humboldt Bank began an additional unit within  Merchant  Bankcard
services  where all  servicing  aspects of Merchant  Bankcard  are  performed by
Humboldt  Bank.  Humboldt  Bank is then  solely  responsible  for all aspects of
servicing  the  merchant  account,   although  Humboldt  Bank  still  relies  on
independent sales organizations for solicitation of merchants. In turn, Humboldt
Bank is able to retain more income from the service and processing  fee. For the
six months ended June 30, 1999,  merchant  accounts  initiated by Humboldt  Bank
represented $85.2 million of total Merchant Bankcard transactions.

     In the event the customer is dissatisfied  with the merchandise or service,
in general,  a merchant must accept a charge back for a period of 120 days.  The
merchant's  checking account is debited with the charge-back if sufficient funds
exist;  otherwise,  the  merchant's  reserve funds are debited.  If a merchant's
reserves are insufficient to fund the charge-back and an independent service and
marketing  organization  is involved,  Humboldt Bank looks to the applicable and
available   guarantee,   if  any,  of  the  independent  service  and  marketing
organization.  If  the  merchant's  reserve  is  exhausted  and  either  (a)  an
independent  service and marketing  organization is involved but no guarantee is
applicable  or  available,   or  (b)  no   independent   service  and  marketing
organization is involved,  Humboldt Bank uses its internal  reserves to fund the
charge-back.  During the past three years,  because  Humboldt Bank has increased
its own merchant  bankcard  services,  Humboldt  Bank has increased its internal
reserves for charge-backs.

     At June 30, 1999,  and as of December 31, 1998,  1997,  and 1996,  Humboldt
Bank held merchant reserves primarily in non-interest  bearing accounts of $55.4
million,  $47.0 million,  $33.0 million,  and $21.3 million,  respectively,  and
internal  reserves  of $1.24  million,  $1.0  million,  $682,805  and  $582,495,
respectively.

     During the past three  fiscal  years,  Humboldt  Bank's  Merchant  Bankcard
Department has increased in importance to Humboldt Bank's revenues.  For the six
months ended June 30, 1999, and years ended  December 31, 1998,  1997, and 1996,
total  revenues  derived from the Merchant  Bankcard  Department,  including ATM
activities described below, were $6.3 million,  $7.3 million,  $4.3 million, and
$2.6,  respectively,  and  the  Merchant  Bankcard  Department's  personnel  has
increased from 20 employees in 1996 to 76 as of June 30, 1999.

     The VISA  Association  of which  Humboldt  Bank is a  member  has  recently
modified its operating  regulations  to decrease its fraud  ratios.  By December
1999,  all members  must lower their  fraud  ratios to three times the  national
average.  While management does not envision this change to substantially affect
Humboldt Bank's Merchant Bankcard  operations,  this change may adversely affect
future  growth   opportunities.   Further,  the  VISA  Association  has  and  is
considering  other  changes to the  operating  regulations,  such as  processing
limitations  based on capital,  that may adversely affect Humboldt Bank Merchant
Bankcard Department's future growth opportunities.

<PAGE>74



     A  summary  of  the  Merchant  Bankcard   Department's   merchant  bankcard
activities  for the six months ended June 30, 1999 and the years ended  December
31, 1996, 1997 and 1998 is set forth below:

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

                                                                                          For Six
                                                                                        Months Ended
                                                     For Years Ended December 31,          June 30
                                                   ----------------------------------   -------------
                                                     1996        1997         1998           1999
                                                   --------    --------     --------     ------------
         Number of Accounts                          23,821      33,106       62,349           64,073
         Gross Processing Volume (In Millions)     $  1,149    $  1,428     $  2,172     $      1,458

</TABLE>

     A summary of the Merchant Bankcard  Department's  losses in connection with
merchant  bankcard  services  involving  an  independent  service and  marketing
organization,  and for  losses  in  connection  with its own  merchant  bankcard
services when an independent service organization was not involved,  and for the
six months  ended June 30,  1999,  and for the years ended  December  31,  1996,
1997and 1998, is set forth below:

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

                                                                                     For Six
         (Dollars in Thousands)                 For Years Ended December 31,      Months Ended
                                                                                     June 30
                                           ----------------------------------     -------------
                                              1996         1997        1998           1999
                                           --------     --------     --------     -------------
         ISO Servicing Loss                $ 29,250     $ 14,682     $    -        $      -
         Proprietary Loss                  $   -        $   -        $  17,829     $    1,215

</TABLE>

     In 1996, Humboldt Bank began to sponsor ATM placement companies and in 1997
began ATM  funding.  These  activities  are  accounted  for within the  Merchant
Bankcard Department.

     Humboldt Bank contracts with bonded money carriers and correspondent  vault
centers throughout the nation to access cash at any point. Humboldt Bank earns a
fee for each sponsored transaction and a fee for the cash advanced.  For the six
months ended June 30, 1999,  ATM funding was $14.4  million and ATM loss for the
same period was $0. For the year ended  December 31, 1998, ATM funding was $13.9
million, and for the year ended December 31, 1997, was $10.2 million.

Capitol Valley Bank

     In March, 1999,  Humboldt Bancorp contributed capital totaling $4.5 million
to form  Capitol  Valley  Bank.  Capitol  Valley  Bank is located in  Roseville,
California,  and opened for business March 3, 1999.  Humboldt  Bancorp  believes
that  the  Sacramento-Roseville,  California  market  represents  an  attractive
location to do business for a community bank. The Sacramento-Roseville  region's
infrastructure  contains  a major  airport,  deep-water  port,  transcontinental
railroad,  and an interstate freeway system.  Roseville is located approximately
20 miles  northeast  of downtown  Sacramento  and is  primarily  intersected  by
Interstate   80,  which  is  an  artery  off  Interstate  5  and  travels  in  a
northeasterly  direction.  The city of Roseville is an important  link along the
Interstate 80 corridor  linking  Sacramento  and Auburn,  California,  and Reno,
Nevada. Capitol Valley Bank will focus primarily on products and services geared
to individuals, professionals and small and middle-size businesses.

     In September  1999,  Humboldt  Bancorp entered into an agreement to acquire
all the outstanding  shares of Silverado Merger  Corporation which was Silverado
Bank, a bank in  organization,  which had yet to raise the necessary  capital to
open as a commercial banking institution,  for 45,002 shares of Humboldt Bancorp

<PAGE>75



common  stock and warrants to purchase up to 90,000  shares of Humboldt  Bancorp
common  stock at $12.00 per share.  In the event  Capitol  Valley  Bank fails to
achieve certain  business  objectives such as developing new business  accounts,
(a) Humboldt  Bancorp has the right to  repurchase  the 45,002  shares of common
stock for $1.00 each,  and (b) the  warrants to purchase up to 90,000  shares of
common  stock  for  $12.00  per  share  cannot  be  exercised.  As  part  of the
acquisition, Capitol Valley Bank hired Silverado Merger Corporation's president,
and entered into  non-competition  agreements with the shareholders of Silverado
Merger  Corporation   prohibiting  them  from  participating  in  any  financial
institution  within 30 miles of Capitol  Valley Bank until December 31, 2002. In
addition,  Capitol Valley Bank's board was expanded to include three to five new
directors  consisting  of  some  of the  prior  directors  of  Silverado  Merger
Corporation.  Finally, as part of the acquisition  agreement,  some shareholders
and  supporters  of  Silverado  Merger  Corporation  purchased  $1.6  million of
Humboldt  Bancorp's  restricted  common stock at $12.00 per share  pursuant to a
private placement.

     Silverado Merger Corporation has no operations,  and all of its obligations
and  liabilities  were  extinguished   prior  to  consummation  of  the  merger.
Therefore,  Silverado Merger Corporation's  financial statements are immaterial.
Humboldt Bancorp acquired  Silverado Merger Corporation to expand Capitol Valley
Bank's presence in the  Sacramento-Roseville,  California area through  business
associates  and contacts of the former  directors  and  organizers  of Silverado
Merger Corporation.

     As of June 30, 1999,  Capitol Valley Bank had total assets of $8.4 million,
total loans of $2.6 million, and total deposits of $4.3 million.

Bancorp Financial Services

     During 1996,  Humboldt  Bank entered into a joint venture with Tehama Bank,
Red Bluff,  California,  to organize and share  equally in a subsidiary  leasing
company, Bancorp Financial Services. Bancorp Financial Services was organized as
a California corporation on November 25, 1996, and Humboldt Bank and Tehama Bank
each contributed $2.0 million towards its  capitalization as of January 2, 1997.
Subsequently  during 1998,  Humboldt Bank and Tehama Bank each contributed their
interests in Bancorp Financial  Services to their respective  holding companies,
Humboldt Bancorp and Tehama Bancorp.  Bancorp Financial  Services makes consumer
automobile  loans and commercial  equipment  leases,  of less than $100,000,  to
small businesses.

     In addition to making leases and loans, Bancorp Financial Services buys and
services  equipment  lease  contracts  throughout the United States and consumer
automobile  contracts  primarily  in  Northern  California.   Bancorp  Financial
Services acquires  commercial  equipment leases directly from lessors,  brokers,
finance  companies,  banks and thrifts  nationwide.  While it maintains  its own
portfolio  of  contracts,  the  majority  of  acquired  leases  are  sold to its
wholly-owned subsidiary,  BFS Funding Corporation,  which packages the leases as
asset-backed  securities  for placement in the public  market on a  non-recourse
basis.  Bancorp  Financial  Services retains the servicing and management of all
leases it  acquires  regardless  of their  subsequent  sale.  Likewise,  Bancorp
Financial   Services  acquires  consumer   automobile   contracts  from  dealers
throughout  Northern  California and similarly  repackages and sells the payment
streams to institutional  investors in the financial marketplace while retaining
the servicing. In addition to service fees, Bancorp Financial Services generates
income through spreads on its lease portfolio,  loan portfolio,  gains on sales,
and ongoing fees and charges.

<PAGE>76



     Previously, Humboldt Bank purchased leases from Bancorp Financial Services.
It is not  anticipated  that  Humboldt  Bank will  acquire  leases from  Bancorp
Financial Services in the future. In addition, Humboldt Bank has extended credit
to  Bancorp  Financial   Services.   See  "Certain   Relationships  and  Related
Transactions."

     The Bancorp Financial Services board of directors consists of seven members
including  Bancorp  Financial  Services'  Chief  Executive  Officer,   Kevin  D.
Cochrane,  and three members  representing  each of Humboldt  Bancorp and Tehama
Bancorp.  Humboldt Bancorp has elected Theodore S. Mason,  Lawrence Francesconi,
and Gary L. Evans to the board of directors of Bancorp Financial Services.

     Humboldt Bancorp accounts for its investment in Bancorp Financial  Services
using the equity  method.  For the six months ended June 30, 1999, and the years
ended  December  31,  1998 and 1997,  Humboldt  Bancorp  recognized  revenue  of
$167,000 $259,000, and $22,000, respectively.

Acquisition of California Federal Branches

     On August 27, 1999, Humboldt Bank completed the acquisition of two branches
located at 959 Myrtle  Avenue,  Eureka,  CA 95501,  and 607 South State  Street,
Ukiah,  CA  95482,  from  CalFed.  Under the  terms of the  purchase  agreement,
Humboldt Bank acquired all of the assets  relating to CalFed's  Eureka and Ukiah
branch  offices.  Humboldt Bank primarily  acquired the two CalFed  branches for
access to their  deposits.  The purchase price for the two branches was equal to
approximately  3.25% of the aggregate  deposits acquired by Humboldt Bank. Total
deposits  acquired by Humboldt Bank were  approximately  $72.2 million and loans
acquired were approximately $0.1 million.

Acquisition of San Jose, California branch of Capitol Thrift

     On November 5, 1999,  as of the merger,  Humboldt  Bank and Capitol  Thrift
entered into a Branch Purchase and Assumption  Agreement  whereby  Humboldt Bank
will  purchase  the San  Jose,  California  branch  of  Capitol  Thrift.  In the
transaction,  Humboldt Bank will acquire approximately $63 million in assets and
assume  approximately  $63 million in  liabilities.  Humboldt  Bank will acquire
certain assets of the branch and identified  loans,  with a purchase price based
on the amount of

o    cash on hand  including all petty cash,  vault cash,  teller cash, ATM cash
     and prepaid postage maintained at the branch;

o    all office and other supplies of the branch;

o    the cost value of all furniture, fixtures, equipment and software owned and
     located at the branch and specified in the branch purchase agreement; and

o    an amount equal to the  outstanding  principal  balance due and accrued and
     unpaid interest of all loans disclosed and specified in the branch purchase
     agreemen

less the branch  liabilities to be assumed by Humboldt Bank. It is expected that
the assets acquired and liabilities  assumed will be equal and no net funds will
be exchanged between the parties.  Total deposits acquired by Humboldt Bank will
be  approximately  $63  million and loans  acquired  will be  approximately  $63
million.

     The  purpose  of the  branch  purchase  agreement  is to reduce the size of
Capitol  Thrift prior to the merger of Humboldt  Bancorp with Global Bancorp and

<PAGE>77



allow Capitol Thrift to be "well  capitalized" after the merger. As of September
30, 1999,  Capitol Thrift had approximately $120 million in total assets and $11
million in shareholders'  equity. After the branch purchase, it is expected that
Capitol  Thrift  will have  approximately  $57  million in total  assets and $11
million in shareholders' equity. If the merger is not complete,  the acquisition
of the San Jose, California branch will not be completed.

Human Resources

     At June 30,  1999,  Humboldt  Bancorp  employed  a total  of 286  full-time
equivalent employees,  consisting of 89 salaried persons and 197 hourly persons,
respectively.  None  of  Humboldt  Bancorp's  employees  are  represented  by  a
collective  bargaining  group.  Management  considers  its  relations  with  its
employees to be excellent.

Competition

     Humboldt  Bancorp's  primary  market area  consists of Humboldt and Trinity
counties  and nearby  communities  of adjacent  counties.  Humboldt  Bancorp has
recently  entered  into the Placer  county  market  with the  opening of Capitol
Valley Bank in Roseville, California. Humboldt Bank will enter into the San Jose
market  with the  purchase  of the San Jose  branch  of  Capitol  Thrift,  which
purchase will occur immediately prior to the merger.

     Humboldt Bancorp actively competes for all types of deposits and loans with
other banks and financial  institutions located in its service area,  especially
credit  unions which are able to offset more  favorable  savings  rates and loan
rates due primarily to favorable tax treatment.  In California generally,  major
banks and local  regional banks dominate the  commercial  banking  industry.  By
virtue of their larger  capital  bases,  such  institutions  have  substantially
greater  lending  limits  than  those  of  Humboldt  Bancorp,  as  well  as more
locations,  more products and services,  greater  economies of scale and greater
ability  to make  investments  in  technology  for  the  delivery  of  financial
services.

     An  independent  bank's  principal  competitors  for deposits and loans are
other banks,  particularly major banks,  savings and loan  associations,  credit
unions,  thrift and loans, mortgage brokerage companies and insurance companies.
Increased  deregulation  of financial  institutions  has increased  competition.
Other  institutions,  such  as  mutual  funds,  brokerage  houses,  credit  card
companies and even retail  establishments have offered new investment  vehicles,
such as  money-market  funds,  that also  compete with banks.  The  direction of
federal  legislation in recent years favors competition  between different types
of  financial  institutions  and  encourages  new  entrants  into the  financial
services market, and it is anticipated that this trend will continue.

     Humboldt Bancorp's strategy for meeting  competition has been to maintain a
sound capital base and liquidity position,  employ experienced  management,  and
concentrate on particular  segments of the market,  particularly  businesses and
professionals, by offering customers a degree of personal attention that, in the
opinion of management,  is not generally  available  through Humboldt  Bancorp's
larger   competitors.   Humboldt  Bancorp  relies  upon  specialized   services,
responsive handling of customer needs, local promotional activity,  and personal
contacts by its officers,  directors and staff, compared with large multi-branch
banks that  compete  primarily on interest  rates and location of branches.  The
acquisition  of Global Bancorp will increase  Humboldt  Bancorp's loan portfolio
and the  continuation of Capitol  Thrift's  industrial loan charter will provide
favorable  lending  terms so as to  assist  Humboldt  Bancorp  to  compete  with
institutions  for more loans.  No assurance can be given that  Humboldt  Bancorp

<PAGE>78



will be able to compete  successfully for more loans.  Also, no assurance can be
given that,  because of customer  loyalty,  available  products  and services or
other reasons,  customers in Humboldt Bancorp's branches will not withdraw their
business and establish a banking relationship with other competitors.

     Historically,  insurance  companies,  brokerage firms,  credit unions,  and
other  non-bank  competitors  have less  regulation  than  banks and can be more
flexible in the  products  and  services  they  offer.  The  proposed  Financial
Services  Modernization  Act of 1999,  if enacted,  will  eliminate  most of the
separations   between  banks,   brokerage  firms,  and  insurance  companies  by
permitting  securities  firms  and  insurers  to buy  banks  and  for  banks  to
underwrite securities and insurance.  Generally speaking, the Act would increase
competition for community banks such as Humboldt Bank,  Capitol Valley Bank, and
Capitol  Thrift,  but may also cause  consolidations  and  mergers  with  larger
competitors and resources. The Act may also increase cross-border consolidations
and mergers.

Properties

     The  following  table  sets  forth  information  about  Humboldt  Bancorp's
subsidiaries offices as of October 31, 1999.

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

                                                                                                   Occupied
Location                                    Type of Office           Owned/Lease        Size        Since
- --------                                    --------------           -----------        ----       --------
Humboldt Bank

701 Fifth Street, Eureka              Administrative/Main               Owned          19,800        1989
                                      Branch

1063 G Street, Arcata                 Branch                            Owned           4,660        1993

1360 Main Street, Fortuna             Branch                            Owned           5,770        1991

2095 Central Avenue,                  Branch                            Owned           2,500        1993
McKinleyville

612 G Street, Eureka                  Administrative                    Owned          15,000        1994

358 Main Street, Loleta               Branch                            Owned           2,400        1995

39171 Highway 299,                    Branch                            Owned           5,715        1995
Willow Creek

409 Main Street, Weaverville          Branch                            Owned           2,112        1995

605 K Street, Eureka                  Administrative                    Lease          10,000        1996

915 Redwood Drive,                    Branch                            Lease           3,100        1997
Garberville

555 H Street, Eureka                  Administrative                    Lease           1,945        1997

710 Fifth Street, Eureka              Administrative                    Lease           1,100        1997

<PAGE>79


                                                                                                   Occupied
Location                                    Type of Office           Owned/Lease        Size        Since
- --------                                    --------------           -----------        ----       --------
539 G Street, Eureka                  Administrative                    Lease           1,000        1998

2830 G Street, Eureka                 Administrative                    Lease           1,000        1998

2851/2861 E Street, Eureka            Branch                            Purchase        2,500     1999 Owned
(Henderson Center)                                                                                  (Under
                                                                                                 Construction)

2440 Fifth Street, Eureka             Land for Humboldt                 Owned           70,000        1999
                                      Bancorp Plaza

607 South State Street, Ukiah         Branch                            Owned            4,500        1999

959 Myrtle Avenue, Eureka             Branch                            Lease            3,500        1999

1001 Searles Street, Eureka           Administrative                    Lease            3,450        1999

Capitol Valley Bank

1601 Douglas Boulevard,               Main Branch                       Lease            3,955        1998
Roseville
</TABLE>


     Rental expense for all leases of premises was $135,000, $269,000, $128,000,
and  $94,000  for the six months  ended June 30,  1999,  and for the years ended
December  31,  1998,  1997,  and  1996,  respectively.  Rental  income  from all
properties owned and leased was $152,000, $177,000, $65,000, and $69,000 for the
six months ended June 30, 1999, and for the years ended December 31, 1998, 1997,
and 1996, respectively.

Legal Proceedings

     On  December  7,  1998,  the case of  Freeman,  et al. v.  Citibank  (South
Dakota),  N.A.,  et al.,  Civil  Action No.  CV-98-RRA-3029-S,  was filed in the
United States District Court,  Northern District of Alabama,  Northern Division.
This case is a  purported  class  action  brought on behalf of Mr.  Freeman  and
others  similarly  situated (VISA credit  cardholders  issued by Citibank (South
Dakota),  hereinafter  "Citibank"),  against  Citibank  and  VISA  International
(hereinafter  "VISA") to (a) enjoin the  collection of debts charged to Citibank
VISA cards for gambling at Internet  casino  websites;  (b) have Internet casino
gambling declared unlawful;  and (c) recover all payments  including  principal,
interest and penalties  received by Citibank and VISA related to such debts. Mr.
Freeman is alleging that Citibank and VISA were  facilitating,  participating in
and  profiting  from  gambling by allowing Mr.  Freeman to use his Citibank VISA
card to purchase  "e-cash" at a website owned and operated by a provider of such
"virtual"  commodity  (hereinafter the "Merchant  Provider"),  which he accessed
from an on-line  casino  operation.  Mr.  Freeman  proceeded to play the game of
blackjack  with his e-cash and lost $30.  The action  alleges  violation  of the
federal  Wire  Act  and  the  federal   Racketeering   Influenced   and  Corrupt
Organizations  Act ("RICO").  Mr. Freeman is seeking treble damages  pursuant to
RICO, punitive damages and attorney's fees, in addition to compensatory  damages
and declaratory  relief.  Citibank has pending a motion to compel arbitration in
the case; the plaintiff has moved to  consolidate  this action with others which
have been filed against VISA across the country.  Neither  motion has been heard
by the court to date.

<PAGE>80



     Humboldt  Bank is not a defendant in the Freeman  case.  However,  Humboldt
Bank provides merchant processing for the Merchant Provider used by Mr. Freeman,
and on April 21, 1999, Citibank sent a letter to Humboldt Bank seeking indemnity
for the Freeman action pursuant to VISA regulations.  Humboldt Bank and Citibank
have had  preliminary  discussions  regarding this matter,  but Humboldt Bank at
this time has neither  acknowledged  nor disputed the  applicability of the VISA
regulation  cited by Citibank.  The Freeman action is in its preliminary  stages
and the outcome at this time cannot be determined. A similar lawsuit in a United
States  District Court in Wisconsin  (not involving  Humboldt Bank insofar as is
known) was  recently  dismissed;  however,  that  decision is not binding on the
Freeman Court. Until the Freeman action is ultimately determined,  any potential
action against Humboldt Bank by Citibank would be premature.  In the event it is
ultimately  determined  that Humboldt  Bank is obligated to indemnify  Citibank,
Humboldt Bank intends to seek indemnity  against both the Merchant  Provider and
the company  which  through its  independent  marketing  efforts  presented  the
Merchant Provider's application for merchant services to Humboldt Bank.

     We are also involved in other litigation, the outcome of which, we believe,
will not have a material effect on our operations or financial condition.

                 SUPERVISION AND REGULATION OF HUMBOLDT BANCORP,
                     HUMBOLDT BANK AND CAPITOL VALLEY BANK

     Humboldt  Bancorp and our  subsidiaries,  Humboldt Bank and Capitol  Valley
Bank,  are  extensively   regulated  under  both  federal  and  state  laws  and
regulations. Reference to "we" or "Humboldt Bancorp" in this section constitutes
reference to Humboldt Bank, and Capitol Valley Bank which began operations March
3, 1999.  Reference to Humboldt  Bank is a reference  solely  Humboldt  Bank and
reference  to Capitol  Valley Bank is a reference  solely  Capitol  Valley Bank.
Also,  as a result of the merger,  Humboldt  Bancorp will also  operate  Capitol
Thrift as a California industrial thrift and loan institution.  See "Business of
Global Bancorp -- Regulation and Supervision -- California Industrial Loan Law."
These laws and regulations  are primarily  intended to protect  depositors,  not
shareholders.  The  following  information  describes  statutory  or  regulatory
provisions  affecting us; however,  it is qualified in its entirety by reference
to the particular statutory and regulatory provisions at issue.

     We are a registered  bank holding  company  under the Bank Holding  Company
Act,  regulated,  supervised  and examined by the Federal  Reserve Bank. We must
file with the Federal  Reserve Bank an annual report and  additional  reports as
the Federal Reserve Board may require. We are also periodically  examined by the
Federal  Reserve  Board.  Humboldt  Bank and Capitol  Valley Bank, as California
state-licensed banks, are also regulated,  supervised, and periodically examined
by the California  Department of Financial  Institutions and the Federal Deposit
Insurance  Corporation.  Humboldt  Bank's and Capitol Valley Bank's deposits are
each insured by the Federal Deposit Insurance  Corporation to the maximum amount
permitted by law, which is currently  $100,000 per depositor in most cases.  For
this  protection,  Humboldt  Bank and  Capitol  Valley  Bank  pay a  semi-annual
assessment  and the rules  and  regulations  of the  Federal  Deposit  Insurance
Corporation pertaining to deposit insurance and other matters apply.

     The regulations of the Federal Reserve Board, the Federal Deposit Insurance
Corporation, and the California Department of Financial Institutions govern most
aspects of  Humboldt  Bancorp's,  Humboldt  Bank's  and  Capitol  Valley  Bank's
businesses  and  operations,  including,  but not  limited  to, the scope of its
business,  investments,  reserves against deposits, the nature and amount of any
collateral for loans,  the time of availability of deposited funds, the issuance
of securities,  the payment of dividends,  bank  expansion and bank  activities,

<PAGE>81



including real estate  development and insurance  activities,  and the making of
periodic  reports.  Various consumer laws and regulations also apply to Humboldt
Bank and Capitol Valley Bank. The Federal  Reserve  Board,  the Federal  Deposit
Insurance  Corporation,  and the California Department of Financial Institutions
have broad enforcement powers over depository institutions,  including the power
to prohibit a bank from engaging in business  practices  which are considered to
be unsafe or unsound,  to impose  substantial fines and other civil and criminal
penalties,  to terminate  deposit  insurance,  and to appoint a  conservator  or
receiver under a variety of  circumstances.  The Federal  Reserve Board also has
broad  enforcement  powers over bank holding  companies,  including the power to
impose substantial fines and other civil and criminal penalties.

     Humboldt Bank and Capitol Valley Bank are subject to detailed,  complex and
sometimes  overlapping  federal  and state  statutes  and  regulations  in their
routine banking  operations.  These statutes and regulations include but are not
limited to state usury and consumer  credit laws,  the Federal  Truth-in-Lending
Act and Regulation Z, the Federal Equal Credit Opportunity Act and Regulation B,
the Fair  Credit  Reporting  Act,  the Truth in  Savings  Act and the  Community
Reinvestment Act.

     Humboldt Bank and Capitol Valley Bank are subject to Federal  Reserve Board
regulations that require  depository  institutions to maintain  reserves against
their  transaction  accounts  (principally NOW and regular  checking  accounts).
Humboldt Bank and Capitol Valley Bank are in compliance  with this  requirement.
Because required  reserves are commonly  maintained in the form of vault cash or
in a non-interest-bearing account (or pass-through account) at a Federal Reserve
Bank,  the  effect of the  reserve  requirement  is to  reduce an  institution's
earning assets.

Regulation of Bank Holding Companies

     Our activities are subject to extensive  regulation by the Federal  Reserve
Board.  The Bank Holding Company Act requires us to obtain the prior approval of
the Federal Reserve Board before (i) directly or indirectly  acquiring ownership
or control of any voting  shares of another  bank or bank  holding  company  if,
after such  acquisition,  we would own or control  more than 5% of the shares of
the other bank or bank holding  company  (unless the acquiring  company  already
owns or controls a majority of such shares); (ii) acquiring all or substantially
all of the assets of another bank or bank holding  company;  or (iii) merging or
consolidating with another bank holding company.  The Federal Reserve Board will
not  approve  any  acquisition,  merger  or  consolidation  that  would  have  a
substantially  anticompetitive result, unless the anticompetitive effects of the
proposed  transaction  are clearly  outweighed by a greater  public  interest in
meeting the  convenience  and needs of the  community to be served.  The Federal
Reserve Board also considers capital adequacy and other financial and managerial
factors in its review of acquisitions and mergers.

     With certain  exceptions,  the Bank Holding  Company Act also  prohibits us
from acquiring or retaining direct or indirect ownership or control of more than
5% of the  voting  shares  of any  company  that 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  that, by statute or by Federal Reserve Board regulation or
order, have been determined to be activities  closely related to the business of
banking or of managing or controlling banks. In making this  determination,  the
Federal Reserve Board considers  whether the performance of such activities by a
bank holding company can be expected to produce benefits to the public,  such as
greater convenience,  increased competition or gains in efficiency in resources,

<PAGE>82



that will  outweigh the risks of possible  adverse  effects such as decreased or
unfair competition, conflicts of interest or unsound banking practices.

     Some of the activities determined by Federal Reserve Board regulation to be
incidental to the business of banking are:  making or servicing loans or certain
types  of  leases;   engaging  in  certain  insurance  and  discount   brokerage
activities;  performing  certain  data  processing  services;  acting in certain
circumstances  as a fiduciary or  investment  or financial  advisor;  and making
investments in certain  corporations or projects  designed  primarily to promote
community welfare.

     It is Federal  Reserve Board policy that bank holding  companies serve as a
source of  strength  for their  subsidiary  banking  institutions.  The  Federal
Reserve  Board  considers  the adequacy of a bank holding  company's  capital on
essentially the same  risk-adjusted  basis as capital  adequacy is determined by
the FDIC at the bank subsidiary  level. In general,  bank holding  companies are
required to maintain a minimum ratio of total capital to risk-weighted assets of
8% and Tier 1 capital  (consisting  principally of  shareholders'  equity) of at
least  4%.  Bank  holding  companies  are  also  subject  to  a  leverage  ratio
requirement. The minimum required leverage ratio for the highest rated companies
is 3%. The minimum required  leverage ratio for all other bank holding companies
is 4% or higher. See "Capital Adequacy Guidelines."

     Subsidiary banks of ours are subject to restrictions imposed by the Federal
Reserve Act on extensions of credit to us or our subsidiaries, on investments in
their  securities and on the use of their  securities as collateral for loans to
any borrower.  These  regulations  and  restrictions  could limit our ability to
obtain  funds from  Humboldt  Bank and  Capitol  Valley Bank for our cash needs,
including  funds for payment of  dividends,  interest  and  operating  expenses.
Further,  under the Bank  Holding  Company  Act and  regulations  of the Federal
Reserve Board, we and our  subsidiaries  are prohibited from engaging in certain
tie-in arrangements in connection with any extension of credit, lease or sale of
property or  furnishing  of  services.  For example,  Humboldt  Bank and Capitol
Valley Bank  generally may not require a customer to obtain other  services from
the banks or us as a condition to an extension  of credit to the  customer,  and
may not require  that  customer to promise not to obtain other  services  from a
competitor.

     Prior  approval  of  the   Commissioner  of  the  Department  of  Financial
Institutions is necessary to acquire control of a California-chartered bank.

Federal Deposit Insurance

     The FDIC insures  deposits of federally  insured  banks,  savings banks and
savings  associations  and  safeguards  the safety and  soundness of the banking
industry.  Two separate  insurance funds are maintained and  administered by the
FDIC. In general, bank deposits are insured through the Bank Insurance Fund.

     Deposits  in  savings   associations   are  insured   through  the  Savings
Association  Insurance  Fund. SAIF members may merger with a bank as long as the
bank continues to pay the SAIF insurance  assessments on the deposits  acquired.
Humboldt Bank continues to pay SAIF insurance  assessments on deposits  acquired
from CalFed and HomeFed branch acquisitions.  The Economic Growth and Regulatory
Paperwork Reduction Act as part of the Omnibus  Appropriations Bill provided for
the  recapitalization  of SAIF  requiring  a one  time  assessment,  payable  on
November 30, 1996, of approximately 65 basis points per $100 of deposits of SAIF
insured  deposits  and for years  1997  through  1999,  payment of  interest  on
Financing  Corporation ("FICO") bonds that were issued to help pay for the clean

<PAGE>83



up of the savings and loan industry.  Banks will pay approximately 1.3 cents per
$100 of deposits for this special  assessment  from 1997 through 1999, and after
the Year 2000, banks will pay approximately 2.4 cents per $100 of deposits until
the FICO bonds mature in 2017 through 2019.

     As FDIC member  institutions,  deposits in Humboldt Bank and Capitol Valley
Bank are insured to a maximum of $100,000 per depositor.  The banks are required
to pay semiannual deposit insurance premium  assessments to the FDIC. In general
terms,  each institution is assessed  insurance  premiums  according to how much
risk  to  the  insurance  fund  the  institution  represents.   Well-capitalized
institutions  with few  supervisory  concerns are assessed  lower  premiums than
other  institutions.  Currently,  insurance fund assessments range from zero for
well-capitalized institutions to 0.27% of deposits for institutions that are not
(with a statutory  minimum of $2,000 paid by all  institutions).  Capitol Valley
Bank's  current  assessment  rate is the statutory  minimum of $2,000  annually.
Humboldt Bank's current assessment rate is 0.017% annually ($73,813).

     The FDIC may  terminate  the deposit  insurance  of any insured  depository
institution  if the FDIC  determines  that the  institution  has  engaged  or is
engaging in unsafe or unsound practices, is in an unsafe or unsound condition to
continue operations or has violated any applicable law, regulation, order or any
condition  imposed in writing by, or written  agreement with, the FDIC. The FDIC
may also suspend deposit insurance  temporarily during the hearing process for a
permanent termination of insurance if the institution has no tangible capital.

Interstate Banking and Branching

     On September 28, 1995, Assembly Bill 1482 (known as the Caldera, Weggel and
Killea California  Interstate  Banking and Branching Act of 1995 and referred to
herein as "CIBBA") was enacted  which allows for early  interstate  branching in
California.  Under the  federally  enacted  Riegle-Neal  Interstate  Banking and
Branching  Efficiency  Act of 1994  ("IBBEA"),  discussed in more detail  below,
individual  states could  "opt-out" of the federal law that would allow banks on
an interstate  basis to engage in interstate  branching by merging  out-of-state
banks  with host  state  banks  after June 1, 1997.  In  addition  under  IBBEA,
individual states could also "opt-in" and allow out-of-state banks to merge with
host state banks prior to June 1, 1997. The host state is allowed under IBBEA to
impose  nondiscriminatory  conditions  on the resulting  depository  institution
until June 1, 1997. California, in enacting CIBBA, authorizes out-of-state banks
to enter California by the acquisitions of or mergers with California banks that
have been in existence for at least five years.

     Section 3824 of the California  Financial Code ("Section 3824") as added by
CIBBA  provides for the election of California to "opt-in"  under IBBEA allowing
interstate  bank merger  transactions  prior to July 1, 1997, of an out-of-state
bank with a California  bank that has been in existence for at least five years.
The early "opt in" has the  reciprocal  effect of allowing  California  banks to
merge with out-of-state  banks where the states of out-of-state  banks have also
"opted in" under IBBEA.  The five year age  limitation  is not required when the
California bank is in danger of failing or in other emergency situations.

     Under IBBEA,  California may also allow  interstate  branching  through the
acquisition  of a branch in  California  without  the  acquisition  of an entire
California bank. Section 3824 provides an express prohibition against interstate
branching  through  the  acquisition  of a  branch  in  California  without  the
acquisition of the entire  California bank. IBBEA also has a provision  allowing
states to "opt-in" with respect to permitting  interstate  branching through the
establishment  of de novo or new branches by  out-of-state  banks.  Section 3824

<PAGE>84



provides that California  expressly prohibits  interstate  branching through the
establishment  of de novo branches of  out-of-state  banks in California,  or in
other words, California did not "opt-in" this aspect of IBBEA. CIBBA also amends
the California  Financial Code to include agency  provisions to allow California
banks  to  establish   affiliated   insured  depository   institution   agencies
out-of-state as allowed under IBBEA.

     Other provisions of CIBBA amend the intrastate  branching laws,  govern the
use of shared ATM's,  and amend  intrastate  branch  acquisition and bank merger
laws.  Another  banking bill enacted in  California  in 1995 was Senate Bill 855
(known as the State Bank Parity Act and is  referred  to herein as the  "SBPA").
SBPA  went  into  effect on  January  1,  1996,  and its  purpose  is to allow a
California state bank to be on a level playing field with a national bank by the
elimination  of various  disparities,  provision  of  California  Department  of
Financial Institutions' authority to implement changes in California banking law
to parallel  changes in national  banking law including  closer  conformance  of
California's  version of Regulation O to the Federal  Reserve Board's version of
Regulation O, and provision of other changes  including  allowance to repurchase
stock with the prior written  consent of the California  Department of Financial
Institutions.

     The laws governing  interstate  banking and interstate bank mergers provide
that  transactions  which result in the bank holding company or bank controlling
or  holding  in  excess  of 10% of  total  deposits  nationwide  or 30% of total
deposits  statewide,  will not be permitted  except under specified  conditions.
However,  any state may waive the 30% provision for that state.  In addition,  a
state may impose a cap of less than 30% of the total amount of deposits  held by
a bank  holding  company  or  bank  provided  the cap is not  discriminatory  to
out-of-state bank holding companies or banks.

Impact of Economic Conditions and Monetary Policies

     The  earnings and growth of Humboldt  Bank and Capitol  Valley Bank are and
will  be  affected  by  general   economic   conditions,   both   domestic   and
international,  and by the  monetary  and fiscal  policies of the United  States
Government  and its  agencies,  particularly  the  Federal  Reserve  Board.  One
function of the Federal  Reserve  Board is to regulate  the money supply and the
national  supply  of  bank  credit  in  order  to  mitigate   recessionary   and
inflationary  pressures.  Among  the  instruments  of  monetary  policy  used to
implement these objects are open market transactions in United States Government
securities,  changes in the discount rate on member bank borrowings, and changes
in reserve requirements held by depository  institutions.  The monetary policies
of the Federal  Reserve  Board have had a  significant  effect on the  operating
results of commercial banks in the past and are expected to continue to do so in
the future.  However,  the effect of these  policies on the future  business and
earnings  of  Humboldt  Bank  and  Capitol  Valley  Bank  cannot  be  accurately
predicted.

Risk Management

     Beginning in 1996,  Federal  Reserve  Board  examiners  were  instructed to
assign a formal  supervisory  rating to the  adequacy of an  institution's  risk
management  processes,  including  its  internal  controls.  The five ratios are
strong, satisfactory, fair, marginal, and unsatisfactory. The specific rating of
risk  management  and internal  controls will be given  significant  weight when
evaluating  management a bank (CAMELS) and bank holding  company  (BOPEC) rating
systems.

<PAGE>85



Capital Adequacy Guidelines

     The Federal  Reserve Board and the FDIC employ similar  risk-based  capital
guidelines in their  examination  and  regulation of bank holding  companies and
financial institutions. If capital falls below the minimum levels established by
the  guidelines,  the bank holding  company,  bank or savings bank may be denied
approval to acquire or establish  additional banks or non-bank  businesses or to
open new facilities.  Failure to satisfy  applicable  capital  guidelines  could
subject a banking  institution  to a variety of  enforcement  actions by federal
regulatory  authorities,  including the termination of deposit  insurance by the
FDIC and a prohibition on the acceptance of "brokered deposits."

     In the  calculation of risk-based  capital,  assets and  off-balance  sheet
items are  assigned to broad risk  categories,  each with an assigned  weighting
(0%,  20%,  50% and 100%).  Most loans are  assigned to the 100% risk  category,
except for first  mortgage loans fully secured by  residential  property,  which
carry a 50% rating. Most investment securities are assigned to the 20% category,
except for municipal or state revenue bonds,  which have a 50% risk-weight,  and
direct obligations of or obligations guaranteed by the United States Treasury or
United States  Government  agencies,  which have a 0%  risk-weight.  Off-balance
sheet  items are also  taken  into  account  in the  calculation  of  risk-based
capital,  with each class of off-balance sheet item being converted to a balance
sheet  equivalent  according to  established  "conversion  factors."  From these
computations,  the total of risk-weighted assets is derived.  Risk-based capital
ratios therefore state capital as a percentage of total risk-weighted assets and
off-balance sheet items. The ratios established by guideline are minimums only.

     Current  risk-based  capital  guidelines require all bank holding companies
and banks to maintain a minimum risk-based total capital ratio equal to 8% and a
Tier 1 capital ratio of 4%. Intangibles other than readily  marketable  mortgage
servicing  rights are generally  deducted from capital.  Tier 1 capital includes
common shareholders' equity, qualifying perpetual preferred stock (within limits
and  subject to  certain  conditions,  particularly  if the  preferred  stock is
cumulative  preferred  stock),  and  minority  interests  in equity  accounts of
consolidated  subsidiaries,  less intangibles.  Tier 2 capital includes: (i) the
allowance  for  loan  losses  up to  1.25%  of  risk-weighted  assets;  (ii) any
qualifying  perpetual  preferred stock exceeding the amount includable in Tier 1
capital;  (iii) hybrid capital  instruments;  (iv) perpetual debt; (v) mandatory
convertible   securities  and  (vi)  subordinated  debt  and  intermediate  term
preferred stock of up to 50% of Tier 1 capital. Total capital is the sum of Tier
1 and Tier 2 capital,  less reciprocal holdings of other banking  organizations,
capital instruments and investments in unconsolidated subsidiaries.  At December
31, 1998, and June 30, 1999,  Humboldt  Bancorp's  general loan loss reserve was
1.4% and 1.4%,  respectively,  of  risk-weighted  assets and thus 0.1% and 0.1%,
respectively, of the general loan loss reserve was not eligible for inclusion in
Tier 2 capital.  At June 30, 1999,  and December 31, 1998,  Humboldt  Bank's and
Capitol Valley Bank's general loss reserve was 1.4% and 1.4%, and 0.8% and 0.0%,
respectively.

     Humboldt  Bancorp's  Tier 1 risk-based  capital ratio at June 30, 1999, and
December  31, 1998,  was 12.0% and 11.8%,  respectively.  At June 30, 1999,  and
December 31, 1998,  Humboldt  Bank's and Capitol Valley Bank's Tier 1 risk-based
capital ratio was 10.0% and 10.4%, and 96.4% and 0.0%, respectively.

     The FDIC has added a market risk component to the capital  requirements  of
nonmember banks. The market risk component could require  additional capital for
general  or  specific  market  risk of  trading  portfolios  of debt and  equity
securities  and  other  investments  or  assets.  The  FDIC's  evaluation  of an
institution's  capital  adequacy  takes  account of a variety of the  factors as
well,  including  interest rate risks to which the  institution is subject,  the
level and quality of an institution's  earnings,  loan and investment  portfolio

<PAGE>86



characteristics  and risks,  risks  arising  from the conduct of  nontraditional
activities  and a  variety  of other  factors.  Accordingly,  the  FDIC's  final
supervisory  judgment concerning an institution's  capital adequacy could differ
significantly  from the conclusions  that might be drawn from the absolute level
of an institution's risk-based capital ratios. Therefore, institutions generally
are  expected  to  maintain  risk-based  capital  ratios that exceed the minimum
ratios discussed above. This is particularly true for institutions contemplating
significant  expansion  plans  and  institutions  that  are  subject  to high or
inordinate levels of risk. Moreover,  although the FDIC does not impose explicit
capital  requirements  on holding  companies  of  institutions  regulated by the
Federal  Reserve  Bank,  the FDIC can take account of the degree of leverage and
risks at the holding  company  level.  If the FDIC  determines  that the holding
company (or another  affiliate of the institution  regulated by the FDIC) has an
excessive  degree of leverage or is subject to  inordinate  risks,  the FDIC may
require the subsidiary institution(s) to maintain additional capital or the FDIC
may impose  limitations on the subsidiary  institution's  ability to support its
weaker  affiliates or holding company.  Humboldt  Bancorp's  risk-based  capital
ratio at June  30,  1999,  and at  December  31,  1998,  was  13.2%  and  13.0%,
respectively. Humboldt Bank's and Capitol Valley Bank's risk-based capital ratio
at June 30, 1999, and at December 31, 1998,  was 11.3% and 11.7%,  and 97.2% and
0.0%, respectively.

     The  Federal  Reserve  Board and the FDIC have also  established  a minimum
leverage  ratio  of 3%.  However,  for  bank  holding  companies  and  financial
institutions  seeking to expand and for all but the most highly  rated banks and
bank  holding  companies,  the  Federal  Reserve  Board  and the FDIC  expect an
additional  cushion  of at least 100 to 200 basis  points.  The  leverage  ratio
represents  Tier 1 capital as a percentage  of total assets,  less  intangibles.
Humboldt  Bancorp's  leverage  ratio at June 30, 1999 and December 31, 1998, was
8.1% and 8.7%.  At June 30, 1999 and  December  31,  1998,  Humboldt  Bank's and
Capitol  Valley Bank's  leverage  ratios were 7.3% and 7.2%, and 52.4% and 0.0%,
respectively.  At June 30,  1999,  and at  December  31,  1998,  we and our bank
subsidiaries were in compliance with all regulatory capital requirements.

     In order to resolve the problems of  undercapitalized  institutions  and to
prevent a recurrence  of the banking  crisis of the 1980s and early  1990s,  the
Federal Deposit  Insurance  Corporation  Improvement  Act of 1991  established a
system known as "prompt  corrective  action." Under the prompt corrective action
provisions and implementing  regulations,  every  institution is classified into
one of five  categories,  depending on (i) its total  risk-based  capital ratio,
Tier 1 risk-based  capital ratio and leverage ratio and (ii) certain  subjective
factors.  The categories  are:  "well  capitalized,"  "adequately  capitalized,"
"undercapitalized,"    "significantly    undercapitalized"    and    "critically
undercapitalized."  A financial  institution's  operations can be  significantly
affected by its capital classification.  For example, an institution that is not
"well capitalized"  generally is prohibited from accepting brokered deposits and
offering  interest  rates on  deposits  higher than the  prevailing  rate in its
market,  and  the  holding  company  of any  undercapitalized  institution  must
guarantee, in part, certain aspects of the institution's capital plan. Financial
institution  regulatory agencies generally are required to appoint a receiver or
conservator  shortly  after  an  institution  enters  the  category  of  weakest
capitalization.  The Federal Deposit  Insurance  Corporation  Improvement Act of
1991 also authorizes the regulatory  agencies to reclassify an institution  from
one category into a lower category if the institution is in an unsafe or unsound
condition  or  engaging  in an  unsafe  or  unsound  practice.  Undercapitalized
institutions are required to take certain specified actions in order to increase
their capital or otherwise  decrease the risks to the federal deposit  insurance
funds.

<PAGE>87



     The following table  illustrates the capital and prompt  corrective  action
guidelines applicable to Humboldt Bank and Capitol Valley Bank, as well as their
total risk-based capital ratios, Tier 1 capital ratios and leverage ratios as of
June 30, 1999.

<TABLE>
<S>                                        <C>             <C>                <C>                <C>
                                                At June 30, 1999

                                                                                                     Minimum
                                                                                   Minimum        Necessary to
                                            Humboldt        Capitol Valley      Necessary to           Be
                                              Bank               Bank              Be Well         Adequately
                                                                                Capitalized        Capitalized

Total Risk-Based Capital Ratio               11.27%              97.17%             10.0%              8.0%
Tier 1 Risk-Based Capital Ratio              10.01%              96.38%              6.0%              4.0%
Leverage Ratio                                7.27%              52.40%              5.0%              4.0%

</TABLE>

     In connection with Humboldt Bancorp's  organization of Capitol Valley Bank,
Humboldt Bank has  committed to the FDIC that it will remain "well  capitalized"
and that it will  maintain  minimum Tier 1 leverage  capital  ratios of at least
6.5% for the initial 12 months of operation of Capitol Valley Bank, 6.8% for the
next 12 months, and 7.2% for the third 12-month period.

Limits on Dividends and Other Payments

     Our ability to obtain funds for the payment of dividends and for other cash
requirements  is dependent  on the amount of  dividends  that may be declared by
Humboldt  Bank and  Capitol  Valley  Bank.  California  bank law  provides  that
dividends may be paid from the lesser of retained  earnings or net income of the
bank for its last three  years.  Further,  a  California-chartered  bank may not
declare  a  dividend  without  the  approval  of the  California  Department  of
Financial Institutions if the total of dividends and distributions declared in a
calendar year does not exceed the greater of the bank's retained earnings or net
income for its last  fiscal  year or its current  fiscal  year.  State-chartered
banks' ability to pay dividends may be affected by capital  adequacy  guidelines
of their primary federal bank regulatory  agency as well. See "Capital  Adequacy
Guidelines."  Moreover,  regulatory authorities are authorized to prohibit banks
and bank holding  companies from paying  dividends if payment of dividends would
constitute an unsafe and unsound banking practice.

     The Federal  Reserve  Board's policy  statement  governing  payment of cash
dividends  provides that we should not pay cash dividends on common stock unless
(i) our net income for the past year is  sufficient  to fully fund the  proposed
dividends and (ii) our prospective rate of earnings retention is consistent with
our capital needs, asset quality and overall financial condition.

Transactions with Affiliates

     Humboldt Bank and Capitol  Valley Bank are required to comply with Sections
23A  and  23B of the  Federal  Reserve  Act  (pertaining  to  transactions  with
affiliates).  An affiliate of a bank is any company or entity that controls,  is
controlled by or is under common control with the bank. Generally,  Sections 23A

<PAGE>88



and 23B of the  Federal  Reserve Act (i) limit the extent to which a bank or its
subsidiaries may engage in "covered  transactions"  with any one affiliate to an
amount  equal to 10% of such  institution's  capital and  surplus,  limiting the
aggregate  of covered  transactions  with all  affiliates  to 20% of capital and
surplus,  and (ii) require that all such transactions be on terms  substantially
the same, or at least as favorable to the  institution or  subsidiary,  as those
provided to a  non-affiliate.  The term "covered  transaction"  includes  making
loans,  purchasing  assets,  issuing  a  guarantee  and other  similar  types of
transactions.

     Humboldt  Bank's and Capitol  Valley  Bank's  authority to extend credit to
executive  officers,  directors  and greater than 10%  shareholders,  as well as
entities  such persons  control,  is subject to Sections  22(g) and 22(h) of the
Federal Reserve Act and Regulation O of the Federal  Reserve Board.  Among other
things,  these  laws  require  insider  loans to be made on terms  substantially
similar to those offered to unaffiliated individuals, place limits on the amount
of loans a bank may make to such persons  based,  in part, on the bank's capital
position, and require certain approval procedures to be followed.  Under Section
22(h), loans to an executive officer,  director, or greater than 10% shareholder
(a  "principal  shareholder")  of a bank,  and  certain  affiliated  entities of
either, together with all other outstanding loans to such persons and affiliated
entities,  may not  exceed  the  bank's  loans-to-one-borrower  limit,  which in
general  terms  is  15%  of  tangible  capital  but  can be  higher  in  certain
circumstances. Section 22(h) also prohibits loans in excess of the greater of 5%
of  capital  or  $25,000  to   directors,   executive   officers  and  principal
shareholders,  and their respective affiliates, unless the loans are approved in
advance by a majority of the board of directors,  with any "interested" director
not participating in the voting. A violation of these  restrictions could result
in the assessment of substantial civil monetary  penalties,  the imposition of a
cease-and-desist  order or other regulatory  sanctions.  Recent  regulations now
permit  executive  officers  and  directors  to receive  the same terms  through
benefit or compensation plans that are available to other employees,  as long as
the director or executive officer is not given  preferential  treatment compared
to the other participating employees.

Community Reinvestment Act

     Under the Community  Reinvestment Act of 1977 and implementing  regulations
of  the  banking  agencies,  a  financial   institution  has  a  continuing  and
affirmative  obligation  (consistent  with safe and sound operation) to meet the
credit  needs  of its  entire  community,  including  low-  and  moderate-income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial  institutions,  nor  does  it  limit  an  institution's
discretion  to develop the types of products and services  that the  institution
believes are best suited to its particular community. The CRA requires that bank
regulatory  agencies  conduct  regular  CRA  examinations  and  provide  written
evaluations  of  institutions'  CRA  performance.  The CRA also requires that an
institution's CRA performance rating be made public. CRA performance evaluations
are based on a four-tiered rating system:  Outstanding,  Satisfactory,  Needs to
Improve and Substantial Noncompliance.

     At the most recent CRA  examination  of Humboldt  Bank,  concluded July 27,
1998,  Humboldt  Bank  received  a CRA  performance  rating  of  "satisfactory."
Although CRA examinations occur on a regular basis, CRA performance  evaluations
are used principally in the evaluation of regulatory  applications  submitted by
an  institution.  CRA  performance  evaluations  are  considered  in  evaluating
applications  for such things as mergers,  acquisitions and applications to open
branches.  Over the twenty years that the CRA has existed,  and  particularly in
the last few years,  institutions have faced increasingly  difficult  regulatory
obstacles  and  public  interest  group  objections  in  connection  with  their
regulatory  applications,  including institutions that have received the highest
possible CRA ratings.

<PAGE>89



     As proposed,  the Financial Services Modernization Act of 1999 would revise
the CRA by easing the frequency of  examinations  for smaller banks,  those with
assets of less than $250  million,  and by  requiring  disclosure  by  community
groups as to the amount of funds  received  from lenders and the manner in which
those community groups used those funds. If the proposed legislation is enacted,
these revisions are not expected to significantly  impact the application of CRA
to Humboldt Bancorp.

Federal Home Loan Bank

     The Federal  Home Loan Bank of San  Francisco  serves as credit  source for
Humboldt  Bank and for Capitol  Valley Bank. As members of the Federal Home Loan
Bank,  Humboldt  Bank and  Capitol  Valley  Bank are  required  to  maintain  an
investment in the capital stock of the FHLB in an amount calculated by reference
to the member  institution's assets and the amount of loans, or "advances," from
the  FHLB.  Humboldt  Bank  is in  compliance  with  this  requirement,  with an
investment in FHLB of stock of $953,000 at June 30, 1999.  Capitol  Valley Bank,
while currently a member, was not a member at June 30, 1999.

     Humboldt  Bank  obtains  funds  from  the  Federal  Home  Loan  Bank of San
Francisco  pursuant to an "Agreement  for Advances and Security  Agreement."  At
origination  or renewal of a loan or advance,  the Federal Home Loan Bank of San
Francisco is required to obtain and maintain a security  interest in one or more
of the following kinds of collateral:  fully disbursed,  whole mortgage loans on
improved  residential  property or securities  representing  a whole interest in
such  loans;  securities  issued,  insured or  guaranteed  by the United  States
Government  or  an  agency  thereof;   deposits  in  any  FHLB;  or  other  real
estate-related  collateral (up to 30% of the member's capital) acceptable to the
FHLB,  if the  collateral  has a  readily  ascertainable  value and the FHLB can
perfect its  security  interest.  As of June 30,  1999,  Humboldt  Bank had $3.7
million  in  investment   securities   and  $2.3  million  in  loans  which  are
collectively pledged as collateral for the FHLB advances.

State Banking Regulation

     As California-chartered institutions, Humboldt Bank and Capitol Valley Bank
are subject to regular  examination  by the  California  Department of Financial
Institutions.  State banking  regulation  affects the internal  organization  of
Humboldt  Bank  and  Capitol  Valley  Bank as well as  their  savings,  mortgage
lending,  investment and other activities.  State banking regulation may contain
limitations on an  institution's  activities that are in addition to limitations
imposed under federal  banking law. State banking  regulation also contains many
provisions  that are consistent  with federal banking law, such as provisions of
California  banking law  limiting  loans by either of  Humboldt  Bank or Capitol
Valley Bank to any one borrower to 15.0% of unimpaired capital and surplus, plus
10.0% of  unimpaired  capital  and  surplus  if the  additional  amount is fully
secured by certain forms of "readily marketable collateral."

     The   California   Department  of  Financial   Institutions   may  initiate
supervisory  measures or formal enforcement actions, and if the grounds provided
by law exist,  the California  Department of Financial  Institutions may place a
California-chartered  financial  institution in conservatorship or receivership.
Whenever  the   Superintendent  of  the  Division   considers  it  necessary  or
appropriate,  the  Superintendent  may also  examine  the affairs of any holding
company or any affiliate of a California-chartered financial institution.

<PAGE>90



FIRREA and Cross-Guarantees

     Under the Financial  Institutions  Reform,  Recovery and Enforcement Act of
1989 ("FIRREA"), a depository institution insured by the FDIC can be held liable
for any loss incurred by, or reasonably  expected to be incurred by, the FDIC in
connection with (i) the default of a commonly controlled FDIC-insured depository
institution  or  (ii)  any  assistance  provided  by  the  FDIC  to  a  commonly
FDIC-insured   depository   institution   in  danger  of  default   (the  "Cross
Guarantee").  "Default" is defined generally as the appointment of a conservator
or receiver, and "in danger of default" is defined generally as the existence of
certain conditions  indicating either that there is no reasonable  prospect that
the  institution  will be able to meet the demands of its  depositors or pay its
obligations  in the absence of  regulatory  assistance,  or that its capital has
been depleted and there is no reasonable prospect that it will be replenished in
the absence of regulatory assistance.  The Cross Guarantee thus enables the FDIC
to assess a holding  company's healthy BIF members for the losses of any of such
holding company's failed BIF members.  Cross Guarantee liabilities are generally
superior  in  priority  to  obligations  of the  depository  institution  to its
shareholders due solely to their status as shareholders and obligations to other
affiliates. This law applies to Humboldt Bank and Capitol Valley Bank.

Recent Legislation

     Potentially  significant changes have been enacted recently by Congress are
discussed below.

     In 1997, California adopted the Environmental Responsibility Acceptance Act
(the "Act") (Cal. Civil Code Sections 850-855) to facilitate the notification of
government  agencies  and  potentially  responsible  parties (for  example,  for
cleanup) of the existence of contamination  and the cleanup or other remediation
of contamination by the potentially responsible parties. The Act requires, among
other things,  that owners of sites who have actual  awareness of a release of a
hazardous material that exceeds a specified  notification  threshold to take all
reasonable steps to identify the potentially  responsible  parties and to send a
notice of  potential  liability  to the  parties and the  appropriate  oversight
agency.

     During   1996,   new  federal   legislation   amended   the   Comprehensive
Environmental  Response,  Compensation,  and  Liability Act  ("CERCLA")  and the
underground  storage tank provisions of the Resource  Conservation  and Recovery
Act  to  provide  lenders  and  fiduciaries   with  greater   protections   from
environmental  liability. In June 1997, the U.S. Environmental Protection Agency
("EPA") issued its official policy with regard to the liability of lenders under
CERCLA as a result of the enactment of the Asset Conservation,  Lender Liability
and Deposit  Insurance  Protection  Act of 1996.  Although  numerous  exceptions
exist,  California law provides that a lender acting in the capacity of a lender
will not be liable under any state or local  statute,  regulation  or ordinance,
other than the California  Hazardous  Waste Control Law, to undertake a cleanup,
pay damages,  penalties or fines, or forfeit property as a result of the release
of hazardous materials at or from the property.

Proposed Legislation

     The  proposed   Financial   Services   Modernization   Act  of  1999  would
substantially  eliminate most of the separations between banks, brokerage firms,
and insurers enacted by the  Glass-Steagall  Act of 1933. The reform legislation
will permit  securities  firms and insurers to buy banks and banks to underwrite
insurance  and  securities.   States  would  retain  regulatory  authority  over
insurers.  The Treasury  Department's  Office of the Comptroller of the Currency
would have authority to regulate bank  subsidiaries  that underwrite  securities

<PAGE>91



and the Federal Reserve would have authority over bank affiliates for activities
such as insurance underwriting and real-estate development.

Future Legislation and Regulations

     From  time  to  time,  legislation  is  enacted  which  has the  effect  of
increasing  the  cost of  doing  business,  limiting  or  expanding  permissible
activities,  or  affecting  the  competitive  balance  between  banks  and other
financial  institutions.  Proposals to change the laws and regulations governing
the  operations  and  taxation  of banks and other  financial  institutions  are
frequently made in Congress, in the California legislature,  and by various bank
regulatory agencies. No prediction can be made as to the likelihood of any major
changes or the impact legislative changes might have on Humboldt Bancorp.

                         MANAGEMENT OF HUMBOLDT BANCORP

     The board of directors of Humboldt Bancorp consists of 12 directors. All of
the  directors  of  Humboldt  Bancorp  then in office  immediately  prior to the
completion  of the  merger  will  continue  to serve as  directors  of  Humboldt
Bancorp.

Board of Directors

     Each of the  directors  has been  elected to serve for the ensuing year and
until his or her  successor is elected and  qualified at the annual  stockholder
meeting  of  Humboldt  Bancorp  for the  year  2000.  As of June 30,  1999,  the
directors,  their ages,  and their  principal  occupations  during the past five
years are:

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

Ronald F. Angell           57     Attorney and Partner with the firm of Roberts,
                                  Hill, Bragg, Angell & Perlman.  Board member
                                  since 1989.
Marguerite Dalianes        56     Former owner, Dalianes Worldwide Travel
                                  Service, since 1975.  Board member since 1992.
Gary L. Evans              56     Certified Public Accountant associated with
                                  the firm of Aalfs, Evans & Company since 1976.
                                  Board member since 1989.
Lawrence Francesconi       68     Retired.  From 1952 to 1992, owner of Redwood
                                  Bootery, retail shoe store.  Board member
                                  since 1991.  Chairman of the Board since
                                  March 1999.
Clayton R. Janssen         73     Attorney and Partner with the firm of Janssen,
                                  Malloy, Needham, Morrison & Koshkin LLP.
                                  Board member since 1993.
James O. Johnson           70     Owner, Jim Johnson General Contractor and
                                  Property Manager.  Board member since 1997.
Theodore S. Mason          56     President and Chief Executive Officer of
                                  Humboldt Bancorp since 1996 and of Humboldt
                                  Bank from 1989 until July 15, 1999.  Board
                                  member since 1989.
John C. McBeth             52     President, O & M  Industries, mechanical
                                  contractors, since 1964.  Board mmber since
                                  1991.
Michael L. Renner          46     President, L&M Renner, Inc., Board member
                                  since 1996.

Jerry L. Thomas            54     President and Director of Special Projects,
                                  Eureka Fisheries, Inc. Board member since
                                  1998.
Edythe E. Vaissade         61     Retired.  From 1989 to 1997, Vice President,
                                  Humboldt Bank. Board member since 1998.

<PAGE>92



John R. Winzler            69     Consulting Engineer and Chairman of the Board
                                  of Winzler & Kelly.  Board member since 1989.

</TABLE>

Executive Officers

     As of June 30, 1999, the following are the names of the executive  officers
and  significant  employees  of  Humboldt  Bancorp  and  its  subsidiaries,  and
information concerning each of them:

<TABLE>
<S>                        <C>    <C>
Theodore S. Mason          56     President and Chief Executive Officer of
                                  Humboldt Bancorp since 1996 and of Humboldt
                                  Bank from 1989 until July 15, 1999.
John E. Dalby              40     President and Chief Executive Officer of
                                  Humboldt Bank commencing July 15, 1999; Vice
                                  President/Branch Manager of Humboldt Bank's
                                  Eureka branch from 1994 to July 14, 1999;
                                  Vice President/Branch Manager of Humboldt
                                  Bank's Fortuna Branch from 1992 to 1994.
Paul A. Ziegler            40     Senior Vice President and Chief Administrative
                                  Officer of Humboldt Bancorp since 1996 until
                                  July 15, 1999, Executive Vice President of
                                  Humboldt Bancorp since July 15, 1999, and
                                  Senior Vice President and Chief Administrative
                                  Officer of Humboldt Bank from January 1994 to
                                  July 15, 1999.
Ronald V. Barkley          62     Senior Vice President and Chief Credit Officer
                                  of Humboldt Bancorp since 1996 and Humboldt
                                  Bank since 1989.
Alan J. Smyth              66     Senior Vice President, Chief Financial Officer
                                  and Secretary of Humboldt Bancorp since 1996
                                  and Humboldt Bank since 1989.
Kenneth J. Musante         33     Vice President of Humboldt Bancorp since 1996
                                  and Manager of Humboldt Bank's Merchant
                                  Bankcard Department since 1993.
Richard Lee Whitsell       54     President and Chief Executive Officer of
                                  Capitol Valley Bank since 1998, previously
                                  Branch Administrator and Branch Officer of
                                  Humboldt Bank from 1994 to 1998.
</TABLE>

Compensation of Directors

     Directors of Humboldt Bancorp who are also employees of Humboldt Bancorp or
its  subsidiaries  do not  receive  compensation  for their  service on Humboldt
Bancorp's  Board of Directors.  During 1998, for the period January through May,
non-employee  directors  of  Humboldt  Bancorp  received a fee of $400 per board
meeting attended and $200 per board meeting not attended; Loan Committee members
received $150 per meeting  attended;  and all other committee  members  received
$100 per meeting attended.  Since June 1998,  non-employee directors of Humboldt
Bancorp  received  a fee of $700 per  board  meeting  attended,  $200 per  board
meeting not  attended,  $450 per special board  meeting  attended,  and $200 per
meeting for all committee meetings attended.

     After the merger,  the  directors of Humboldt  Bancorp will receive fees in
amounts  which  are  substantially  similar  to  those  presently  paid  to  the
directors.

Limitation of Liability and Indemnification

     The Articles of  Incorporation  and Bylaws of Humboldt  Bancorp provide for
indemnification of agents including  directors,  officers and employees,  to the
maximum  extent  allowed by  California  law  including  the use of an indemnity

<PAGE>93



agreement.  Humboldt  Bancorp  Articles  further  provide for the elimination of
director  liability  for  monetary  damages  to the  maximum  extent  allowed by
California  law. The  indemnification  law of the state of California  generally
allows indemnification in matters not involving the right of the corporation, to
an agent of the  corporation  if that person acted in good faith and in a manner
that person reasonably  believed to be in the best interests of the corporation,
and in the case of a criminal  matter,  had no  reasonable  cause to believe the
conduct of that person was  unlawful.  California  law,  with respect to matters
involving the right of a corporation,  allows indemnification of an agent of the
corporation,  if the agent acted in good faith, in a manner that person believed
to be in the best interests of the  corporation and its  shareholders;  provided
that there will be no indemnification for:

     o    amounts  paid in settling or otherwise  disposing of a pending  action
          without court approval;

     o    expenses  incurred in  defending a pending  action which is settled or
          otherwise disposed of without court approval;

     o    matters  in which the  agent  will be  determined  to be liable to the
          corporation  unless and only to the extent that the court in which the
          proceeding is or was pending will determine that the agent is entitled
          to be indemnified; or

     o    other matters specified in the California General Corporation Law.

     Humboldt  Bancorp's  Articles and Bylaws provide that Humboldt Bancorp will
to the  maximum  extent  permitted  by law  have  the  power  to  indemnify  its
directors,  officers and employees.  Humboldt Bancorp's Bylaws also provide that
Humboldt Bancorp will have the power to purchase and maintain insurance covering
its directors, officers and employees against any liability asserted against any
of them and incurred by any of them,  whether or not Humboldt Bancorp would have
the power to  indemnify  them for those  liabilities  under  the  provisions  of
applicable  law or the  provisions  of Humboldt  Bancorp's  Bylaws.  Some of the
executive  officers of Humboldt  Bancorp and Humboldt Bank have  indemnification
agreements  providing  indemnification  to the  full  extent  authorized  by the
applicable provisions of California law.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers or persons controlling Humboldt
Bancorp,  Humboldt  Bancorp  has been  informed  that in the opinion of the SEC,
indemnification  is against public policy as expressed in the Securities Act and
is therefore unenforceable.

                                HUMBOLDT BANCORP
                             EXECUTIVE COMPENSATION

     As to Humboldt  Bancorp's Chief Executive  Officer and each other executive
officer of Humboldt Bancorp and Humboldt Bank who received total compensation in
excess of $100,000 in 1998 (the "named executive officers"), the following table
sets forth all cash and non-cash compensation  (including bonuses,  other annual
compensation, deferred compensation, and options granted) received from Humboldt
Bancorp and Humboldt Bank for services  performed in all  capacities  during the
last three years.

<PAGE>94



Summary Compensation

<TABLE>
<CAPTION>

                                                    SUMMARY COMPENSATION TABLE
<S>                                 <C>         <C>            <C>          <C>              <C>                  <C>

                                                          Annual Compensation                       Long Term Compensation
                                             -------------------------------------------     -----------------------------------
                                                                               Other
                                                                               Annual
Name and Principal                   Year         Salary        Bonus (1)   Compensation           Deferred         Options
Position                                                                       ($)(2)          Compensation(3)      Granted
- ----------------------------------------------------------------------------------------     -----------------------------------
Theodore S. Mason                    1998        $125,000       $58,809         $2,434              $150,000           5,500
President and Chief                  1997        $125,000       $45,990         $1,782              $125,000           6,050
Executive Officer                    1996        $105,000       $70,906         $1,658              $100,000           6,655

Alan J. Smyth                        1998        $ 85,000       $12,932         $3,704               $90,000               0
Senior Vice President and            1997        $ 85,000       $ 1,865         $2,107               $75,000           5,775
Chief Financial Officer              1996        $ 70,000       $68,017         $2,331               $50,000           3,327

Ronald V. Barkley                    1998        $ 85,000       $35,550         $2,279               $45,000               0
Senior Vice President and            1997        $ 85,000       $34,991         $1,882               $60,000           5,775
Loan Administrator                   1996        $ 70,000       $12,926         $2,250               $45,000           3,327

Paul A. Ziegler                      1998        $ 77,000       $51,340         $  738               $     -               0
Executive Vice President             1997        $ 77,000       $25,825         $  554               $     -          14,025
                                     1996        $ 70,000       $24,600         $  631               $     -           3,327

</TABLE>

(1)  Includes  amounts paid to Messrs.  Mason,  Smyth,  Barkley,  and Ziegler as
     provided by Humboldt  Bank's  Incentive  Bonus Plan.

(2)  Includes amounts imputed to Messrs.  Mason, Smyth,  Barkley, and Ziegler as
     income for tax purposes as provided by Humboldt Bank's  automobile  program
     and Humboldt Bank's life insurance program.

(3)  Includes amounts of salary or bonus deferred by Messrs.  Mason,  Smyth, and
     Barkley as provided by Humboldt  Bank's  Deferred  Compensation  Plan.  The
     amounts in this column are not included in the Salary and Bonus columns.

     Employment Contracts

     Humboldt Bank entered into an employment agreement with Mr. Mason on May 1,
1989,  whereby Mr. Mason agreed to serve as Humboldt Bank's  President and Chief
Executive Officer. The term of this agreement was extended on December 10, 1996,
to January 1, 2001. The agreement has been revised to refer to Humboldt  Bancorp
effective  July 15,  1999 and has been  extended  to January 1, 2002.  Under the
terms of the  agreement,  Mr.  Mason is  entitled  to  receive a base  salary of
$125,000 per year and an incentive  bonus based on a percentage  ranging from 4%
to 2.5% of Humboldt Bank's pre-tax net profits as provided by an Incentive Bonus
Plan.  During his term of  employment,  Mr. Mason may be reimbursed  for travel,
meals,  entertainment  expenses,   service  to  charitable  organizations,   and
membership in selected committees and other  organizations.  In addition,  he is
eligible for typical  employee  benefits  including paid  vacation,  sick leave,
medical insurance, and the use of an automobile owned by Humboldt Bank.

<PAGE>95



     Humboldt Bank entered into an employment agreement with Mr. Smyth on August
19,  1989,  whereby Mr.  Smyth  agreed to serve as Humboldt  Bank's  Senior Vice
President, Chief Financial Officer and Cashier. Mr. Smyth's employment agreement
was for an  initial  three  years to be  automatically  renewed  for  successive
one-year  terms.  Mr.  Smyth's  current  annual salary is $85,000 per annum.  In
addition,  Mr.  Smyth is entitled to a  percentage  of Humboldt  Bank's  pre-tax
profits ranging from 2% to .5%.

     Humboldt Bank entered into an employment agreement with Mr. Barkley on June
1, 1989,  whereby Mr.  Barkley  agreed to serve as Humboldt  Bank's  Senior Vice
President and Senior Loan Officer. Mr. Barkley's employment agreement was for an
initial two years to be automatically renewed for successive one-year terms. Mr.
Barkley's  current annual salary is $85,000 per annum. In addition,  Mr. Barkley
is entitled to a percentage of Humboldt  Bank's pre-tax  profits ranging from 2%
to .5%.

Benefit Plans

     Retirement  Plan:  Currently,  Humboldt  Bank  has a  defined  contribution
retirement  plan  covering  substantially  all  of  Humboldt  Bank's  employees.
Management is in the process of adopting the plan as a Humboldt Bancorp Plan for
which  Humboldt  Bank and  Capitol  Valley Bank will sign on as  sponsors.  Bank
contributions  to the plan are made at the  discretion of the Board of Directors
in an amount  not to exceed  the  maximum  amount  deductible  under the  profit
sharing plan rules of the Internal Revenue Service.  Employees may elect to have
a portion of their  compensation  contributed to the plan in conformity with the
requirements  of Section  401(k) of the  Internal  Revenue  Code.  Salaries  and
employee  benefits expense  includes Bank  contributions to the plan of $189,000
during 1998, $134,000 during 1997 and $98,000 during 1996.

     Director Fee Plan:  Humboldt Bancorp has adopted the Humboldt Bank Director
Fee Plan (the "Fee Plan").  The Fee Plan permits each  director of Humboldt Bank
to elect to receive  his/her  director's  fees in the form of  Humboldt  Bancorp
common stock,  cash, or a combination of Humboldt Bancorp common stock and cash,
and to elect to defer  the  receipt  of any of the  foregoing  until  the end of
his/her  term as a Bank  director.  If deferral  is  elected,  the amount of the
director's  fees will be  credited  to an  account  on  behalf of the  director.
However,  this crediting will  constitute a mere promise on the part of Humboldt
Bank and Humboldt  Bancorp to  pay/distribute  on this  account.  The account is
otherwise  unsecured and  unfunded,  and creditors of Humboldt Bank and Humboldt
Bancorp  with  general  claims may assert a right to the  account.  The Fee Plan
provides  for the  issuance of up to 40,000  shares of Humboldt  Bancorp  common
stock.  The amount of director  fees  deferred in 1998 was $58,000,  in 1997 was
$43,000,  and in 1996 was  $20,000.  At December  31, 1998,  the  liability  for
amounts due under this plan totaled  $110,000 or  approximately  4,800 shares of
stock.

     Employee Stock Bonus Plan:  Currently,  Humboldt Bank has an Employee Stock
Bonus  Plan,  which is funded  annually at the sole  discretion  of the Board of
Directors.  Management  is in the  process  of  adopting  the plan as a Humboldt
Bancorp Plan for which  Humboldt  Bank would be a sponsor.  Capitol  Valley Bank
would not  initially  become a sponsor.  Funds are invested in Humboldt  Bancorp
common stock, when available,  which is purchased at the current market price on
behalf of all employees  except the  executive  officers of Humboldt  Bank.  The
compensation cost recognized for 1998, 1997, and 1996 was $20,000 each year.

<PAGE>96



     Post-Employment  Benefit Plans and Life Insurance  Policies:  Humboldt Bank
has purchased  single  premium life  insurance  policies in connection  with the
implementation  of  salary  continuation  and  deferred  compensation  plans for
selected key  employees.  The policies  provide  protection  against the adverse
financial effects from the death of an essential  employee and provide income to
offset expenses  associated with the plans. The specified  employees are insured
under the policies, but Humboldt Bank is the owner and beneficiary.  At December
31, 1998,  1997, and 1996, the cash  surrender  value of these policies  totaled
approximately $4,943,000, $4,810,000 and $4,583,000, respectively.

     The plans are unfunded and provide for Humboldt  Bank to pay the  employees
specified amounts for specified periods after retirement and allow the employees
to defer a portion of current  compensation  in  exchange  for  Humboldt  Bank's
commitment to pay a deferred benefit at retirement.  If death occurs prior to or
during retirement,  Humboldt Bank will pay the employee's  beneficiary or estate
the benefits set forth in the plans.

     At  December  31,  1998,  1997,  and  1996,  liabilities  recorded  for the
estimated present value of future salary continuation and deferred  compensation
benefits   totaled   approximately   $2,038,000,   $1,451,000,   and   $932,000,
respectively. Salary continuation benefits may be paid if termination is without
cause or due to a change in control of Humboldt Bancorp.  Otherwise, no benefits
are paid upon  termination.  Deferred  compensation  is vested as to the amounts
deferred. In the event of death or under other selected circumstances,  Humboldt
Bank is  contingently  liable to make future  payments  greater than the amounts
recorded as liabilities. Based on present circumstances,  Humboldt Bank does not
consider it probable that this contingent  liability will be incurred or that in
the event of death, a liability  would be material after  consideration  of life
insurance benefits.

     Stock  Option  Plan:  Humboldt  Bancorp has a stock option plan under which
incentive and non-statutory stock options, as defined under the Internal Revenue
Code, may be granted.  Options representing 414,777 shares of Humboldt Bancorp's
issued  and  outstanding  no par value  common  stock may be  granted  under the
Humboldt  Bancorp  stock option plan by the board of directors or a committee of
the board, to directors,  officers,  and key, full-time employees at an exercise
price not less than the fair market value of the shares on the date of grant. As
of December  31,  1998,  183,862  options  were  outstanding  under the Humboldt
Bancorp Stock Option Plan. Options cannot have an exercise period of longer than
ten years.  Incentive stock options have vesting  schedules of three years,  and
non-statutory  stock options vest immediately.  In addition,  as of December 31,
1998,  710,697  options  are  outstanding  as a  result  of  Humboldt  Bancorp's
assumption of Humboldt Bank options granted prior to the reorganization.

     The Stock Option Plan contains an antidilution  provision in the event of a
private or public  offering  of  Humboldt  Bancorp  common  stock.  The Board of
Directors  of  Humboldt  Bancorp  has  resolved  to amend the Plan to remove the
antidilution  provision upon the completion of this offering.  Under the current
antidilution  provision,  certain holders of outstanding options will be granted
additional  options to purchase shares of Humboldt Bancorp common stock based on
the number of shares issued in the Silverado merger,  the merger, and the public
offering.  Additional options will be granted to a current employee,  officer or
director  who  holds  options  so as to  maintain  an  optionee's  proportionate
interest in  Humboldt  Bancorp by reason of his or her  unexercised  portions of
options as before the  issuance.  However,  the total number may not exceed that
available for grant under the Humboldt  Bancorp Stock Option Plan and the former
Humboldt Bank Stock Option Plan.

<PAGE>97



     The exercise for such additional  options shall be the fair market value of
the Humboldt  Bancorp common stock on the date of the additional  grant,  except
that in the event of an incentive stock option, the exercise price shall be 110%
if the optionee is an employee owning more than 10% of the total combined voting
power of all classes of stock of Humboldt Bancorp.

     The  following  tables set forth the number of options  granted to Humboldt
Bancorp's executive officers during 1998 and the number and value of unexercised
options held by these executive officers as of the end of 1998.

<TABLE>
<CAPTION>
                                          OPTION GRANTS AND EXERCISES BY
                                             EXECUTIVE OFFICER IN 1998
<S>                       <C>        <C>                <C>              <C>                <C>
                                                                                            Potential Realizable
                                                                                              Value at Assumed
                                        % of Total                                            Annual Rates of
                                         Options                                                Stock Price
                           Options     Granted to        Exercise         Expiration          Appreciation for
          Name             Granted    Employees in       Price per            Date            Option Term 5% /
                                          1998            Share                                      10%
- --------------------------------------------------------------------------------------------------------------------
Theodore S. Mason           5,500         100.0%           $10.73         May 9, 2008        $96,129 / $153,069
</TABLE>

<TABLE>

<CAPTION>
                                        AGGREGATED OPTION EXERCISES IN 1998
<S>                       <C>                 <C>              <C>                         <C>

                                                                Number of Unexercised       Value of Unexercised
                               Shares                           Options at Year-end            In-the-money
          Name              Acquired on          Value             (Exercisable/                (Exercisable/
                              Exercise         Realized            Unexercisable)               Unexercisable)
- --------------------------------------------------------------------------------------------------------------------
Theodore S. Mason              16,910           $99,938            139,441 /5,684            $512,208 / $53,849
Alan J. Smyth                   3,023           $16,234            68,218 / 2,841            $248,558 / $27,410
Ronald V. Barkley               3,000           $16,140            79,611 / 2,841            $273,053 / $27,410
Paul A. Ziegler                  ___              ___              31,711 / 8,341            $209,538 / $87,910
</TABLE>

Compensation Committee Interlocks and Insider Participation

     The Personnel  Committee is composed of Ronald F. Angell  (Chairman),  Mike
Renner,  Marguerite  Dalianes,  Larry Francesconi,  John R. Winzler and Theodore
Mason.  Mr. Mason is president of Humboldt Bancorp and was president of Humboldt
Bank. Ms. Dalianes is a former owner of Dalianes Worldwide Travel Service, which
during  1998  provided  travel  services  in the amount of  $73,461 to  Humboldt
Bancorp and its subsidiaries.

<PAGE>98



                              SECURITIES OWNERSHIP

Principal Shareholders and Share Ownership of Management and Directors

     The  following  table  sets  forth,  as of June 30,  1999,  the  number and
percentage of shares of Humboldt  Bancorp's  outstanding common stock before and
after the merger, which are beneficially owned, directly or indirectly, by:

     o    each shareholder who owns more than 5% of the outstanding shares;

     o    each of Humboldt Bancorp's directors;

     o    Humboldt Bancorp's named executive officers; and

     o    all of Humboldt Bancorp's directors and executive officers as a group.

The shares  "beneficially  owned" are determined  under  Securities and Exchange
Commission  rules,  and do not  necessarily  indicate  ownership  for any  other
purpose.  In  general,  beneficial  ownership  includes  shares  over  which the
indicated  person has sole or shared voting or investment power and shares which
he/she  has the  right  to  acquire  within  60 days of June  30,  1999.  Unless
otherwise  indicated,  the persons listed have sole voting and investment  power
over the shares beneficially owned.  Management is not aware of any arrangements
which may,  at a  subsequent  date,  result in a change of  control of  Humboldt
Bancorp.

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

                                      Shares
                                   Beneficially
Name                                 Owned(1)        Options (2)   Percentage
- ----                               ------------      -----------   ----------
Francis and Dorothy Dutra              257,070          2,750        5.67%
Ronald F. Angell                        94,441         31,349        2.08%
Marguerite Dalianes                     54,956         35,349        1.21%
Gary L. Evans                           97,347         57,880        2.15%
Lawrence Francesconi                    79,010         31,042        1.74%
Clayton R. Janssen                      60,364         31,042        1.33%
James O. Johnson                        19,767          5,250            *
John McBeth                            112,052          5,250        2.47%
Michael Renner                          38,626          8,275            *
John R. Winzler                        119,017         44,595        2.63%
Jerry L. Thomas                         12,047          2,750            *
Edythe E. Vaissade                      84,692         63,100        1.87%
Theodore S. Mason                      192,451        133,757        4.25%
Alan J. Smyth                           84,269         65,377        1.86%
Ronald V. Barkley                       77,225         76,770        1.70%
Paul A. Ziegler                         23,370         23,370            *

<PAGE>99


                                      Shares
                                   Beneficially
Name                                 Owned(1)        Options (2)   Percentage
- ----                               ------------      -----------   ----------

All Directors and Executive          1,406,704        617,906       31.03%
Officers (21 Persons)
</TABLE>


*    Less than 1%.

(1)  We have determined beneficial ownership in accordance with the rules of the
     Securities  and  Exchange  Commission.  In  computing  the number of shares
     beneficially owned by a person and the percentage ownership of that person,
     shares of common stock  subject to options or warrants  held by that person
     that are currently  exercisable within 60 days of June 30, 1999, are deemed
     outstanding.  Such  shares,  however,  are not deemed  outstanding  for the
     purpose of computing the percentage ownership of each other person.  Except
     as  indicated  in the  footnote to this table and  pursuant  to  applicable
     community  property  laws,  each  shareholder  named in the  table has sole
     voting  power and  investment  power  with  respect to the shares set forth
     opposite such shareholder's name.

(2)  Represents  options that may be exercised  within sixty days. The number of
     shares of common  stock  subject  to  options  are  included  in the Shares
     Beneficially Owned column.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     We have entered  into a $3.8 million line of credit with Bancorp  Financial
Services,  in which we own a 50%  interest.  The line of credit  expires  May 2,
2000,  and bears interest at the prime rate published in the Wall Street Journal
plus 0.25% (currently 8.50%) per annum. During the years ended December 31, 1998
and 1997,  the  maximum  amount  outstanding  under the line of credit  was $3.0
million and $2.0 million.  Further,  during the year ended December 31, 1998 and
1997,  Humboldt Bank purchased $2.0 million and $6.8 million in leases generated
by Bancorp Financial Services.

     Some of the Humboldt  Bancorp's  directors and executive officers and their
immediate  families,  as well as the companies with which they may have interest
in,  have had loans  with  Humboldt  Bank in the  ordinary  course of the Bank's
business. In addition, Humboldt Bank expects to have loans with these persons in
the future.  In  management's  opinion,  all these loans and commitments to lend
were made in the  ordinary  course of  business,  were made in  compliance  with
applicable laws on substantially  the same terms,  including  interest rates and
collateral,  as those prevailing for comparable  transactions with other persons
of similar  creditworthiness and, in the opinion of management,  did not involve
more than a normal risk of collectibility or present other unfavorable features.
The outstanding balance under extensions of credit by Humboldt Bank to directors
and  executive  officers  of  Humboldt  Bancorp  and  Humboldt  Bank  and to the
companies that these  directors and executive  officers may have an interest was
$6,451,000,  $6,218,000 and  $3,624,000 as of December 31, 1998,  1997 and 1996,
respectively.

     We have, and in the future will, enter into transactions with our directors
or companies in which they may have an interest.  During the year ended December
31, 1998, 1997 and 1996 no transaction  exceeded $60,000,  except we engaged the
services of Dalianes  Worldwide  Travel  Service,  which was  formerly  owned by
Marguerite Dalianes, one of our directors. Fees paid by us to Dalianes Worldwide
Travel Service for the year ended December 31, 1998 amounted to $73,461.

<PAGE>100



                     GLOBAL BANCORP SELECTED FINANCIAL DATA

     The following  table sets forth  selected  financial data of Global Bancorp
(on a consolidated basis) as of and for the years ended December 31, 1994, 1995,
1996,  1997 and 1998,  and as of and for the six months  ended June 30, 1998 and
1999,  and  should  be read in  conjunction  with  Management's  Discussion  and
Analysis and with the financial statements presented elsewhere.

<TABLE>
<S>                                     <C>         <C>          <C>          <C>         <C>          <C>          <C>
                                                                                                          As Of and For the
(Dollars in Thousands,                                 As Of and For the Years Ended                       Six Months Ended
except per share data)                                         December 31,                                    June 30,
                                       --------------------------------------------------------------   ---------------------------
                                          1994         1995         1996        1997         1998          1998         1999
                                       -----------   ----------  -----------  ----------  -----------   -----------  --------------
Income Statement Data:                                                                                        (Unaudited)

  Interest income                         $  8,776   $    9,115   $   10,793  $   11,996   $   12,953   $     6,408  $     5,753
  Interest expense                           3,119        4,592        5,628       6,469        6,843         3,459        2,911
                                       -----------   ----------  -----------  ----------   ----------   -----------  -----------
    Net interest income                      5,657                     5,165                                  2,949        2,842
                                                          4,523                    5,527        6,110
  Provision for credit losses                 (287)         (63)         151         416          226            53          391
                                       -----------   ----------  -----------  ----------   ----------   -----------  -----------
  Net interest income after
    provision for loan losses                5,944        4,586        5,014       5,111        5,884         2,896        2,451
  Non-interest income                          538          478          464         494        1,302           280        1,251
  Non-interest expense                       4,787        5,042        4,158       4,624        5,473         2,350        2,781
                                       -----------   ----------  -----------  ----------   ----------   -----------  -----------
    Income before provision for
      income taxes                           1,695           22        1,320         981        1,713           826          921
  Provision for income taxes                   694            9          501         349          658           339          201
                                       -----------   ----------  -----------  ----------   ----------   -----------  -----------
     Net income                           $  1,001   $       13   $      819  $      632   $    1,055   $       487  $       720
                                       ===========  ===========   ==========  ==========   ==========   ===========  ===========
Balance Sheet Data (at period end):
  Investment securities                   $  2,368   $      693   $    4,537  $   13,634   $   15,153   $     9,463  $     9,039
  Total assets                            $ 85,571   $   98,517   $  116,646  $  129,964   $  124,772   $   133,804  $   123,017
  Total net loans and leases              $ 73,727   $   78,155   $   92,897  $  101,167   $   97,480   $   106,616  $   101,063
  Total deposits                          $ 75,933   $   89,146   $  106,395  $  118,179   $  112,639   $   122,263  $   111,090
  Total stockholders' equity              $  8,905   $    8,800   $    9,482  $    9,988   $   10,828   $    10,341  $    11,366

Per Share Data:
  Net income
    Basic                                 $   1.53   $     0.02   $     1.25  $     0.96   $     1.57   $      0.73  $      1.07
    Diluted                               $   1.47   $     0.02   $     1.19  $     0.92   $     1.52   $      0.70  $      1.04
  Book value per share                    $  13.56   $    13.40   $    14.44  $    14.89   $    16.14   $     15.41  $     16.94
  Weighted average shares outstanding:
    Basic                                  656,600      656,600      656,600     660,163      670,850       670,850      670,850
    Diluted                                681,212      684,784      686,749     688,994      693,428       692,657      693,936

  Cash dividends per share                $   0.42   $     0.18   $     0.21  $     0.40   $     0.38   $      0.35  $      0.20
  Dividend payout ratio                      27.45%       90.00%       16.80%      41.67%       24.20%        47.82%       18.69%

Selected Financial Ratios (1)
  Return on average assets                    1.12%        0.02%        0.76%       0.51%        0.79%         0.72%        1.15%
  Return on average shareholders' equity     13.32%        0.18%        9.02%       6.40%        9.77%         9.19%       12.31%
  Total loans to deposits                    87.09%       87.67%       87.31%      85.60%       86.54%        87.20%       90.97%
  Net interest margins                        7.53%        4.85%        5.04%       4.67%        4.82%         4.65%        4.75%
  Efficiency ratio (2)                       77.27%      100.78%       73.87%      76.80%       73.84%        72.78%       67.95%

Asset Quality Ratios
  Reserve for loans losses to:
    Ending total loans                        1.83%        1.43%        1.17%       1.02%        1.19%         1.02%        1.46%
    Nonperforming assets                     26.06%       17.23%       11.97%      10.47%       14.34%        13.51%       23.46%

<PAGE>101



                                                                                                          As Of and For the
(Dollars in Thousands,                                 As Of and For the Years Ended                       Six Months Ended
except per share data)                                         December 31,                                    June 30,
                                       --------------------------------------------------------------   ---------------------------

  Nonperforming assets to ending total
    assets                                    6.17%        6.76%        7.97%       7.80%        6.61%         5.99%       5.20%
  Net loan charge-offs (recoveries) to
    average loans                             0.05%        0.21%        0.20%       0.45%        0.10%            -%       0.07%
  Reserve/nonperforming loans                22.01%       17.23%       11.97%      10.47%       19.34%        13.51%      23.46%

Capital Ratios
  Average shareholders' equity to
    average assets                            8.39%        8.39%        8.39%       7.93%        8.06%         7.83%       9.37%
  Tier 1 capital ratio (3)                   11.56%       10.56%        9.81%       9.35%       10.93%         9.40%      11.18%
  Total risk-based capital ratio (4)         12.81%       11.67%       10.96%      10.34%       12.13%        10.39%      12.41%
  Leverage ratio (5)                         10.87%        9.19%        8.35%       7.54%        8.09%         7.56%       8.72%

Other
  End of period ("EOP") common stock
    outstanding                            656,600      656,600      656,600     670,850      670,850       670,850     670,850
  Average assets                          $ 89,604   $   98,466    $ 108,204  $  124,467   $  134,405   $   135,364  $  124,849
  Average earning assets                  $ 84,889   $   93,285    $ 102,511  $  118,274   $  126,721   $   126,745  $  119,682
  Number of branch offices (6)                  12           11           11          11           11            11          10
  Number of full-time equiv. employees          70           55           55          57           55            55          50

</TABLE>

(1)  Annualized, when appropriate.

(2)  Efficiency ratio is non-interest expense divided by the sum of net interest
     income plus non-interest income.

(3) Tier I capital divided by risk-weighted assets.

(4) Total capital divided by risk-weighted assets.

(5) Tier I capital divided by average assets.

(6)  Including head office.


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

     The following  management's  discussion and analysis of financial condition
and results of operations contains forward-looking statements that involve risks
and uncertainties.  Global Bancorp's actual results could differ materially from
those anticipated in these forward-looking statements as a result of the factors
described  in  the  section  entitled  "Risk  Factors"  and  elsewhere  in  this
prospectus.

Overview

     Global Bancorp and its wholly-owned subsidiary, Capitol Thrift & Loan is an
industrial loan company headquartered in Napa, California. Global Bancorp's only
asset is Capitol  Thrift.  Therefore,  reference  to Capitol  Thrift  shall mean
Global Bancorp unless otherwise indicated. Capitol Thrift was incorporated under
the laws of the State of California on May 15, 1947.  Capitol Thrift operates 10
branches in the state of California.  Capitol Thrift's primary source of revenue
is providing single-family residential,  commercial real estate, and installment

<PAGE>102



loans to customers who are predominantly small and middle-market  businesses and
individuals.  Capitol Thrift conducts a consumer and commercial finance business
under the California  Industrial  Loan Law and insures its deposits  through the
Federal Deposit Insurance Corporation (FDIC).

     The following  discussion is intended to provide  information to facilitate
the understanding and assessment of significant changes in trends related to the
financial  condition of Capitol Thrift and its results of operations.  It should
be read in conjunction with Capitol Thrift's  consolidated  financial statements
and  footnotes  appearing  elsewhere in this  Prospectus.  For a  discussion  of
important factors that could cause actual results to differ materially from such
forward-looking statements, see "Risk Factors."

Results of Operations

     At June 30, 1999,  Capitol  Thrift's total assets were $123.0 million,  net
loans amounted to $101.1 million, stockholders' equity was $11.4 million and the
allowance  for loan losses was $1.5  million.  This  compares to total assets of
$124.8  million,  net  loans of $97.5  million,  stockholders'  equity  of $10.8
million and  allowance  for loan losses of $1.2 million as of December 31, 1998.
Total  assets  decreased  1.4%  which was  primarily  due to a  decrease  in the
securities  portfolio of 40.4% and an increase in cash and cash  equivalents  of
approximately 15.2%. The loan portfolio increased 3.7%.

     Net earnings for the six months ended June 30, 1999 and 1998 were  $720,000
and  $487,000,  respectively.  Net earnings per share for the six months  ending
June 30,  1999  and 1998  were  $1.07  and  $0.76,  respectively.  Net  earnings
increased for the six months ended June 30, 1999,  primarily due to officer life
insurance  proceeds  received of  $297,000.  The  $297,000  consists of $598,000
officers'  insurance  proceeds,  removal of a deferred  compensation  accrual of
$378,000,  offset by a payment to heirs of $522,000  and removal of a cash value
accrual  of  $157,000.   The  payment  and  removal  of  cash  value  have  been
reclassified to other income for the analysis covered later under "Other
Operating Income" and "Non-Interest Expense."

     For the year ended December 31, 1998, Capitol Thrift reported net income of
$1.1 million. This represents a 66.8% increase over 1997. Earnings per share was
$1.57 in 1998 as  compared  to $.96 in  1997.  The  increase  in net  income  is
primarily  attributable  to an increase of $583,000 in net interest  income,  an
increase  in  non-interest  income  of  $773,000,   offset  by  an  increase  in
non-interest  expense  of  $849,000.  The  increase  in net  interest  income is
attributable to an increase in average  outstanding  loans of $6.1 million.  The
increase in non-interest  income is attributable to a gain on the sale of loans.
The increase in non-interest  expense was  attributable to higher  provision for
loss on RPHFS (Real Property Held For Sale).

     Capitol Thrift  reported net income of $632,000 for the year ended December
31, 1997, a 22.8% decrease compared to net income of $819,000 for 1996. Earnings
per share decreased to $.96 in 1997 from $1.25 in 1996. The decrease in earnings
in 1997 was  primarily  due to an increase in  provision  for losses on loans of
$265,000  and  increase  in  loss on sale of  real  property  held  for  sale of
$374,000.

     Earnings  as measured by return on assets  increased  to .79% in  December,
1998, compared to .51% in the prior year. Return on equity approximated 9.77% in
1998, compared to 5.92% in 1997.

<PAGE>103



Distribution of Average Assets, Liabilities, and Stockholders' Equity:  Interest
Rates and Interest Differential

     The following  table sets forth average  daily  balances of each  principal
category  of  assets,   liabilities  and  stockholder's   equity,   interest  on
interest-earning assets, and interest on interest-bearing  liabilities,  and the
average  yields  earned or rates paid  thereon for the six months ended June 30,
1999 and 1998. The table also shows the net interest  earnings and the net yield
on average  earning  assets.  Averages were computed based upon daily  balances,
except for June 30, 1997.  The June 30, 1997  balances  were  computed  based on
monthly averages.

     The following  sets forth Capitol  Thrift's daily average  balance  sheets,
components of net interest income and expense,  and related yields and rates for
the six months ended June 30, 1998 and 1999:

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

                                                                     Six Months Ended June 30,
                                         ----------------------------------------------------------------------------------
                                                            1998                                    1999
                                         ----------------------------------------------------------------------------------
(Dollars in Thousands)                       Average                     Yield/       Average                     Yield/
                                             Balance      Interest        Rate        Balance      Interest        Rate
                                        -----------------------------------------------------------------------------------
Assets:
Interest-earning assets:
  Loans (1)                                   $103,944       $ 5,778      11.12%      $ 99,085      $ 5,220        10.54%
  Investment Securities - taxable               15,022           417       5.55%        12,899          355         5.50%
  Federal funds sold and reverse repos           6,324           171       5.41%         7,698          178         4.62%
  Deposits in financial institutions             1,455            43       5.91%             0            0
                                              --------       -------      ------      --------      -------        ------
    Total interest-earning assets             $126,745       $ 6,409      10.11%      $119,682      $ 5,753         9.61%
                                              ========       =======      =====      =========      =======         ====

Allowance for possible loan losses              (1,075)                                 (1,227)
Non-interest-bearing assets:
  Cash and due from banks                          502                                     620
  Premises and equipment, net                      578                                     660
  Accrued interest receivable                    1,164                                   1,091
  Other real estate owned                        5,945                                   2,800
  Other assets                                   1,505                                   1,223
                                               --------                               --------
    Total average assets                       $135,364                               $124,849
                                               ========                               ========

Liabilities and Stockholders' Equity:
  Interest-bearing liabilities:
  Savings accounts                               22,683           521       4.59%       26,905          613         4.56%
  Time deposits                                 100,228         2,939       5.86%       85,365        2,297         5.38%
                                               --------       -------       ----      --------      -------         ----
    Total interest-bearing liabilities         $122,911       $ 3,460       5.63%     $112,270      $ 2,910         5.18%
                                               ========       =======       ====      ========      =======         ====

Non-interest-bearing liabilities:
  Non-interest-bearing checking
  Accrued interest payable                           12                                      4
  Other liabilities                                                                        906
                                               --------                               --------
                                                  1,846
    Total liabilities                           124,769                                113,180

Total stockholders' equity                       10,595                                 11,669
                                               --------                               --------

  Total average liabilities and
    stockholders' equity                       $135,364                               $124,849
                                               ========                               ========

Interest income as a percentage of


<PAGE>104



                                                                     Six Months Ended June 30,
                                         ----------------------------------------------------------------------------------
                                                            1998                                    1999
                                         ----------------------------------------------------------------------------------
(Dollars in Thousands)                       Average                     Yield/       Average                     Yield/
                                             Balance      Interest        Rate        Balance      Interest        Rate
                                        -----------------------------------------------------------------------------------
  average earning assets                                                   10.11%                                    9.61%
Interest expense as a percentage of
  average earning assets                                                    5.46%                                    4.86%
                                                                            ----                                     ----

Net interest margin                                                         4.65%                                    4.75%
                                                                            ====                                     ====

</TABLE>

     NOTE:Applicable  nontaxable securities yields have not been calculated on a
     tax-equivalent  basis because they are not material to Capitol  Thrift's
     results of operations.

     (1)  Loan  amounts  include  non-accrual  loans,  but the related  interest
          income has been included only if collected for the period prior to the
          loan being placed on a nonaccrual basis. Loan interest income includes
          loan fees of  approximately  $242,000  and $287,000 for the six months
          ended June 30, 1999 and 1998, respectively.

     The following  table sets forth average  daily  balances of each  principal
category  of  assets,   liabilities  and  stockholder's   equity,   interest  on
interest-earning assets, and interest on interest-bearing  liabilities,  and the
average  yields  earned or rates paid  thereon for the years ended  December 31,
1998, 1997 and 1996. The table also shows the net interest  earnings and the net
yield on  average  earning  assets.  Averages  were  computed  based  upon daily
balances,  except for December 31, 1997 and 1996.  1997 and 1996  averages  were
computed based on monthly averages.

     The following  sets forth Capitol  Thrift's daily average  balance  sheets,
components of net interest income and expense,  and related yields and rates for
the years ended December 31, 1996, 1997 and 1998:

<TABLE>

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

(Dollars in Thousands)                                                         Year Ended December 31,
                                      ----------------------------------------------------------------------------------------------
                                                     1996                               1997                            1998
                                       ---------------------------------- ---------------------------------- -----------------------
                                         Average              Yield/     Average               Yield/   Average             Yield/
                                         Balance    Interest   Rate      Balance   Interest     Rate    Balance    Interest   Rate
Assets:
  Interest-earning assets:
  Loans (1)                              $ 91,557   $ 10,202   11.14%   $ 98,152   $ 10,849     11.05%  $ 104,281   $11,721   11.24%
  Investment Securities:
    Taxable securities                      1,727         79    4.57       9,513        514      5.40      15,645       872    5.57
  Federal funds sold and reverse repos      6,480        354    5.46       8,439        498      5.90       5,915       308    5.21
  Deposits in financial institutions        2,747        158    5.75       2,170                 6.22                          5.91
                                         ---------    ------ -------    --------  ---------    ------  ----------

  Total interest-earning assets            102,511    10,793   10.53     118,274     11,996     10.14     126,721    12,953   10.22

Allowance for loan losses                   (1,208)                       (1,202)                          (1,093)
Non-interest-bearing assets:
  Cash and due from banks                      855                           606                              476
  Premises and equipment, net                  618                           575                              598
  Accrued interest receivable                1,337                         1,271                            1,118
  Other real estate owned                    3,443                         4,085                            5,013
  Other assets
                                          --------                      --------
                                               648                           858                            1,572
                                          --------                      --------                            -----
    Total average assets                  $108,204                      $124,467                        $ 134,405
                                          ========                      ========                        =========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
  Savings accounts                          16,386       680    4.15%     20,043        883      4.41%     24,295     1,141    4.70%
  Time deposits                             82,055     4,948    6.03      93,259      5,586      5.99      97,688     5,702    5.84
                                        ----------    ------   -----    --------     -------- -------   --------- --------- --------

    Total interest-bearing liabilities      98,441     5,628    5.72     113,302      6,469      5.71     121,983     6,843    5.61

<PAGE>105



(Dollars in Thousands)                                                         Year Ended December 31,
                                      --------------------------------------------------------------------------------------------
                                                     1996                               1997                            1998
                                       ---------------------------------- ---------------------------------- ----------------------
                                         Average              Yield/     Average               Yield/   Average             Yield/
                                         Balance    Interest   Rate      Balance   Interest     Rate    Balance    Interest   Rate
Assets:

  Non-interest-bearing checking                  -
  Accrued interest payable                      44                            17                               10
  Other liabilities                                                        1,272                            1,618
                                          --------                      --------                       ----------
                                               644
    Total liabilities                       99,129                       114,591                          123,611

Total stockholders' equity                                                 9,876                           10,794
                                          --------                      --------                       --- ------
                                             9,075

  Total average liabilities and
    stockholders' equity                  $108,204                     $ 124,467                         $134,405
                                          ========                     =========                         ========

Interest income as a percentage of
  average earning assets                                       10.53%                            10.14%                       10.22%
                                                               -----                             =====                        =====
Interest expense as a percentage of
  average earning assets                                        5.49%                             5.47%                        5.40%
                                                                =====                            =====                         ====
Net interest margin                                             5.04%                             4.67%                        4.82%
                                                                =====                            ====                          ====

</TABLE>


NOTE:Applicable  nontaxable  securities  yields  have not been  calculated  on a
tax-equivalent  basis  because  they are not  material to Capitol  Thrift's
results of operations.

(1)  Loan amounts include non-accrual loans, but the related interest income has
     been  included  only if  collected  for the period  prior to the loan being
     placed  on a  nonaccrual  basis.  Loan  interest  income  includes  fees of
     approximately  $853,000 and $719,000 for the years ended  December 31, 1998
     and 1997, respectively.

Net Interest Income

     Capitol Thrift's primary source of revenue is net interest income, which is
the difference between interest income received on  interest-earning  assets and
the interest expense paid on interest-bearing  liabilities.  Net interest income
before the  provision  for loan  losses  decreased  to $2.8  million for the six
months ended June 30, 1999,  from $2.9 million for the same period in 1998.  The
net interest  margin was 4.75% in 1999  compared to 4.65% for the same period in
1998.  The  decrease in interest  income is due  primarily to a decrease in loan
volume.

     Net interest  income  before the provision for loan losses was $6.1 million
in 1998, an 10.54%  increase over 1997, and $5.5 million in 1997, an increase of
7% over 1996.  Capitol  Thrift's net interest margin increased to 4.82% in 1998,
compared to 4.67% in 1997. The increase in interest  income was primarily due to
an increase  in interest  income on loans and  investment  securities.  Interest
expense  increased  5.8% from 1997 to 1998 due to a 7.7%  increase  in  interest
bearing  deposits and rates  decreasing  1.8% from 1997. The increase in the net
interest  margin in 1998 was primarily due to an increase in volume of loans and
investments and an increase in the yield on interest earning assets to 10.22% in
1998 from 10.14% in 1997.

     Capitol  Thrift's net interest  income is affected by changes in the amount
and mix of interest-earning assets and interest-bearing liabilities, referred to
as a "volume  change."  It is also  affected  by  changes  in  yields  earned on
interest-earning  assets and rates paid on  interest-bearing  deposits and other
borrowed  funds,  referred to as a "rate change." The following table sets forth
changes in  interest  income and  interest  expense  for each major  category of
interest-earning  assets  and  interest-bearing  liabilities,  and the amount of

<PAGE>106



change  attributable  to volume and rate  changes for the years  indicated.  The
changes  due to the  combined  impact  of rate  and  volume  changes  have  been
allocated to rate and volume in  proportion  to the  relationship  between their
absolute  dollar  amounts.  The effects of  tax-equivalent  yields have not been
considered  because they are not  significant.  Nonaccrual loans are included in
average loans used to compute this table.

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

                                                              Year Ended December 31,                   Six Months Ended June 30,
                                         --------------------------------------------------------  ------------------------------
(Dollars in Thousands)                          1997 over 1996              1998 over 1997                   1999 over 1998
                                         --------------------------------------------------------  ------------------------------
                                                  Total   Rate   Volume   Total   Rate  Volume         Total     Rate    Volume
                                         --------------- ------ -------- ------- ------ ---------  ----------- -------- ---------

Increase (decrease) in interest income:
  Loans                                         $  647    (88)    735     $ 872    195    677         $ (558)    (288)     (270)
  Investment securities                            435     14     421       358     16    342            (62)      (3)      (59)
  Federal funds sold & reverse repos               144     28     116      (190)   (59)  (131)             7      (25)       32
  Deposits in other finc'l institutions            (23)    13     (36)      (83)    (7)   (76)           (43)     (43)        0
                                                ------   ----   -----     -----   ----   ----         ------    -----     -----

     Total interest income                       1,203    (33)  1,236       957    146    812           (656)    (359)     (297)
Increase (decrease) in interest expense:
  Investment and Savings Certificate:
     Savings accounts                              203     42     161       258     58    200             92       (4)       96
     Time deposits                                 638    (33)    671       116   (143)   259           (642)    (242)     (400)
                                                ------   -----  -----     -----   ----   ----         ------    -----     -----
       Total interest expense                      841      9     832       374    (85)   459           (550)    (246)     (304)
                                                ------  ------  -----     -----   ----   ----         ------    -----     -----
Increase (decrease)in net interest income       $  362    (42)    404     $ 583    230    353         $ (106)    (113)        7
                                                ======  ======  =====     =====   ====   ====         =======  =======    =====
</TABLE>

     For the six months  ended June 30,  1999,  the  decrease in total  interest
income of $656,000 is comprised of a $297,000  volume  decrease  associated with
the decline in average loans of $4.9 million from June 30, 1998. Although yields
decreased in 1999, interest income decreased due to the significant  decrease in
interest  earning  assets in the first  quarter of 1999.  The  decrease in total
interest  expense of $550,000  from June 30, 1998 to June 30, 1999, is comprised
of a volume  decrease  of  $304,000  related to the $10.6  million  decrease  in
average interest-bearing liabilities between the two periods and a $246,000 rate
decrease  associated with an decrease in the cost of funds to 5.18% in 1999 from
5.63% in 1998.

     The increase in total interest income of $957,000 in 1998 is comprised of a
$812,000  volume increase  associated with the $8.5 million  increase in average
earning assets between 1997 and 1998. The yield on total interest earning assets
increased  in 1998 to 10.22%  from  10.14%  from  1997.  The  increase  in total
interest  expense of  $374,000  is  comprised  of a volume  increase of $459,000
related to the $8.7  million  increase in average  interest-bearing  liabilities
between 1998 and 1997 and a $85,000 rate decrease  associated with a decrease in
the cost of funds to 5.61% in 1998 from 5.71% in 1997.

     In 1997, the increase in total interest income of $1.2 million is comprised
of a $1.2 million volume increase  associated with the $15.8 million increase in
average  earning  assets  between  1997  and 1996 and a  $33,000  rate  decrease
associated  with a decrease  in the total  yield on  interest-earning  assets to
10.14% in 1997 from 10.53% in 1996.  The increase in total  interest  expense of
$841,000 in 1997 is  comprised of a volume  increase of $832,000  related to the
$14.9 million increase in average interest-bearing  liabilities between 1997 and
1996 and a $8,000 rate increase.

     A changing  interest  rate  environment  can have a  significant  impact on
Capitol  Thrift's net interest margin as measured against average earning assets
and its interest  rate spread.  Management  monitors its net interest  margin by
repricing its loans and deposit  products after giving effect to such factors as
competition  and expected  maturities  in the loan,  investment  securities  and
deposit portfolios.

<PAGE>107



Provision for Loan Losses

     Capitol Thrift maintains an allowance for loan losses at a level management
believes to be adequate to cover the inherent risks of loss  associated with its
loan  portfolio.  See "Balance Sheet Analysis - Credit Risk Management and Asset
Quality." The provision for loan losses is charged against income and is applied
to the allowances for loan losses.

     For the six  months  ended  June 30,  1999,  $391,000  was  charged  to the
provision for loan losses.  For the same period during 1998, $53,000 was charged
to the provision for loan losses.

     The  provision  for loan losses for the year ended  December 31, 1998,  was
$226,000  as  compared  to a  $416,000  provision  made in 1997  and a  $151,000
provision  made in 1996.  Net  charge-offs  to average loans of 0.10% in 1998 is
slightly lower as compared to 0.45% in 1997. Net charge-offs to average loans in
1996 was 0.20%.

     The provision for loan losses reflects  management's on-going evaluation of
the risk  inherent  in the  loan  portfolio,  which  includes  consideration  of
numerous  factors,  such as  economic  conditions,  relative  risks  in the loan
portfolio,  loan loss  experience and review and monitoring of individual  loans
for identification and resolution of potential problems.

Other Operating Income

     Other income consists primarily of late charges,  gain on sale of loans and
miscellaneous  income.  Other income  increased by $291,000 or 104% in the first
six  months of 1999  compared  to the same  period  in 1998.  This  increase  is
attributable to officer life insurance proceeds of $297,000.

     Total other income for the year ended December 31, 1998 increased  $808,000
or 164% when compared to the same period in 1997.  This increase is attributable
to gain on sale of loans for $476,000 and an increase in miscellaneous income of
$343,000 as compared to the previous  year.  Miscellaneous  income  increased in
1998  because of increases in pass thru points of $105,000 and gain on sale real
property held for sale of $68,000 from 1997.  There was also a legal  settlement
of $170,000 in 1998.

     Other income increased  $30,000 or 6% for the year ended December 31, 1997,
compared  to the same  period  in 1996.  Late  charges  increased  33% over 1996
because of increase in loan volume compared to 1996.

<PAGE>108



     The following table summarizes  significant  components of other income for
the six months  ended June 30, 1998,  and 1999 and for the years ended  December
31, 1996, 1997 and 1998:

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

(Dollars in Thousands)                                                                        Six Months
                                                   Years Ended December 31,                 Ended June 30,
                                          ------------------------------------------------------------------------
                                                  1996          1997           1998          1998           1999
                                          ------------------------------------------------------------------------
Other Income:
Service charges and other income               $    85        $   113      $     102       $    54       $    39

Miscellaneous Income                               379            381            724           227            234

Officer life insurance proceeds                      -              -              -             -            297

Gain on sale of loans                                -              -            476             -              -
                                               -------        -------      ---------       -------       --------
                                               $   464        $   494      $   1,302       $   281       $    570
                                               =======        =======      =========       =======       ========
</TABLE>

Non-interest Expense

     The following  tables  summarize  changes in  non-interest  expense for the
years ended December 31, 1996,  1997 and 1998, and the six months ended June 30,
1998 and 1999:

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

(Dollars in Thousands)                      Years Ended December 31,                          Six Months Ended June 30,
                            --------------------------------------------------------- ------------------------------------------
                                 1996                1997                1998                 1998                 1999
                            ----------------   ------------------  ------------------ --------------------- --------------------


Salaries and employee        $ 2,033   1.98%   $  2,078     1.76%   $ 2,023     1.60%    $    982     0.77%   $   1,030    0.86%
benefits
Occupancy expense                425   0.41         427     0.36        440     0.35          211     0.17          243    0.20
Equipment expense                212   0.21         221     0.19        213     0.17          100     0.08           93    0.08
Payroll taxes                    168   0.16         171     0.14        167     0.13           91     0.07           88    0.07
Professional fees                 63   0.06          72     0.06        126     0.10           83     0.07           75    0.06
FDIC insurance                    27   0.03          46     0.04         51     0.04           25     0.02           25    0.02
Expenses on RPHFS                190   0.19         141     0.12        272     0.21          109     0.09          178    0.15
Stationery and supplies           83   0.08          85     0.07         76     0.06           34     0.03           43    0.04
Loss/gain on sale and            190   0.19         564     0.48      1,224     0.97          276     0.22          (91)  (0.08)
provision for losses on
RPHFS
Insurance                        244   0.24         238     0.20        223     0.18          115     0.09          105    0.09
Other                            523   0.51         581     0.49        658     0.52          323     0.25          311    0.26
                            -------- ------   ---------  -------  --------- -------- ------------ -------- --------------------
     Total                   $ 4,158   4.06%   $  4,624     3.91%   $ 5,473     4.32%    $   2,349    1.85%   $   2,100    1.75%
                             ======= ======    ========   ======    =======   ======     =========  ======     ========= ======

Average Earning Assets          $102,511             $118,274            $126,721             $126,745             $119,682
                                ========             ========            ========             ========             ========
</TABLE>

     Note:  Percent of average  earning  assets not annualized for June 1999
            and 1998.

     Other  expense,  excluding  the  provision  for loan  losses and income tax
expense,  decreased  by $249,000  to $2.1  million at June 30,  1999,  from $2.4
million at June 30, 1998.  This decrease is  attributable  to losses on sale and
provision for losses on real  property held for sale. In 1999,  there was a gain
of real property held for sale for $91,000 as compared to a loss of $276,000 for
the same six month period ending in June.

<PAGE>109



     Other  expense,  excluding  the  provision  for loan  losses and income tax
expense,  totaled $5.5 million in 1998 representing an increase of $849,000,  or
18.4%, over 1997. The increase was primarily due to the increase in loss on real
property  held for sale and  expenses  related  to RPHFS.  The  increase  in the
expenses  associated with RPHFS led to an agreement with the regulatory agencies
discussed under the caption, "Capital Resources." These increases were primarily
related  to  loans   originated  prior  to  June  1992,  at  which  time  credit
underwriting  policies  were  strengthened.  Historical  data on  RPHFS  related
expenses  indicate that losses  generally are not incurred  until  approximately
four years after  origination.  Loan  policy and  underwriting  procedures  were
significantly  improved  to present  levels  during the  1992-1995  period.  The
primary  improvement was a greater  reliance on borrower debt and income ratios.
While RPHFS related expenses have significantly  increased from $705,000 for the
year ending  December 31, 1997 to $1.5  million for the year ending  December 1,
1998,  they have declined to $87,000 for the six months ending June 30, 1999. In
addition, as shown under the caption "Nonperforming Assets", nonperforming loans
have  declined  from $5.1 million at December 31, 1998,  to $3.0 million at June
30, 1999, while RPHFS has not significantly increased during this same period of
time.  Total  nonperforming  assets  continue to decline  from $10.1  million at
December  31, 1997 to $8.2 million at December 31, 1998 and $6.4 million at June
30, 1999.  Expenses other than those related to RPHFS increased by 1.48% for the
year ending  December 31, 1998 compared to the year ending December 31, 1997 and
1.98% for the six months period ending June 30, 1999 compared to June 30, 1998.

     Other expense increased $466,000 in 1997, as compared to 1996. The increase
was primarily due to a provision  made for losses on real property held for sale
of $374,000.  The provision was made to allow for a probable decline in the fair
market value of the assets involved.

Financial Condition

     At June 30,  1999,  average  assets  decreased  7.8% and  average  deposits
decreased  approximately 8.7% compared to the same period in 1998. Average loans
decreased by 4.7% since June 30,  1998.  These  decreases  in average  loans are
primarily due to a previously referenced bulk loan sale in October, 1998.

     At December  31, 1998,  average  assets and average  deposits  increased by
approximately  8.0%  and  7.7%,  respectively.   Average  loans  increased  6.2%
reflecting  a  continued   increase  in  loan  demand  caused   primarily  by  a
strengthening  economy and a stable  prime rate in 1998 and 1997.  Increases  in
deposits during 1998 were used to fund a mix of loans, investment securities and
federal funds.

     Earning  assets  averaged  approximately  $119.7  million during the period
ended June 30, 1999, as compared to $126.7  million for the same period in 1998.
This represents a 5.6% decrease to June 30, 1998.

     Earning assets averaged  approximately $126.7 million during the year ended
December  31,  1998,  as compared to $118.3  million and $102.5  million for the
years ended December 31, 1997 and 1996, respectively.

Loan Portfolio

     Capitol Thrift's primary business is that of acquiring  deposits and making
loans.  Capitol Thrift  concentrates  its lending  activities in three principal
areas: commercial real estate loans, single family loans, and installment loans.

<PAGE>110



Capitol Thrift does not make  commercial  loans other than those secured by real
estate.  Interest  rates charged for loans made by Capitol  Thrift vary with the
degree of risk, the size and maturity of the loans, and prevailing market rates.

     For the period  ending June 30, 1999,  loans totaled  $101.1  million which
represents a 3.7%  increase  over  December 31, 1998.  The increase in loans was
primarily in the commercial  real estate  category.  Installment  loans remained
relatively constant.

     Loans  totaled  $97.5  million at December 31, 1998,  as compared to $101.2
million at December 31, 1997,  and $92.9  million at December 31, 1996.  Average
loans rose 6.2%  between  December  1997 and  December  1998,  and 7.2%  between
December  31, 1996 and December 31,  1997,  with loans  averaging  approximately
$104.3  million for the twelve months ended  December 31, 1998,  and compared to
$98.1 million and $91.6 million for the comparative  twelve month period of 1997
and 1996, respectively.

     The following table sets forth the amounts of loans outstanding by category
as of the dates indicated.

<TABLE>

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

(Dollars in                                                          December 31,                                      June 30,
Thousands)
                  ------------------------------------------------------------------------------------------------------------------
                        1994               1995                1996                1997                 1998             1999
                  ----------------- -------------------  ------------------ -------------------- -------------------- --------------
                                                                                                                                %
                  Dollar      %      Dollar        %     Dollar       %      Dollar        %      Dollar        %     Dollar    of
                  Amount  of Loans   Amount   of Loans   Amount   of Loans   Amount    of Loans   Amount    of Loans  Amount  Loans
                  ----------------- -------------------  -----------------  -------------------- -------------------- --------------

Commercial Real   $ 51,405   69.72%  $58,253     74.54%  $ 73,683   79.32%  $ 82,123    81.18%  $ 77,833    79.85% $ 82,247   81.38%
Estate
Single Family
Residential (1)     21,989   29.82    20,575     26.33     20,635   22.21     20,518    20.28     21,372     21.92   21,013   20.79
Installment          2,678    3.63                                                       0.88
                                       1,314      1.68        741    0.80        878                 590      0.61      445    0.44
                  --------- ------- ---------   -------  --------- ------- ----------- ------- --------- ---------------------------
Total Gross Loans   76,072  103.18%   80,142    102.54%    95,059  102.33%   103,536   102.34%    99,795   102.37%  103,705  102.61%
                            ------             -------             ------              ------              ------            ------

Less allowance for
  loan losses       (1,375)  (1.32)   (1,147)    (1.07)    (1,112)  (1.20)    (1,061)   (1.05)    (1,183)   (1.16)   (1,500)  (1.13)
                             ------             -------             ------              ------              ------            ------

Less deferred fees
      and costs       (970)  (1.86)     (840)    (1.47)    (1,050)  (1.13)    (1,308)   (1.29)    (1,132)   (1.21)   (1,141)  (1.48)
                  --------- ------- ---------   -------  --------- ------- ---------- --------- --------- ---------          ------
Net loans         $ 73,727  100.00% $ 78,155    100.00%  $ 92,897  100.00%  $101,167   100.00%   $97,480   100.00% $101,064  100.00%
                  ======== =======  =========   ======  ========  ======   ========   ======     =======  ======== ======== =======

</TABLE>



     (1)  At June 30, 1999,  construction  real estate loans totaled $913,000 or
          0.9% of total  loans  and  consisted  of only one  loan.  This loan is
          included in "Single Family  Residential" for this table.  There was an
          increase in real estate  construction  loans of $246,000 or 37.1% over
          December 31, 1998. The increase in real estate  construction  loans in
          the first six months of 1999 was primarily  due to additional  funding
          on this loan.

           As of December 31, 1998  Capitol  Thrift's  real  estate-construction
           loans  totaled  $667,000 or 0.07% of its total  loans.  There were no
           real estate  construction loans as of December 31, 1997. This loan is
           collateralized  by property  located in Rancho Santa Fe which matures
           in October 1999 pending completion of the project.

     Commercial real estate loans secured by deeds of trust on church facilities
approximate  14.0% of total loans at June 30, 1999.  These loans  totaled  $13.9
million,  $14.1 million,  and $12.0 million at June 30, 1999, December 31, 1998,
and December 31, 1997, respectively.  Management does not consider these loans a
concentration as they are primarily multi-use  properties and are geographically
dispersed  throughout  California  to  varying  religious  orders.  The Board of
Directors  have set a limit of $16.0  million for these types of loans.  Capitol
Thrift  is not  currently  originating  these  types  of  loans.  There  were no
concentrations  of loans  exceeding  10% of total loans which were not otherwise
disclosed as a category of loans in the above table.  Unsecured  loans are not a
significant portion of the loan portfolio depicted in the above table.

<PAGE>111



     Capitol  Thrift  has  collateral   management  polices  in  place  so  that
collateral  lending of all types is on a basis which it  believes is  consistent
with regulatory lending standards.  Valuation analyses are utilized to take into
consideration   the  potentially   adverse   economic   conditions  under  which
liquidation of collateral  could occur. It is generally  Capitol Thrift's policy
to fully  collateralize  all loans with  loan-to-value  ratios  determined on an
individual  loan basis  taking into  account  the  financial  stability  of each
borrower and the value and type of the  collateral.  In addition to real estate,
other collateral accepted as security against loans includes deposits,  business
or personal assets.

Commercial Real Estate Loans

     At June 30, 1999, commercial real estate loans, including multi-family real
estate  loans,  totaled  $82.2  million  or 81.4% of total  loans.  There was an
increase in  commercial  real estate loans of $4.5 million or 5.8% over June 30,
1998.  This  increase in  commercial  real  estate  loans was  primarily  due to
continued strategic growth.

     As of December 31, 1998 and 1997,  Capitol Thrift's  commercial real estate
loans,  including multi-family real estate loans, totaled $77.8 million or 79.9%
and $82.1 million or 81.2%,  respectively,  of its total loans.  These loans are
collateralized  by properties  located  primarily in California.  Nonresidential
loans are primarily "mini-term"  (medium-term) commercial real estate-mortgages,
with maturities generally ranging from 5 to 15 years. Such loans generally range
in size from $200,000 to $1.5 million.  These loans are made to varying types of
businesses,  including  but  not  limited  to  small  office  buildings,  retail
businesses, restaurants, warehouses, and churches.

     Commercial  real  estate  lending  contains  potential  risks which are not
inherent in other types of loans.  These  potential  risks  include  declines in
commercial  real estate values,  general  economic  conditions  surrounding  the
commercial real estate  properties,  and vacancy rates. A decline in the general
economic  conditions or real estate values within Capitol  Thrift's  market area
could have a negative  impact on the  performance of the loan portfolio or value
of the  collateral.  Because  Capitol Thrift lends  primarily  within its market
area, the real property collateral for its loans is similarly dispersed,  rather
than  concentrated  within  a  narrow  geographic  area.  Capitol  Thrift  could
therefore  be  adversely  affected  by a decline  in real  estate  values in its
California  target  market,  even if real  estate  values  elsewhere  in the USA
generally remained stable or increased.

Installment Loans

     At June 30,  1999,  installment  loans  totaled  $445,000  or 0.4% of total
loans. There have been no significant  changes in the composition of installment
loans since December 31, 1998.

     At December 31, 1998 and 1997,  installment loans aggregated  approximately
$590,000 or 0.6% and $895,000 or 0.9%, respectively, of total loans. Included in
this  loan  category  are  unsecured  Title I,  100%  secured  thrift  loans and
hypothecated loans. Hypothecation loans are secured by an assignment of the note
and  deed of  trust  on real  property,  which  in turn  have up to 75%  loan to
appraised value, if there is a foreclosure on the deed of trust.

     The following  table shows the maturity  distribution  of Capitol  Thrift's
loans  outstanding as of June 30, 1999.  Amounts presented are shown by maturity
dates rather than repricing periods:

<PAGE>112



<TABLE>

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

Maturity Schedule

(Dollars in Thousands)                                              June 30, 1999
                                         ---------------------------------------------------------------------
                                                             Due after one
                                             Due in one      year through      Due after
                                            year or less      five years      five years          Total
                                         ---------------------------------------------------------------------

     Single Family Residential (1)           $   2,949       $   1,862        $  16,202       $   21,013
     Commercial Real Estate                     10,263          21,979           50,005           82,247
     Installment Loans                              11             296              138              445
                                             ---------       ---------        ---------       ----------
                                             $  13,223        $ 24,137        $  66,345       $  103,705
                                             =========        ========        =========       ==========
     Accruing loans:
     Fixed rate loans                        $   9,688        $ 11,736        $  36,932       $   58,356

     Floating rate loans                         2,188          11,365           29,018           42,571


          Total accruing loans                  11,876          23,101           65,950          100,927

     Nonaccrual loans:
     Fixed rate loans                            1,347           1,036              115            2,498

     Floating rate loans                             -               -              280              280

          Total nonaccrual loans                 1,347           1,036              395            2,778
                                              --------        --------       ----------       ----------
     Total loans                              $ 13,223        $ 24,137       $   66,345       $  103,705
                                              ========        ========       ==========       ==========
</TABLE>

     (1)  At June  30,  1999,  single  family  residential  loans  included  one
          construction  real estate  loan for  $913,000  which was an  accruing,
          fixed rate loan due in one year or less.

     The following  table shows the maturity  distribution  of Capitol  Thrift's
loans  outstanding  as of December  31,  1998.  Amounts  presented  are shown by
maturity dates rather than repricing periods:

<TABLE>

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

Maturity Schedule

(Dollars in Thousands)                                              December 31, 1998
                                         ---------------------------------------------------------------------
                                                             Due after one
                                             Due in one      year through      Due after
                                            year or less      five years      five years          Total
                                         ---------------------------------------------------------------------

     Single Family Residential (1)           $   2,520      $    3,017        $  15,835       $   21,372
     Commercial Real Estate                     10,339          22,851           44,643           77,833
     Installment Loans                             126             313              151              590
                                             ---------       ---------        ---------       ----------
     Total loans                             $  12,985        $ 26,181        $  60,629       $   99,795
                                             =========        ========        =========       ==========
     Accruing loans:
     Fixed rate loans                        $  10,218        $ 12,143        $  31,360       $   53,721

     Floating rate loans                           779          13,123           27,029           40,931
                                             ---------        --------        ---------       ----------

          Total accruing loans                  10,997          25,266           58,389           94,652
                                             ---------        --------        ---------       ----------
     Nonaccrual loans:
     Fixed rate loans                            1,988             163            1,493            3,644

<PAGE>113



Maturity Schedule

(Dollars in Thousands)                                              December 31, 1998
                                         ---------------------------------------------------------------------
                                                             Due after one
                                             Due in one      year through      Due after
                                            year or less      five years      five years          Total
                                        ---------------------------------------------------------------------

     Floating rate loans                             -             752              747            1,499
                                             ---------        --------       ----------       ----------
          Total nonaccrual loans                 1,988             915            2,240            5,143
                                             ---------        --------       ----------       ----------
     Total loans                             $  12,985        $ 26,181       $   60,629       $   99,795
                                             =========        ========       ==========       ==========

</TABLE>

(1)  At  December  31,  1998,  single  family  residential  loans  included  one
     construction  loan for $667,000 which was an accruing,  fixed rate loan due
     in one year or less. Credit Risk Management and Asset Quality

     Management  believes  that the  objective  of a sound  credit  policy is to
establish a sound  asset  portfolio  while  maintaining  sufficient  earnings to
control  capital to asset ratios at  established  levels.  The Loan Committee is
made up of experienced  executive personnel with Board oversight and review. The
Board of Directors and loan committee review quality and ensure  compliance with
credit policy.  Capitol Thrift  maintains a loan review staff which examines the
loan  portfolio of Capitol  Thrift for compliance  with  established  standards.
Executive  management,  senior lending  officers and senior credit officers also
perform  reviews of loan quality and monitor on a periodic basis the progress of
watch list loans requiring an action plan for rehabilitation or refinancing.  In
addition,  credit underwriting guidelines are periodically reviewed and adjusted
to reflect current economic conditions.

     Management  is  constantly  aware of the need for  maintaining  high credit
standards.  Capitol Thrift is not involved in foreign lending and is not engaged
in high yield,  high risk loans. A loan is placed on nonaccrual  status when the
principal  and  interest  is in default  for 90 days or more,  or when  external
factors indicate that payment in full of principal and interest appears unlikely
unless the loan is well secured and in the process of collection. When a loan is
placed on nonaccrual  status,  all interest  previously  accrued but uncollected
shall be reversed against the appropriate income account.  In most cases, if the
loan is rated substandard or better, payments shall be applied to interest first
and then principal provided no loss is anticipated.  When one loan of a customer
is placed on  nonaccrual  status,  related  borrowings  will be  evaluated as to
whether they should also be placed on nonaccrual  status.  Nonaccrual loans will
be restored to an accruing  status when principal and interest is no longer past
due and unpaid, or the loan otherwise becomes well secured and in the process of
collection.

     A troubled debt  restructuring  occurs when Capitol Thrift, for economic or
legal  reasons  related  to  the  debtor's  financial  difficulties,   grants  a
concession to the debtor that it would not  ordinarily  consider.  Troubled debt
restructuring can occur in a variety of forms, such as transferring  assets in a
full or  partial  settlement  of the debt,  issuing  debt,  or  modifying  terms
including reducing the stated interest rate, extending maturity dates,  reducing
the face amount or maturity of the debt, or reducing accrued interest.

     Loans on which  collateral has been  repossessed  are classified  either as
real  property held for sale (RPHFS) or "other  assets" (for  personal  property
collateral) in Capitol Thrift's financial statements.  Capitol Thrift values its
RPHFS  properties at fair value less estimated costs to sell based on appraisals
generally performed at the time the property is acquired. Management's objective
is to dispose of those  properties in an expeditious  time frame in an effort to
minimize  holding costs,  which may result in Capitol Thrift realizing less than

<PAGE>114



book value.  Due to possible  variations in real estate  values,  management can
give no assurance  that the carrying  values of  properties  will  ultimately be
realized upon disposition.

     Interest income would have increased by  approximately  $70,000 at June 30,
1999, had nonaccrual loans performed in accordance with their original terms.

     Interest  income would have  increased by  approximately  $170,000 in 1998,
$232,000  in 1997  and  $209,000  in 1996  had  nonaccrual  loans  performed  in
accordance with their original terms.

Nonperforming Assets

The table below sets forth information about nonperforming assets:

<TABLE>

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


(Dollars in                                            December 31,                                    June 30,
Thousands)
                                           ----------------------------------------------------------------------------------------
                                                1994           1995           1996           1997        1998           1999
                                           ----------------------------------------------------------------------------------------
Nonperforming Assets:
Nonaccrual loans (1)                           $2,152         $ 2,463       $ 5,264       $ 3,872       $ 5,143       $ 2,778
Restructured loans                              1,732             795           488           631          -              252
                                               ------         -------       -------       -------       -------       -------
  Total nonperforming loans                     3,884           3,258         5,752         4,503         5,143         3,030
RPHFS (2)                                       2,362           3,400         3,541         5,628         3,104         3,364
                                               ------        --------       -------        ------       -------        ------
  Total nonperforming assets                   $6,246         $ 6,658       $ 9,293       $10,131       $ 8,247       $ 6,394
                                               ======        ========       =======       =======       =======       =======

Nonperforming loans to total gross loans         5.11%          4.07%         6.05%          4.35%         5.15%         2.92%
Nonperforming assets to total gross loans        8.21%          8.31%         9.78%          9.79%         8.26%         6.17%
Nonperforming assets to total assets             7.30%          6.76%         7.97%          7.80%         6.61%         5.20%

</TABLE>

(1)  There were  restructured  loans  included in nonaccrual  loans at $219,000,
     $254,000,  $216,000 and $691,000 at June 30, 1999,  December 31, 1998, 1997
     and 1995, respectively.

(2)  RPHFS is net of the allowance for loss on RPHFS.

     At June 30, 1999, nonaccrual loans was $2.8 million and constituted 2.8% of
total loans.  There were $3.6 million  restructured loans or RPHFS properties at
June 30,  1999.  There  was a $1.9  million  decrease  in  nonaccrual  loans and
nonperforming assets from December 31, 1998.

     At  December  31,  1998,   nonperforming   assets  consisted  primarily  of
nonaccrual loans aggregating approximately $5.1million.  There were $3.1 million
restructured  loans or RPHFS  properties  at December 31, 1998.  The  nonaccrual
loans are  primarily  related to  credits  which  Capitol  Thrift  believes  are
adequately  collateralized,  guaranteed or to borrowers with whom Capitol Thrift
is currently negotiating a liquidation of the account.

     Nonperforming  assets decreased at December 31, 1998,  compared to December
31, 1997, by approximately $1.9 million or 18.7%.

<PAGE>115



     Although the volume of  nonperforming  assets will depend,  in part, on the
future  economic  environment,  in  addition  to  the  assets  described  above,
management of Capitol Thrift has identified  approximately $107,000 in potential
problem  loans at June 30,  1999,  as to which it has  serious  doubts as to the
ability of the  borrowers to comply with the present  repayment  terms and which
may become  nonperforming  assets,  based on known  information  about  possible
credit problems of its borrowers.

Allowance for Loan Losses

     Management's  determination  of the allowance for loan losses  requires the
use of  estimates  and  assumptions  related to the risks  inherent  in the loan
portfolio  which  management  believes are  reasonable.  Actual  results  could,
however,   differ  significantly  from  those  estimates.   Estimates  that  are
particularly  susceptible to significant  fluctuation relate to the valuation of
real estate acquired in connection with foreclosures or in satisfaction of loans
because in those  circumstances  management  revalues  the asset to the lower of
cost or fair value less selling  expenses.  In connection with the determination
of the allowance for loan losses and the valuation of RPHFS,  management obtains
appraisals for properties.  Management  believes its current appraisal  policies
generally conform to federal regulatory guidelines.

     A quarterly evaluation of the overall quality of the portfolio is performed
to  determine  the  necessary  level  of the  allowance  for loan  losses.  This
evaluation  takes  into  consideration  the  classification  of  loans  and  the
application  of  loss  estimates  to  these   classifications.   Capitol  Thrift
classifies loans as pass, watch, special mention, substandard, doubtful, or loss
based on  classification  criteria  believed by management to be consistent with
the criteria applied by Capitol Thrift's  examiners.  These  classifications and
loss  estimates  take into  consideration  all sources of repayment,  underlying
collateral,  the value of such collateral,  and current and anticipated economic
conditions,  trends, and uncertainties.  These processes provide management with
data  that help to  identify  and  estimate  the  credit  risk  inherent  in the
portfolio so that  management may identify  potential  problem loans on a timely
basis.  The allowance for loan losses  reflects the results of these  estimates.
For the six months ended June 30, 1999,  the  allowance for loan losses was $1.5
million and constituted 1.5% of total loans.  Management continues to review the
adequacy of the  allowance for loan losses,  keeping in mind  economic  factors,
loan  portfolio  composition,  the  general  level of real  estate  values,  the
California  recession and other factors considered to be relevant by management.
Management  considered  the  allowance  for loan  losses at June 30,  1999 to be
adequate.

     Based on information  available at December 31, 1998, management considered
the allowance for loan losses of $1.2 million,  which  constituted 1.2% of total
loans, an adequate allowance for loan losses.

     While Capitol Thrift's policy is to charge off in the current period, those
loans on which a loss is  considered  probable,  there  also  exists the risk of
future  losses which cannot be precisely  quantified or attributed to particular
loans or classes of loans. Because this risk is continually changing in response
to factors  beyond  the  control  of  Capitol  Thrift,  such as the state of the
economy,  management's  judgment as to the  adequacy of the  allowance  for loan
losses in future periods is based on estimates. In addition,  various regulatory
agencies, as an integral part of their examination process,  periodically review
Capitol  Thrift's  allowance  for losses on loans and RPHFS.  Such  agencies may
require  Capitol Thrift to recognize  additions to the allowance  based on their
judgments of information available to them at the time of their examination.

     Loan  losses  have  primarily  occurred  in the  single-family  residential
category that contains Title I loans.  Charge-offs  primarily related to Title I
loans have  declined  from  $430,000  for the year ended  December  31,  1997 to

<PAGE>116



$167,000  and $97,000 for the year ended  December 31, 1998 and six months ended
June 30, 1999,  respectively.  Capitol Thrift  discontinued  originating Title I
loans in the first quarter of 1999.

     Title I loans  approximated $2.2 million,  $2.6 million and $3.7 million at
June 30, 1999, December 31, 1998 and 1997, respectively.

     Provision  for loan losses has  increased  to  $391,000  for the six months
ended June 30, 1999 from  $53,000 for the six months  ended June 30,  1998,  and
$226,000 for all of the year ended  December 31, 1998.  The primary  reasons for
increasing the allowance were related to regulatory review of loans and to bring
the allowance to a level comparable to industry peers.

     The following  table provides a summary of Capitol  Thrift's  allowance for
loan losses and charge-off and recovery activity.

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

                                                                                                                  Six months
(Dollars in Thousands)                                                      Year Ended December 31,                 ended
                                                                                                                   June 30,
                                                   ------------------------------------------------------------   -----------
                                                      1994         1995        1996        1997        1998          1999
                                                   ------------  ---------- ----------- ----------- -----------   -----------

Total loans outstanding at end of period before
  deducting allowances for loan losses (1)            $ 69,762    $ 80,142    $ 95,058    $103,536    $ 99,795      $103,705
                                                      ========    ========    ========    ========    ========      ========
Average loans outstanding during period               $ 68,829    $ 77,029    $ 91,557     $98,152    $104,281       $99,085
                                                      ========    ========    ========     =======    ========       =======

Balance of allowance at beginning of period           $  1,626    $  1,375     $ 1,147     $ 1,112     $ 1,061       $ 1,183
Loans charged off:
  Single Family Residential (2)                              -         (31)        (40)       (430)       (167)          (97)
  Commercial Real Estate                                   (83)          -        (158)          -           -             -
  Installment
                                                             -        (206)        (16)        (51)          -            (1)
                                                       -------    --------    --------    --------    --------      --------
Total loans charged off:                                   (83)       (237)       (214)       (481)       (167)          (98)

  Recoveries of loans previously charged off:
  Single Family Residential (2)                             119          -           -           -          50            23
  Commercial Real Estate                                      -          -           -           -           -             -
  Installment                                                 -         72          28          14          13             1
                                                       --------    --------    --------    --------    --------      --------

    Total loan recoveries                                   119          1          28          14          63            24
                                                       --------    --------    --------    --------    --------      --------

Net loans (charged off) recovered                            36       (165)       (186)       (467)       (104)          (74)

Provision charged to operating expense                     (287)       (63)        151         416         226           391
                                                       --------    --------    --------    --------    --------      --------

Balance of allowance for loan losses at end of        $   1,375    $ 1,147     $ 1,112     $ 1,061     $ 1,183       $ 1,500
                                                      =========    =======     =======     =======     =======       =======
period

Net  loan charge-offs to total average loans              (0.05)%     0.21 %      0.20%       0.48%       0.10%         0.07%
Net  loan charge-offs to loans at end of period           (0.05)%     0.21 %      0.20%       0.45%       0.10%         0.07%
Allowance for loan losses to total loans at end of         1.97 %     1.43 %      1.17%       1.02%       1.19%         1.45%
period
Net loan charge-offs to allowance for loan losses         (2.62)%    14.39 %     16.73%      44.02%       8.79%         4.93%
Net loan charge-offs to provision for loan losses        (12.54)%  (261.90)%    123.18%     112.26%      46.02%        18.93%

</TABLE>

(1)  Loans are at gross off financial statements.

(2)  There were no construction real estate loans, charge-offs or recoveries for
     any of the above time periods.

     The following table shows the allocation of Capitol Thrift's  allowance for
loan  losses and the  percent of loans in each  category  to total  loans at the
dates indicated.

<PAGE>117



<TABLE>
<S>            <C>                  <C>               <C>                 <C>                 <C>                  <C>
                                                                                                                   Six months ended
                                                                 December 31,                                          June 30,
                ------------------  -----------------------------------------------------------------------------------------------
(Dollars in            1994                1995                1996                1997              1998           1999
Thousands)
                ------------------  ------------------ ------------------  ------------------  ------------------  ----------------
                             %                   %                  %                   %                   %                % of
                Allowance of Loans  Allowance of Loans Allowance of Loans  Allowance of Loans  Allowance of Loans  Allowance Loans
               ------------------  -----------------------------------------------------------------------------------------------


Loan Categories:
Single Family    $   187  28.91%    $  124     25.67%   $   130   21.71%  $    127   19.56%  $    165    21.42%   $   142   20.26%
Residential (1)
Commercial Real      437  67.57%       352     72.69%       463   77.51%       516   79.60%       601    77.99%       554   79.31%
  Estate
Installment           22   3.52%         8      1.64%         4    0.78%         5    0.85%         4     0.59%         3    0.43%
Not allocated        729      -        663         -        515       -        413       -        413        -        413       -
                 -------  ------    ------     -----    -------  -------  --------  ------   --------   ------    -------  ------
  Total          $ 1,375    100%    $1,147    100.00%   $ 1,112  100.00%  $  1,061  100.00%  $  1,183   100.00%   $ 1,112  100.00%
                 =======  =====     ======    ======    =======  ======   ========  ======   ========   ======    =======  ======


</TABLE>

(1)  Single family residential allowance includes $6,000, and $5,000 at June 30,
     1999, and December 31, 1998,  respectively,  allocated to construction real
     estate loans.  This  represents 0.7% and 0.9%,  respectively.  There was no
     allowance  allocated to construction  real estate loans for all other years
     as there were not any construction real estate loans.

     Total  loans  classified  for  regulatory   purposes  as  loss,   doubtful,
substandard,  or special mention  (including  nonaccrual loans and troubled debt
restructuring)  at June  30,  1999,  were  $6.4  million.  There  were no  loans
classified as doubtful.

     Total  loans  classified  for  regulatory   purposes  as  loss,   doubtful,
substandard,  or special mention  (including  nonaccrual loans and troubled debt
restructuring)  at  December  31,  1998 and 1997  were  $8.3  million  and $10.1
million, respectively. There were no loans classified as doubtful.

     Management is not aware of any other material credit which there is serious
doubt  regarding  the ability to repay other than those  reflected in classified
loans and in the allowance for loan losses.

Investment Securities

     The following  tables set forth the amortized  cost,  estimated fair value,
maturity  schedule  and  weighted  average  yields  of  securities  at the dates
indicated:

<TABLE>

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

                                                             Gross        Gross        Estimated
                                             Amortized    Unrealized    Unrealized        Fair
                                                Cost         Gains         Loss          Value
                                             ---------    ----------    ----------      --------
Available for sale -
U.S. Government Securities                    $  9,020     $    19              -      $  9,039
                                              ========     =======     ==========      ========

     December 31, 1998

Available for sale -
U.S. Treasuries                               $  15,054    $    99              -     $  15,153
                                              =========    =======     ==========     =========

     December 31, 1997

Available for sale
U.S. Treasuries                               $  12,117    $    32              -     $  12,149
                                              =========    =======     ==========     =========


<PAGE>118


                                                             Gross        Gross        Estimated
                                             Amortized    Unrealized    Unrealized        Fair
                                                Cost         Gains         Loss          Value
                                             ---------    ----------    ----------      --------

Held to maturity -
Certificates of Deposit                       $  1,485     $     3               -    $   1,488
                                              =========    =======      ==========    =========

     December 31, 1996

Available for sale -
U.S. Treasuries                               $  2,954           -               -     $  2,954
                                             ========     =======      ===========    =========


Held to maturity -
Certificates of Deposit                       $  1,584     $     2               -     $  1,586
                                              ========     =======     ===========     ========

                                                          Estimated      Weighted
                                               Amortized    Fair         Average
                                                 Cost       Value         Yield
                                              ----------  ---------      --------

Due in one year or less                       $  9,020    $  9,039         5.73%
                                              =========   ========         ====

     December 31, 1998

Due in one year or less                       $  12,059   $ 12,128         5.76%
After one year through five years             $   2,995   $  3,025         5.80%
                                              ---------   --------         ----

                                              $  15,054   $ 15,153         5.68%
                                              =========   =========        ====
     December 31, 1997
Due in one year or less                       $   5,492   $  5,496         5.80%
After one year through five years             $   8,110   $  8,141         5.87%
                                              ---------   --------         ----
                                              $  13,602     13,637         5.84%
                                              =========   ========         ====
     December 31, 1996
Due in one year or less                       $   5,231   $  5,235         5.40%
After one year through five years                     -          -            -%
                                              ---------   --------         ----

                                              $   5,231   $  5,235         5.40%
                                              =========   ========         ====

</TABLE>



<PAGE>119



Deposits

     Capitol Thrift primarily attracts deposits from individuals. Capitol Thrift
has no known  foreign or brokered  deposits.  Capitol  Thrift's  deposit base is
summarized below:

<TABLE>

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

(Dollars in Thousands)                                  December 31,                     June 30,
                                         -------------------------------------------    -----------
                                             1996           1997           1998            1999
                                         -------------    ----------    ------------    -----------
Non-interest bearing deposits             $         -     $        -      $        -     $        -
interest bearing deposits:
  Savings accounts                              17,871        21,364          26,895         27,814
  Time deposits:
    Under $100,000                              81,864        89,917          77,079         74,976
    $100,000 and over                            6,660
                                          ------------     ---------       ---------     ----------
                                                               6,898           8,665          8,300
                                                           ---------       ---------     ----------
Total interest bearing deposits 106,395        118,179       112,639         111,090
                                          ------------     ---------       ---------     ----------
Total deposits                            $    106,395     $ 118,179       $ 112,639     $  111,090
                                          ============     =========       =========     ==========

</TABLE>

     The  average  daily  amount of  deposits  and  rates  paid on  deposits  is
summarized below:

<TABLE>

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


                                                         December 31,                                     June 30,
                            ----------------------------------------------------------------------- ---------------------
                                     1996                   1997                    1998                    1999
                            ----------------------- ---------------------- ------------------------ ---------------------
                             Average                 Average                  Average                Average
                             Balance      Rate %     Balance     Rate %      Balance      Rate %     Balance     Rate %
                            ----------- ----------- ---------- ----------- ------------- ---------- ----------- ---------
Interest bearing deposits:
Savings accounts              $16,386       4.15%   $ 20,043       4.41%      $ 24,295      4.70%     $26,905     4.56%
Time Deposits (1) (2)         $82,055       6.03%   $ 93,259       5.99%      $ 97,688      5.84%     $85,365     5.38%



</TABLE>


(1)  Included at June 30, 1999, are $8.7 million in time certificates of deposit
     of $100,000 or more, of which $3.2 million  matures  within three months or
     less,  $931,000  matures in 3 to 6 months,  $2.3 million matures in 6 to 12
     months, and $2.3 million matures in more than 12 months.

(2)  Included at December 31, 1998,  are $8.3  million in time  certificates  of
     deposit of $100,000 or more,  of which $1.8  million  matures  within three
     months or less, $1.8 million matures in 3 to 6 months, $1.9 million matures
     in 6 to 12 months, and $2.8 million matures in more than 12 months.

     Interest paid on deposits fluctuates  according to current market rates and
the liquidity  needs of Capitol  Thrift.  For the six months ended June 30, 1999
and 1998,  cost of funds  decreased to 5.18% from 5.63%.  Although cost of funds
increased  over the same period in 1998,  there was a decrease from December 31,
1998, due to a reduction in rates paid on time deposits.

     Although  interest bearing deposits  decreased in 1998,  Capitol Thrift was
able to keep  rates  competitive  and  decrease  cost of  funds.  Cost of  funds
decreased from 5.71% in 1997 to 5.61% in 1998.

     Time  deposits of  $100,000 or more are  generally  received  from  Capitol
Thrift's  growing  retirement  customer base , as well as local  businesses  and
professionals, although Capitol Thrift does not aggressively seek these types of
time deposits.

<PAGE>120


Capital Resources

     The following table presents  Capitol  Thrift's  capital position under the
regulatory guidelines at June 30, 1999 and December 31, 1998:

<TABLE>

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


                                                     December 31, 1998                             June 30, 1999
                                          -----------------------------------------    ---------------------------------------

                                            Actual Capital      Minimum Capital        Actual Capital     Minimum Capital
                                                Ratios               Ratios                Ratios              Ratios
                                          ------------------- ---------------------    --------------- -----------------------

Total risk based capital ratio                  12.13%               8.00%                 12.41%              8.00%
Tier I capital to risk weighted assets          10.93%               4.00%                 11.18%              4.00%
Leverage ratio                                   8.09%               4.00%                  8.72%              4.00%


</TABLE>

     Capitol  Thrift is required to maintain  minimum  capital ratios defined by
various federal government  regulatory agencies.  These regulatory agencies have
established  risk-based  capital  guidelines,   which  include  minimum  capital
requirements.  On August 23, 1998, Capitol Thrift entered into an agreement with
the  FDIC  and the  California  Department  of  Financial  Institutions  (CDFI).
Management  and the Board of Directors  agreed to reduce the level of classified
assets as outlined in the agreement,  develop and implement a plan with specific
strategies for reducing RPHFS,  classified and  non-performing  loans and revise
the methodology for calculating the allowance for losses on loans.  The FDIC and
CDFI has required that within 90 and 150 days of the  agreement,  Capitol Thrift
maintain a Leverage Ratio of 7.75% and 8.0%,  respectively.  Management believes
that they have  complied in most material  respects  with the  provisions of the
agreement and are actively  working on completing the process of compliance with
all other aspects.

     At June 30,  1999,  and  December 31,  1998,  Capitol  Thrift  exceeded all
applicable federal capital standards.

     The  Board of  Directors  authorized  dividends  of $.38 and $.40 per share
during 1998 and 1997.

Asset-Liability Management and Liquidity

     The primary  function of  asset/liability  management is to assure adequate
liquidity and maintain an appropriate balance between  interest-sensitive assets
and interest-sensitive liabilities. Capitol Thrift's policy has been to maintain
an adequate  liquidity position which, in addition to cash and cash equivalents,
relies on cash inflows principally from earned interest, repayments of principal
on loans and investments,  and increases in deposits. Capitol Thrift's principal
cash outflows are from loan  originations,  purchases of investment  securities,
decreases in deposits and payment of operating expenses.

     The following  table sets forth the  interest-rate  sensitivity  of Capitol
Thrift's interest-earning assets and interest-bearing liabilities as of June 30,
1999.  The  cumulative  interest  sensitivity  gap as  reflected  in  the  table
represents the difference between  interest-earning  assets and interest-bearing

<PAGE>121



liabilities  maturing or  repricing,  whichever is earlier,  at a given point in
time and is not necessarily indicative of the position on other dates.

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


(Dollars in Thousands)                                                   June 30, 1999
                                    ----------------------------------------------------------------------------------------


                                                    Next Day     After Three      After One
                                                   But Within     Months But         Year        After Five
                                                     Three        Within 12       But Within       Years         Total
                                    Immediately      Months         Months         5 Years
                                    ------------- -------------  ------------- ----------------  ----------- ---------------
Interest Rate Sensitivity Gap:
     Loans (1)                            $    -     $  23,002      $  17,530        $  19,113     $ 41,282       $ 100,927
     Investment Securities (2)                           3,000          6,000                                         9,000
                                               -                                             -            -
     Federal Funds Sold                    5,800             -                                                        5,800
                                                                            -                -            -
     Deposits with other finc'l
inst.                                                        -              -                -            -               -
                                        --------     ---------      ---------        ---------     --------       ---------
     Total Earning Assets               $  5,800     $  26,002      $  23,530        $  19,113     $ 41,282       $ 115,727
                                        ========     =========      =========        =========     ========       =========

Interest Bearing transaction
accounts:
     Savings and IRA accounts           $      -     $  28,801      $   3,070        $   5,640     $   599       $  38,110
     Time Deposits
                                               -        22,097         37,605           13,505         173          72,980
                                        --------     ---------      ---------        ---------     -------        --------
     Total interest bearing             $      -     $  50,898      $  40,675        $  18,745     $   772       $ 111,090
                                        ========     =========      =========        =========     =======       =========
liabilities

Interest Rate Sensitivity Gap:          $  5,800     $ (24,896)     $ (17,145)       $     368     $ 40,510
Cumulative gap                          $  5,800     $ (19,096)     $ (36,241)       $ (35,873)    $  4,637
Cumulative gap percentage to total
  earning assets                            5.01 %      (16.50)%      (31.32)%          (31.00)%       4.01%

</TABLE>

(1)  Loan balance does not include nonaccrual loans of $2.8 million.

(2)  Investment securities are stated at amortized costs.


     The gap is considered  positive when the amount of interest rate  sensitive
assets  which  reprice  over a given time period  exceeds the amount of interest
rate  sensitive  liabilities  which  reprice  over the same time  period  and is
considered negative when the reverse is true. During a period of rising interest
rates,  a positive gap tends to result in increased net interest  income while a
negative gap would have an adverse affect on net interest income. As illustrated
by  the  table,  Capitol  Thrift  was  "liability  sensitive"  with  respect  to
interest-earning  assets and interest-bearing  liabilities  repricing within one
year.  However,  management does not consider  regular  passbook  accounts to be
interest  rate  sensitive.   Management  also  includes   assumptions  for  loan
prepayment  in its GAP  analysis.  This  results  in  cumulative  one  year  GAP
percentages  to  total  earning  assets  of less  than  10%.  Within  one  year,
management expects that, in an increasing rate environment, Capitol Thrift's net
interest  margin  would be  expected to slightly  decline as  liabilities  would
generally   reprice  more  quickly  than  assets,   and  in  a  decreasing  rate
environment,  Capitol  Thrift's  net  interest  margin  would tend to  increase.
Management and the Board of Directors have  established  limits of interest rate
risk deemed  acceptable and measure Capitol  Thrift's  current  exposure against
those  limits.  At June 30,  1999,  management  believed  that the  exposure  to
interest rate risk was within established limits.

<PAGE>122



     The following  table sets forth the  interest-rate  sensitivity  of Capitol
Thrift's interest-earning assets and interest-bearing liabilities as of December
31, 1998.

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


(Dollars in Thousands)                                                     December 31, 1998
                                        -----------------------------------------------------------------------------------------
                                                                        After Three
                                                       Next Day But     Months But     After One Year
                                                       Within Three      Within 12      But Within 5    After Five
                                         Immediately      Months          Months           Years           Years          Total
                                        ------------   ------------     -----------    --------------   ----------        -----


Interest Rate Sensitivity Gap:
     Loans (1)                           $     -        $   21,496      $  21,066         $  17,983     $  34,107      $  94,652
     Investment Securities (2)                 -             8,500          9,000             3,000          -            20,500
     Federal Funds Sold                      5,500             -              -                -             -             5,500
     Deposits with other finc'l inst.          -               -              -                -             -
                                         ---------      ----------       --------         ---------     ---------      ---------

     Total Earning Assets                $   5,500      $   29,996       $ 30,066         $  20,983     $  34,107      $ 120,652
                                         =========      ==========       ========         =========     =========      =========

Interest Bearing transaction accounts:
     Savings and IRA accounts            $     -        $   29,060       $ 21,845         $   7,722      $    168      $  58,795
     Time Deposits                                          27,926         13,821            10,673         1,424         53,844
                                         ---------      -----------      --------        ----------      --------      ---------
                                               -
          Total interest bearing         $     -        $   56,986       $ 35,666         $  18,395      $  1,592      $ 112,639
                                         =========      ==========       ========         =========      ========      =========
liabilities

Interest Rate Sensitivity Gap:           $   5,500      $  (26,990)      $ (5,600)        $   2,588      $ 32,515
Cumulative gap                           $   5,500      $  (21,490)      $(27,090)        $ (24,502)     $  8,013
Cumulative gap percentage to total
earning assets                                4.56%         (17.81)%       (22.45)%          (20.31)%        6.64%

</TABLE>

(1)      Loan balance does not include nonaccrual loans of $5.1 million.

(2) Investment securities are stated at amortized costs.

Effect of Changing Prices

     The  majority  of assets and  liabilities  of a financial  institution  are
monetary in nature and,  therefore,  differ  greatly  from most  commercial  and
industrial  companies  that  have  significant  investments  in fixed  assets or
inventories.  However,  inflation does have an important impact on the growth of
total assets in the thrift  industry and the resulting  need to increase  equity
capital in order to maintain an appropriate equity-to-assets ratio. An important
effect of this has been the reduction of the  proportion of earnings paid out as
dividends by some banking organizations. Another significant effect of inflation
is on other expenses, which tend to rise during periods of general inflation.

Year 2000 Issues

     Capitol Thrift & Loan Association and its parent corporation Global Bancorp
(collectively  "the  Company") have been working on becoming year 2000 compliant
since late 1997.  In the first quarter of 1998,  the Company  developed a formal
plan relating to the  assessment  and  remediation  of any year 2000  compliance
problems and the development of contingency plans. By mid-1998, the Company had:

<PAGE>123



     o    identified and prioritized all internal, mission critical hardware and
          software systems;

     o    developed  its own year 2000  testing plan for all  internal,  mission
          critical systems;

     o    developed a budget for all year 2000-related costs;

     o    developed  a risk  assessment  for  all  systems,  both  internal  and
          external (i.e. vendors);

     o    contacted  all large  borrowers and  depositors  to better  understand
          their year 2000 risks; and

     o    begun implementing  renovation and enhancement efforts to correct year
          2000 problems or eliminate exposures to year 2000 problems.

     During  the  last  half of 1998,  the  Company,  in  accordance  with  FDIC
requirements,  tested most of its mission critical systems to confirm their date
change  viability.  As  necessary,  the Company  installed  system  upgrades and
replaced  hardware.   During  this  period,  the  Company  sought  and  received
assurances  from all  significant  vendors that their own systems were year 2000
compliant  and  developed  contingency  plans to address  failures  of  vendors'
systems  in  spite  of  their  assurances.  By the  end  of  1998,  the  Company
successfully  completed the testing of mission critical internal  systems.  This
process included incremental changes to the hardware and software components.

     During the remainder of 1999, the Company  intends to test and validate its
previously-developed  contingency plans and perform additional customer outreach
and education.

     The  Company  estimates  that the  total  costs  related  to its year  2000
compliance program will not be material.

     In order to prevent a liquidity crunch caused by the public's perception of
the year 2000  problem,  the Company has been  active in customer  education  by
sending  letters  to its  customers  advising  them of the  Company's  year 2000
compliance  efforts and providing them with FDIC year 2000  awareness  material.
Additionally, the Company is prepared to increase its liquidity and
has confirmed that FHLB borrowing will be available if necessary.

                           BUSINESS OF GLOBAL BANCORP

Introduction

     Global Bancorp is a California  corporation organized on September 18, 1980
to act as a holding company for thrift and loan companies and to engage in other
financial activities.

     Thrift  and loan  companies  raise  lendable  funds  primarily  by  issuing
passbook  investment  (which resemble passbook savings accounts) and certificate
of deposit  investment  certificates  (which  resemble  bank's  certificates  of
deposit). Thrift and loan companies use such funds to make loans and to purchase
conditional sales contracts and other consumer finance instruments.

     Global Bancorp conducts  business through its wholly-owned  thrift and loan
company subsidiary,  Capitol Thrift, a California corporation licensed under the
California  Industrial Loan Law. See " - Regulation and Supervision - Regulation
of Capitol Thrift." Capitol Thrift was formed by the July, 1982 merger of Global
Bancorp's  two-office thrift and loan company subsidiary of that name (which had
commenced  operations in January 1982) with Atlas Thrift  Company  ("Atlas"),  a
12-office  California  thrift and loan company formed in 1947.  Capitol Thrift's
deposits  are  insured  up  to  $100,000  by  the  Federal   Deposit   Insurance

<PAGE>124



Corporation.  Unless the context otherwise  requires,  the term "Global Bancorp"
refers to Global Bancorp and Capitol Thrift.

     Global Bancorp and Capitol  Thrift have their head offices  located at 1424
Second Street, Napa, California 94559. Capitol Thrift has 10 branches all in the
State of California.

     As of June 30, 1999,  Global  Bancorp had total  assets of $123.0  million,
total  deposits of $111.1  million and  shareholders'  equity of $11.4  million.
Global Bancorp's net income for the six months ended June 30, 1999, and the year
ended December 31, 1998,  was $720,000 and $1.1 million.  Net income for the six
months  ended  June 30,  1999  included  $297,000  from the  proceeds  of a life
insurance  policy  insuring  the life of a former  officer.  For the year  ended
December 31, 1998, Global Bancorp's return on average assets was .78% and return
on average equity was 9.96% per year.

Business Strategy

     Increase loan assets.  Since 1995, Capitol Thrift has had a primary goal of
increasing loans without  significantly  increasing operating expenses.  Capitol
Thrift has increased loans by $14.7 million or 18.9% for the year ended December
31, 1996, and $8.3 million or 8.9% for the year ended  December 31, 1997.  Loans
decreased by $3.7 million or 3.6% for the year ended  December 31, 1998.  During
the year,  $9.5 million of loans were sold.  These loans were sold as a strategy
to  reduce  assets  and  thereby  increase  the  leverage  ratio  to a level  in
compliance  with a  regulatory  agreement  as  discussed  above  under  "Capital
Resources."  This sale of loans also  produced a $476,000  gain on sale of loans
for the year ended December 31, 1998.

     Other non-interest  expenses exclusive of those related to RPHFS were $3.98
million for the year ended  December 31, 1998  compared to $3.92 million for the
year ended December 31, 1997, or 1.5% higher compared to the growth increase for
loans  above  of 6.3%  (adjusted  for  loans  sold).  They  were  $4.03  million
annualized  for the six months ended June 30, 1999 compared to $3.98 million for
the year ended December 31, 1998, or 1.2% higher compared to the growth increase
for loans annualized at 7.4%. Now that the leverage ratio is above the required
level,  Capitol Thrift continues to seek higher loan assets.  The primary thrust
of its lending is directed at small  commercial  "A" and "B" product real estate
loans in the  $200,000 to  $1,500,000  range.  It offers both fixed and variable
rates,  with calls primarily ranging from two years to 10 years and amortization
schedules up to 30 years.

     Increase  non-interest  income.  In addition to its commercial  real estate
loan products, the Company also offers conforming and non-conforming residential
loans,  although not as its primary loan products. It also has a wide variety of
correspondent  lending  relationships that enable it to effectively offer almost
any type of real estate loan product,  "passing  through" to other lenders those
loans, that for whatever reason, do not fit its target market.

     Due to its high  average  cost of money,  approximately  5.15%,  which is a
result of its large portfolio of higher costing certificate of deposit accounts,
with no demand  deposit  accounts,  the Company  does not retain the majority of
lower yielding  residential loans, or higher loan-to-value  originations.  These
are "passed through" to the other lenders with whom it maintains a correspondent
relationship.

     Reduce  RPHFS  related  expenses.  As  mentioned  above  under the  caption
"Allowance  for Loan Losses",  Capitol  Thrift has  strengthened  its credit and
underwriting requirements.  This has resulted in declining non-performing loans.

<PAGE>125



This in turn should result in declining RPHFS related  expenses as lower amounts
of loans are foreclosed and become RPHFS.

Banking Services

     Capitol Thrift conducts a general consumer and commercial  finance business
from 10 branches  located  throughout the State of California.  Capitol Thrift's
primary source of revenue is providing commercial and single-family, residential
real estate loans to customers  who are  predominantly  small and  middle-market
businesses and individuals.  Capitol Thrift does not provide general  commercial
banking services such as demand checking accounts, lines of credit, safe deposit
boxes and wire transfer.  Capitol Thrift funds its lending activities by issuing
thrift certificates and investment certificates.

Lending Activities

     Capitol  Thrift  concentrates  its lending  activities on  commercial  real
estate and single-family  residential loans.  Capitol Thrift also makes consumer
installment loans. As of June 30, 1999,  commercial loans,  single-family  loans
and installment loans were 81.4%, 20.8% and 0.4%, respectively,  of total loans.
Capitol  Thrift had one  construction  loan in the amount of $913,000 as of June
30, 1999. Non-residential loans are primarily medium term commercial real estate
loans  with  maturities  ranging  from 5 to 15 years.  All of  Capitol  Thrift's
commercial loans are secured by real estate.  Such loans generally range in size
from  $200,000  to $1.5  million  and are made to varying  types of  businesses,
including  but  not  limited  to  small  office  buildings,  retail  businesses,
restaurants, warehouses and churches.

     Commercial  real estate loans to churches  totaled  approximately  14.0% of
total loans at June 30, 1999. The properties  securing these loans are primarily
multi-use properties and are geographically  dispersed throughout  California to
varying  religious  denominations.  Capitol Thrift is not currently  originating
these types of loans.

Human Resources

     At June  30,  1999,  Global  had 50  full-time  employees  and 2  part-time
employees.  No employees are represented by a collective  bargaining  agreement.
The Company believes that it enjoys good relations with its personnel.

Competition

     Since Capitol  Thrift's  activities are conducted on a statewide  basis, it
faces strong  competition,  both in attracting  deposits and originating  loans,
from  numerous  national,   regional  and  community  banks,  savings  and  loan
associations,   mutual  savings  banks,   credit  unions  and  other   financial
institutions that serve California.  Capitol Thrift's  principal  competition in
originating  loans are the local community  banks in the  communities  where the
company's branch offices are located.  Capitol Thrift's principal competition in
attracting  deposits are other thrifts.  Capitol  Thrift's  competition  include
Southern  Pacific  Thrift & Loan,  First Fidelity  Bank,  Affinity Bank,  Novato
Community Bank and Imperial Thrift.  These and many other competitors are larger
and better capitalized than Capitol Thrift.

     The primary factors  affecting  competition for deposits are interest rates
and the quality and range of deposit and lending services  offered.  The primary
factors  affecting  competition for loans are interest rates,  loan  origination

<PAGE>126



fees,  and the quality and range of lending  services  offered.  Capitol  Thrift
relies  on  its  close  proximity  to  numerous  local  small  and  medium-sized
businesses,   personal  contacts  and  referrals  by  its  officers,  directors,
employees,  shareholders and customers,  other local promotional  activities and
its  reputation  in the  community  to  compete  effectively.  It  also  uses an
extensive network of loan brokers to generate loans.

Premises

     The  following  table sets forth  information  about Global  Bancorp's  and
Capitol Thrift's offices.

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



Location                        Type of Office              Owned/Leased              Size         Since
- --------                        --------------              ------------              -----        -----
San Jose                        Branch                      Leased                    1,000        1993
Riverside                       Branch                      Leased                    1,848        1987
Fresno                          Branch                      Leased                    1,670        1994
Roseville                       Branch                      Leased                    1,376        1996
Sacramento                      Branch                      Leased                    2,148        1995
Lancaster                       Branch                      Leased                    2,500        1996
Lodi                            Branch                      Leased                    2,100        1994
San Diego                       Branch                      Leased                    1,200        1990
Covina                          Branch                      Leased                    1,410        1997
Napa                            Collections Dept.           Leased                    1,955        1997
Napa                            Administration/Branch       Owned                     5,600        1986

</TABLE>

Legal Proceedings

     Global Bancorp's management believes that there is no threatened or pending
legal  proceedings  against Global Bancorp or Capitol Thrift which if determined
adversely,  would have a material  adverse  effect on the  business or financial
position Global Bancorp or Capitol Thrift.

Regulation and Supervision

     General.  Capitol Thrift is an industrial  loan company  licensed under the
California  Industrial  Loan Law and is regulated,  supervised and  periodically
examined by the California  Department of Financial  Institutions (CDFI) and the
Federal  Deposit  Insurance  Corporation  (FDIC).  Capitol  Thrift's  investment
certificates  are insured by the FDIC to the maximum  amount  permitted  by law,
which is currently  $100,000 per depositor in most cases.  For this  protection,
Capitol Thrift pays a semi-annual  assessment  and the rules and  regulations of
the FDIC pertaining to deposit insurance and other matters apply.

     The  regulations  of the FDIC and  CDFI  govern  most  aspects  of  Capitol
Thrift's  business and operations,  including,  but not limited to, the scope of
its business,  investments,  reserves against deposits, the nature and amount of
any collateral  for loans,  the time of  availability  of deposited  funds,  the
issuance of  securities,  the payment of  dividends,  branch  expansion and bank
activities  and the  making  of  periodic  reports.  Various  consumer  laws and
regulations  also  apply to  Capitol  Thrift.  The FDIC and the CDFI have  broad
enforcement powers over depository institutions, including the power to prohibit
a regulated institution from engaging in business practices which are considered
to be  unsafe  or  unsound,  to impose  substantial  fines  and other  civil and
criminal penalties, to terminate deposit insurance, and to appoint a conservator
or receiver under a variety of circumstances.

<PAGE>127



     Capitol  Thrift is subject to detailed,  complex and sometimes  overlapping
federal and state statutes and regulations in their routine banking  operations.
These  statutes  include but are not limited to state usury and consumer  credit
laws,  the Federal  Truth-in-Lending  Act and  Regulation  Z, the Federal  Equal
Credit  Opportunity  Act and  Regulation B, the Fair Credit  Reporting  Act, the
Truth in Savings Act and the Community Reinvestment Act.

     California  Industrial Loan Law.  California law defines an industrial loan
company as a company  that in the  regular  course of  business  lends money and
issues investment certificates. As a California industrial loan company, Capitol
Thrift is  regulated  under  California's  Industrial  Loan Law,  also  known as
California's  Industrial Banking Law or California's Thrift and Loan Law, and is
supervised by the CDFI.  The sale,  merger or  conversion of an industrial  loan
company and another  industrial  loan company,  bank or savings  association  is
subject to California law.

     California  industrial  loan  companies  must maintain a minimum  amount of
capital stock and prescribed amounts of additional stock for each branch office.
In addition,  the Department of Financial  Institutions  may require  reasonable
reserves as deemed  necessary in accordance  with sound business  practices.  No
person  may  acquire in the  aggregate  10% or more of the  capital  stock of an
industrial  loan company  through any means  without the written  consent of the
commissioner.  An industrial loan company must be a participating  member of the
FDIC.

     Industrial loan companies may issue investment certificates and securities,
subject to certain qualifications and approvals.  The total amount of investment
certificates issued and outstanding at any time by an industrial loan company is
subject  to  limitations  based on the  amount  of its  unimpaired  capital  and
surplus.  Real estate holdings are limited to the purchase and construction of a
building to carry on business,  property  taken to satisfy a debt,  and property
acquired through foreclosure. An industrial loan company may invest funds in any
investments that are permissible for commercial banks.

     California law authorizes  industrial loan companies to make closed-end and
open-end loans,  with limits or restrictions on aggregate loans to one borrower,
loan-to-value   ratios,   maximum  loan  charges  and  loan  terms,  loan  fees,
advertising, foreclosure procedures and other loan features. California law also
authorizes  insurance premium finance  agencies,  and sets forth regulations for
insurance  premium  finance loans.  Each  industrial  loan company must maintain
books and  records,  subject  to audit,  and file an annual  audit  report.  All
changes in officers,  directors and managing personnel must be reported. Foreign
industrial  loan  companies that maintain a facility or branch in California are
subject to separate filing and reporting requirements.

     Global  Bancorp,  as  a  holding  company,  is  also  governed  by  certain
provisions  of the  Industrial  Loan  Law.  Specifically,  certain  transactions
between an industrial loan company and its holding  company are  prohibited.  An
industrial  loan company may not,  directly or indirectly,  make any loan to, or
purchase a contract,  loan or chose in action from,  or hold a lease  obligation
of,  or  purchase  a lease  contract  from (i) a person in which an  officer  or
director  of  any  holding  company,  directly  or  indirectly,  is  financially
interested,  directly or indirectly; (ii) a person in which the holder of record
or beneficiary of is in excess of ten percent (10%) of the shares of any holding
company,  directly  or  indirectly,  is  financially  interested,   directly  or
indirectly;  and  (iii) a person  who  acquires  those  contracts,  directly  or
indirectly, or through intervening assignments from a person described in (i) or
(ii).  California  law provides  that a holding  company  cannot be used for the
purpose of evading or avoiding  any  provisions  of the  Industrial  Loan Law. A
holding  company is defined as an entity  that,  directly or through one or more

<PAGE>128



intervening subsidiaries,  whether or not wholly owned, controls or has power to
control a majority of the shares of an industrial loan company.

     The CDFI has  supervisory  and  enforcement  powers  over  industrial  loan
companies.  The CDFI can enter  into  agreements  with other  state and  federal
agencies  regulating  financial  institutions  and can turn over  information on
industrial loan companies as part of an  investigation  by other  agencies.  The
CDFI can investigate and examine books and records,  audit financial reports and
financial  statements,  take  possession of and retain  property or the business
until the business is resumed or liquidated,  or order  suspension or limitation
of payment of  liabilities  if the CDFI  determines  such  action  necessary  to
protect the company,  its investors or creditors,  or if in the public interest.
Enforcement powers include the power to invoke judicial remedies, both civil and
criminal, and impose fines.

     In 1996 and 1997,  Capitol  Thrift  experienced an increase in loss on real
property held for sale (RPHFS) and expenses related  thereto.  A majority of the
losses  related  to  loans  made  prior  to June  1992,  at  which  time  credit
underwriting  policies were  strengthened.  As a result of these  increases,  in
August 1998, Capitol Thrift entered into an agreement with the FDIC and the CDFI
pursuant to which  management  and the Board of  Directors  agreed to reduce the
level of classified assets as outlined in the agreement, develop and implement a
plan with specific strategies for reducing RPHFS,  classified and non-performing
loans,  and revise the  methodology  for calculating the allowance for losses on
loans.  In addition,  Capitol  Thrift is required to maintain  certain  leverage
ratios.  Management  believes that Capitol  Thrift has complied in most material
respects  with the  provisions  of the  agreement  and are  actively  working on
completing the process of complying with all other aspects.

                              PLAN OF DISTRIBUTION

Minimum and maximum purchases

     The minimum  purchase for any person is 100 shares  ($____),  unless we, in
our sole  discretion,  waive this  requirement in a particular case and agree to
accept a subscription  for a lesser number of shares.  The maximum  purchase for
any person or household is 6,667 shares (approximately $_______),  unless we, in
our sole  discretion,  waive this  requirement in a particular case and agree to
accept a subscription for a larger number of shares.

Method of distribution

     The common  stock is being  offered  and sold  through  the  efforts of our
directors  and executive  officers.  Their  activities  in connection  with this
offering  will be in addition to their other  duties,  and they will not receive
any  additional  compensation,   commission,  or  other  remuneration  for  such
activities.

How to subscribe

     Each  prospective  investor who desires to purchase  shares of common stock
should:


     1. Complete,  date, and execute the  Subscription  Agreement which has been
delivered with this Prospectus;

<PAGE>129



2.   Make a check, bank draft, or money order payable to "Pacific Coast Banker's
     Bank fbo  Humboldt  Bancorp"  in the  amount of $__.00  times the number of
     shares subscribed for; and

3.   Deliver the completed  Subscription Agreement and check to the escrow agent
     at the following address:

                  Pacific Coast Banker's Bank
                  -----------------------
                  San Francisco, California  ___
                  Attn: Tracy Holcomb

     Subscribers  should retain a copy of the completed  Subscription  Agreement
for  their  records.  The  subscription  price  is  due  and  payable  when  the
Subscription Agreement is delivered.

     Subscriptions to purchase shares will be received until 5:00 p.m.,  Eureka,
California time, on [____,  2000],  unless all of the shares are earlier sold or
the offering is earlier  terminated by us. We reserve the right to terminate the
offering at any time.  The date the offering  terminates  is referred to in this
Prospectus as the  "Expiration  Date." Upon Expiration  Date,  assuming that the
minimum shares have been sold, and other  conditions have been met, we will have
a closing.

     Upon  acceptance  by us,  subscriptions  will be  binding on and may not be
revoked by  subscribers  except with our consent.  In  addition,  we reserve the
right to cancel accepted  subscriptions at any time and for any reason until the
proceeds of this offering are released from escrow,  and we reserve the right to
reject  any  subscription,  or a  portion  of  any  subscription,  in  our  sole
discretion. We may, in our sole discretion, allocate shares among subscribers in
the  event  of  an  over-subscription  for  the  shares.  In  determining  which
subscriptions  to accept,  we may take into  account  any  factors  we  consider
relevant,   including  the  order  in  which   subscriptions  are  received,   a
subscriber's  potential to do business  with, or to direct  customers to, either
Humboldt  Bank,  Capitol  Valley  Bank  or  Capital  Thrift.  If we  reject  any
subscription,  or accept a subscription but in our discretion subsequently elect
to cancel all or part of that  subscription,  we will refund promptly the amount
remitted that  corresponds to the share offering price  multiplied by the number
of shares as to which the  subscription  is rejected or  canceled.  Certificates
representing  shares duly  subscribed and paid for will be issued by us promptly
after the offering  conditions are satisfied and escrowed funds are delivered to
us.

Conditions to the Offering and Release of Funds

     Subscription  proceeds accepted by us for the shares subscribed for in this
offering  will be promptly  deposited in an escrow  account  with Pacific  Coast
Banker's Bank until the  conditions to this offering have been  satisfied or the
offering has been terminated. The offering will be terminated, no shares will be
issued, and no subscription  proceeds will be released from escrow to us, unless
on or before the closing date:

     (a) we have  accepted  subscriptions  and  payment in full for a minimum of
______  shares  (which  will result in gross  offering  proceeds in excess of $6
million);


     (b) the shareholders of Global Bancorp have approved of the merger; and

<PAGE>130



     (c) we have received regulatory approval of the merger.

     If the  above  conditions  are not  satisfied  by the  closing  date or the
offering is otherwise earlier terminated:

     (a) accepted subscription  agreements will be of no further force or effect
and subscribers in the offering will not be shareholders of ours;

     (b) the funds held in the escrow  account will not be subject to the claims
of any of our  creditors or  available to defray the expenses of this  offering;
and

     (c) the full amount of all subscription  funds will be returned promptly to
subscribers, with interest.

     Subscription  funds held in escrow will be invested  in  short-term  United
States Treasury securities or other short-term  investments as we may determine.
We do not  intend  to  invest  the  subscription  proceeds  held  in  escrow  in
instruments that would mature after the Expiration Date of the offering.

                         SHARES ELIGIBLE FOR FUTURE SALE

     Upon completion of this offering,  Humboldt Bancorp will have approximately
________ shares of common stock outstanding.  Effective upon the consummation of
this offering,  assuming no exercise of outstanding  options,  Humboldt  Bancorp
will have outstanding options to purchase  approximately ______ shares of common
stock and warrants to purchase approximately 90,000 shares of its common stock.

     Of the common stock  outstanding upon completion of this offering,  _______
shares of common stock will be freely  tradable  without  restriction or further
registration  under the  Securities  Act,  except  for any shares  purchased  by
"affiliates" of Humboldt  Bancorp,  as that term is defined under the Securities
Act and the  Regulations  promulgated  thereunder,  and shares  received  in the
merger by some officers and  directors of Global  Bancorp.  The remaining  _____
shares of common stock were sold by Humboldt  Bancorp in reliance on  exemptions
from the  registration  requirements  of the Securities Act and are  "restricted
securities"  within the meaning of Rule 144 under the Securities  Act. Absent an
effective  registration  statement,  any shares of common  stock issued upon the
exercise  of options or warrants  held by any of such  persons  will  constitute
restricted  securities.  Approximately  ________  of the  outstanding  shares of
common  stock that are  restricted  securities  will be eligible for sale in the
public market as of the date of this prospectus in reliance on Rule 144(k) under
the Securities Act.

     In general,  under Rules 144 and 145 as currently  in effect,  a person (or
persons  whose  shares  are  aggregated),   including  an  Affiliate,   who  has
beneficially owned restricted  securities for a period of at least one year from
the later of the date such  restricted  securities  were  acquired from Humboldt
Bancorp or the date they were acquired  from an affiliate,  is entitled to sell,
within  any  three-month  period,  a number of shares  that does not  exceed the
greater  of 1% of the then  outstanding  shares of common  stock or the  average
weekly  trading  volume in the  common  stock  during  the four  calendar  weeks
preceding such sale. Sales under Rule 144 are also subject to certain provisions
relating to the number and notice of sale and the availability of current public
information about Humboldt Bancorp.

<PAGE>131



     Further,  under Rule 144(k),  if a period of at least two years has elapsed
between the later of the date restricted  securities were acquired from Humboldt
Bancorp and the date they were acquired from an affiliate of Humboldt Bancorp, a
holder of such restricted  securities who is not an affiliate at the time of the
sale and has not been an  affiliate  for at least three months prior to the sale
would be entitled to sell the shares  immediately  without  regard to the volume
and manner of sale limitations described above.

     Prior to this  offering,  there has been  minimal  activity  for the common
stock of Humboldt Bancorp,  and any sale of substantial  amounts of common stock
in the open market, or the availability of shares for sale, may adversely affect
the market  price of the common  stock and the  ability of  Humboldt  Bancorp to
raise funds through equity offerings in the future.

                          DESCRIPTION OF CAPITAL STOCK

     Our authorized capital stock consists of 50,000,000 shares of common stock,
no par value. No shares of preferred  stock are authorized.  As of September 30,
1999,  we had  ________  shares of common stock  outstanding,  held of record by
_____ shareholders.

Common Stock.

     The holders of our common stock are  entitled to one vote,  in person or by
proxy, per share on any matter requiring  shareholder action.  Holders of common
stock are  entitled  to  dividends  when,  as, and if  declared  by the board of
directors from funds legally available therefor subject to certain  restrictions
on payment of dividends  imposed by the California  Corporations  Code and other
applicable  regulatory  limitations.   The  holders  of  common  stock  have  no
preemptive or other  subscription  rights and there are no  redemption,  sinking
fund,  or  conversion  privileges  applicable  to the  common  stock.  Upon  our
liquidation, dissolution, or winding up, holders of common stock are entitled to
share ratably in all assets remaining after payment of liabilities.

Transfer Agent.

     The transfer  agent and  registrar  for our common stock is Illinois  Stock
Transfer.

                                     EXPERTS

     The financial  statements of Humboldt Bancorp and subsidiary as at December
31, 1998,  and for each of the three years in the period then ended  included in
this Prospectus have been audited by Richardson & Company, independent auditors,
as stated in their report appearing herein and have been so included in reliance
upon the report  given  upon  their  authority  as  experts  in  accounting  and
auditing.

     The  consolidated  balance  sheet of Global  Bancorp and  subsidiary  as at
December  31,  1998,  and  the  related  consolidated  statements  of  earnings,
stockholders'  equity,  and cash flows for the year then ended  included in this
Prospectus have been audited by Grant Thornton,  independent auditors, as stated
in their report  appearing herein and have been so included in reliance upon the
report given upon their  authority as experts in accounting and auditing.  It is
anticipated  that a  representative  of Grant Thornton will be at the meeting to
respond to any questions.

<PAGE>132



     The consolidated  financial  statements of Global Bancorp and Subsidiary as
of December 31, 1997, and for each of the two years in the period ended December
31, 1997, included in this proxy  statement/prospectus  have been so included in
reliance on the report of  PricewaterhouseCoopers LLP, independent accountants,
given on the authority of said firm as experts in accounting and auditing.

                                  LEGAL MATTERS

     The validity of the  certificates of interest and common stock to be issued
by Humboldt  Bancorp in this  offering is being passed upon by Bartel Eng Linn &
Schroder, a Law Corporation, Sacramento, California.

                       WHERE YOU CAN FIND MORE INFORMATION

     Humboldt Bancorp has filed a registration statement on Form S-1 to register
with the  Commission  the  common  stock to be  issued  to  shareholders  in the
offering.  This Prospectus is a part of that Registration  Statement. As allowed
by  the  Commission's  rules,  this  Prospectus  does  not  contain  all  of the
information you can find in the registration statement or the documents provided
as in the exhibits to the registration statement.

     Humboldt  Bancorp  files  annual,  quarterly  and  special  reports,  proxy
statements and other information with the Commission.  You may read and copy any
reports,  statements  and other  information  filed by  Humboldt  Bancorp at the
Commission's public reference rooms in Washington, D.C., New York, New York, and
Chicago,  Illinois.  Please call the  Commission at  1-800-SEC-0330  for further
information on the public  reference  rooms. You will also be able to obtain the
Commission  filings  from  commercial  document  retrieval  services  and at the
Commission's web site at http://www.sec.gov.

<PAGE>F-1



                          INDEX TO FINANCIAL STATEMENTS

                                                                           Page
                                                                           ----


Humboldt Bancorp and Subsidiary

Independent Auditor's Report .............................................. F-2

Consolidated Balance Sheets, December 31, 1997 and 1998,
and June 30, 1999 (unaudited).............................................. F-3

Consolidated Statements of Operations for the Years Ended
December 31, 1996, 1997 and 1998, and for the Six Month Periods Ended
June 30, 1998 and 1999 (unaudited) ........................................ F-4

Consolidated Statements of Changes in Stockholders' Equity
for the Years Ended December 31, 1996, 1997 and 1998, and
for the Six Month Period Ended June 30, 1999 (unaudited) .................. F-5

Consolidated Statements of Cash Flows for the Years Ended
December 31, 1996, 1997 and 1998, and for the Six Month
Periods Ended June 30, 1998 and 1999 (unaudited) .......................... F-7

Notes to Consolidated Financial Statements ................................ F-9

Global Bancorp and Subsidiary

Independent Auditors' Reports............................................. F-37

Consolidated Balance Sheets, December 31, 1997 and 1998,
and June 30, 1999 (unaudited)............................................. F-39

Consolidated Statements of Earnings for the Years Ended
December 31, 1996, 1997 and 1998, and for the Six Month
Periods Ended June 30, 1998 and 1999 (unaudited) ......................... F-40

Consolidated Statement of Stockholders' Equity for the
Years Ended December 31, 1996, 1997 and 1998, and for
the Six Month Period Ended June 30, 1999 (unaudited) ..................... F-41

Consolidated Statements of Cash Flows for the Years Ended
December 31, 1996, 1997 and 1998, and for the Six Month
Periods Ended June 30, 1998 and 1999 (unaudited) ......................... F-42

Notes to Financial Statements ............................................ F-44


<PAGE>F-2


                          INDEPENDENT AUDITOR'S REPORT



Board of Directors
Humboldt Bancorp and Subsidiary
Eureka, California


We have audited the accompanying consolidated balance sheets of Humboldt Bancorp
(Bancorp)  and  Subsidiary  as of December  31,  1997 and 1998,  and the related
consolidated statements of operations,  changes in stockholders' equity and cash
flows for the years ended  December 31,  1996,  1997 and 1998.  These  financial
statements   are  the   responsibility   of  the   Bancorp's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of Humboldt Bancorp
and  Subsidiary at December 31, 1997 and 1998, and the  consolidated  results of
their operations and their  consolidated cash flows for the years ended December
31, 1996,  1997 and 1998,  in  conformity  with  generally  accepted  accounting
principles.


RICHARDSON & COMPANY


January 15, 1999, except
  for Note Y, as to which
  the date is November 11, 1999


<PAGE>F-3



                         HUMBOLDT BANCORP AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS
                             (dollars in thousands)

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



                                                            December 31,       June 30,
                                                        1997           1998      1999
                                                      ---------    ---------  -----------
                                                                              (unaudited)
ASSETS
   Cash and due from banks                           $  21,442    $  28,626     $ 28,514
   Interest-bearing deposits in other banks              3,020        3,020           20
   Federal funds sold                                    3,520        2,250       10,534
   Investment securities, at fair value                 80,180       77,802       68,394
   Loans held for sale                                      48        7,677
   Loans and lease financing receivables, net of
      allowance for loan and lease losses and
      deferred loan fees                               157,464      178,361      197,717
   Premises and equipment, net                           5,635        7,950        8,648
   Accrued interest receivable and other assets         12,778       14,289       16,562
                                                    -----------   ---------    ---------
                                    TOTAL ASSETS    $  284,087    $ 319,975    $ 330,389
                                                    ===========   =========    =========

LIABILITIES
   Deposits
      Noninterest-bearing                           $   70,767    $  96,884    $ 102,261
      Interest-bearing                                 184,419      187,083      188,347
                                 Total Deposits        255,186      283,967      290,608
   Accrued interest payable and other liabilities        3,586        4,758        5,338
   Long-term debt                                        1,761        3,402        4,660
                                                    ----------   ----------     ---------
                                TOTAL LIABILITIES      260,533      292,127      300,606
                                                    ==========   ==========     =========

   Commitments and contingencies
   (see accompanying notes)


STOCKHOLDERS' EQUITY
   Common stock,  no par value; 20,000,000 shares
      authorized  with 1,576,542,
      1,787,954 and 4,532,831 (unaudited)
      shares issued and outstanding in 1997,
      1998 and 1999, respectively                       20,495       25,580       25,798
   Additional paid-in capital                              114          297          297
   Retained earnings                                     2,200        1,485        3,575
   Accumulated other comprehensive income                  745          486          113
                                                     ---------   ----------     --------
                       TOTAL STOCKHOLDERS' EQUITY       23,554       27,848       29,783
                                                     ---------   ----------     --------
                            TOTAL LIABILITIES AND
                             STOCKHOLDERS' EQUITY    $ 284,087    $ 319,975    $ 330,389
                                                     =========    =========     ========

</TABLE>


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



<PAGE>F-4



                         HUMBOLDT BANCORP AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (dollars in thousands except per share amounts)

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

                                                                            Six Months Ended
                                               Years Ended December 31           June 30,
                                              -------------------------    ---------------------
                                              1996      1997       1998      1998        1999
                                            --------  ---------  --------  ---------  -----------
                                                                                   (Unaudited)
INTEREST INCOME
   Interest and fees on loans and leases   $ 13,773   $ 15,961  $ 18,762    $ 9,064   $  9,266
   Interest and dividends on investment
     securities
      Taxable                                 1,687      2,700     3,239      1,980      1,459
      Exempt from Federal income tax            577        569       739        337        422
      Dividends                                 102         83        78         35         24
   Interest on federal funds sold               374        612       512        229        273
   Interest on deposits in other banks           49        128       174         88         62
                                            --------   --------  --------    -------   --------
                   Total Interest Income     16,562     20,053    23,504     11,733     11,506
INTEREST EXPENSE
   Interest on deposits                       5,501      6,973     7,565      3,834      3,435
   Interest on long-term debt and other
     borrowings                                  48         51       177         73        146
                                            --------   --------  --------    -------   --------
                  Total Interest Expense      5,549      7,024     7,742      3,907      3,581
                                            --------   --------  --------    -------   --------
                     NET INTEREST INCOME     11,013     13,029    15,762      7,826      7,925
   Provision for loan and lease losses          533        773     2,124      1,024        506
                                            --------   --------  --------    -------   --------
               NET INTEREST INCOME AFTER
                  PROVISION FOR LOAN AND
                            LEASE LOSSES     10,480     12,256    13,638      6,802      7,419
OTHER INCOME
   Fees and other income                      4,285      6,911     9,731      4,235      7,219
   Service charges on deposit accounts          709      1,300     2,097      1,040      1,163
   Net gain (loss) on sale of loans              75       (204)      645        (38)       298
   Net investment securities gains (losses)     678        102                             (18)
                                            --------   --------  --------    -------   --------
                      Total Other Income      5,747      8,109    12,473      5,237      8,662
OTHER EXPENSES
   Salaries and employee benefits             5,592      6,806     9,151      4,387      5,570
   Net occupancy and equipment expense        1,792      2,466     2,711      1,303      1,285
   Other expenses                             3,941      6,224     7,716      3,591      6,107
                                            --------   --------  --------    -------   --------
                    Total Other Expenses     11,325     15,496    19,578      9,281     12,962
                                            --------   --------  --------    -------   --------
              Income Before Income Taxes      4,902      4,869     6,533      2,758      3,119
   Provision for income taxes                 1,926      1,611     2,517      1,055      1,025
                                            --------   --------  --------    -------   --------
                              NET INCOME   $  2,976   $  3,258   $ 4,016    $ 1,703   $  2,094
                                            ========   ========  ========    =======   ========
                    NET INCOME PER SHARE      $0.71      $0.75     $0.91      $0.39      $0.46
                                            ========   ========  ========    =======   ========
                  NET INCOME PER SHARE--
                       ASSUMING DILUTION      $0.64      $0.67     $0.82      $0.35      $0.42
                                            ========   ========  ========    =======   ========

</TABLE>

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


<PAGE>F-5



                         HUMBOLDT BANCORP AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                             (dollars in thousands)

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

                                                                                                          Accumulated
                                                                         Additional                           Other
                               Comprehensive         Common Stock          Paid-In        Retained       Comprehensive
                                  Income        Shares        Amount       Capital         Earnings         Income          Total
                                ----------    ----------     ---------   -----------     ----------      --------------   ---------

Balance at January 1, 1996                     1,266,509      $  14,852                    $ 1,268          $    815        $16,935

10% stock dividend                               126,346          2,179                     (2,179)
Fractional shares purchased                                                                     (5)                              (5)
Stock options exercised                           17,912            148                                          148
Comprehensive income:
   Net income                    $ 2,976                                                     2,976                            2,976
   Other comprehensive
     loss, net of tax:
     Unrealized holding losses
      on securities available-
      for-sale arising during
      the year, net of taxes
      of $323                     (454)                                                                         (454)          (454)
                                -------        ----------    -----------   ----------     ----------     -------------    ---------
Total comprehensive income      $2,522
                                =======
            BALANCE AT
            DECEMBER 31, 1996                  1,410,767         17,179                      2,060              361          19,600

10% stock dividend                               143,110          3,113                     (3,113)
Fractional shares purchased                                                                     (5)                              (5)
Stock options exercised and
   related tax benefit                            22,665            203     $   114                                             317
Comprehensive income:
   Net income                   $3,258                                                       3,258                            3,258
   Other comprehensive
     income, net of tax:
     Unrealized holding gains
      on securities available-
      for-sale arising during
      the year, net of taxes
      of $274                      384                                                                           384            384
                                -------        ---------     -----------     -------        -------      ------------      ---------
Total Comprehensive income       3,642
                                =======
            BALANCE AT
            DECEMBER 31, 1997                  1,576,542         20,495         114          2,200               745         23,554



</TABLE>

                                               (Continued)



<PAGE>F-6



                         HUMBOLDT BANCORP AND SUBSIDIARY

     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Continued)
                             (dollars in thousands)
<TABLE>
<S>                            <C>           <C>           <C>        <C>              <C>           <C>                <C>

                                                                                                          Accumulated
                                                                         Additional                           Other
                               Comprehensive         Common Stock          Paid-In        Retained       Comprehensive
                                  Income        Shares        Amount       Capital         Earnings         Income          Total
                                ----------  ------------  ------------   -----------     ----------     ---------------  ---------

10% stock dividend                            160,110       $    4,723                    $  (4,723)
Fractional shares purchased                                                                      (8)                       $     (8)
Stock options exercised
   and related tax benefit                     51,302              362      $   183                                             545
Comprehensive income:
   Net income                  $   4,016                                                      4,016                           4,016
   Other comprehensive
     loss, net of tax:
     Unrealized holding losses
      on securities available-
      for-sale arising during
      the year, net of taxes
      of $185                       (259)                                                                  $   (259)           (259)
                               ----------   -----------      -----------    -----------   -----------      -------------  ----------
Total Comprehensive income    $    3,757
                              ===========
          BALANCE AT
          DECEMBER 31, 1998                  1,787,954           25,580         297           1,485             486          27,848

5 for 2 stock split (unaudited)              2,681,817
Fractional shares purchased
   (unaudited)                                                                                   (4)                             (4)
Stock options exercised
   (unaudited)                                  63,060             218                                                          218
Comprehensive income:
   Net income (unaudited)          2,094                                                      2,094                           2,094
   Other comprehensive
     loss, net of tax:
     Unrealized holding losses
      on securities
      available-for-
      sale arising during the
      year, net of taxes of
      $267 (unaudited)              (373)                                                                     (373)            (373)
                              -----------   ------------      ------------   ------------   --------------   -----------    --------

Total comprehensive income
   (unaudited)                  $  1,721
                              ==========
               BALANCE AT
               JUNE 30, 1999
               (UNAUDITED)                   4,532,831        $ 25,798       $  297          $3,575           $113          $29,783
                                           ============       ========       ======          ======          ======         =======

</TABLE>


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


<PAGE>F-7



                         HUMBOLDT BANCORP AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)

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

                                                                            Six Months Ended
                                          Years Ended December 31                June 30,
                                          -------------------------         -------------------
                                     1996         1997         1998            1998           1999
                                  ----------- ----------   ------------     -----------    ----------
                                                                                  (Unaudited)
OPERATING ACTIVITIES
   Net income                       $  2,976   $  3,258     $   4,016         $ 1,703        $  2,094
   Adjustments to reconcile net
      income to net cash provided
      by operating activities:
        Provision for loan and lease
          losses                         533        773         2,124           1,024             506
        Depreciation                   1,041      1,565         1,586             724             696
        (Gain) loss on sale of
          investments                   (678)      (102)                                           18
        Amortization and other           916      1,390         1,517             799             676
        Equity in income of
         subsidiary                                 (22)         (259)            (90)           (167)
        Decrease (increase) in loans
          held for sale                1,817         15        (7,629)         (2,228)          7,677
        Increase in interest
           receivable
           and other assets             (520)    (1,422)         (734)           (648)           (631)
        Increase in interest payable
           and other liabilities         122      1,913         1,355             393             580
                                      -------   --------      --------         ------        --------
           NET CASH PROVIDED BY
           OPERATING ACTIVITIES        6,207      7,368         1,976           1,677          11,449
INVESTING ACTIVITIES
   Net decrease (increase) in
        interest-bearing deposits
        with banks                     1,100     (3,000)                                        3,000
   Net (increase) decrease in
        federal funds sold            (1,100)     3,050         1,270          (7,230)         (8,284)
   Proceeds from maturities and
        sales of investment
        securities available-for-
        sale                          33,235     22,261        28,169          13,575          18,441
   Purchases of investment
        securities
        available-for-sale           (19,935)   (62,711)      (27,967)         (7,713)        (10,333)
   Net increase in loans and leases  (30,289)   (15,491)      (23,370)        (14,182)        (19,862)
   Purchases of premises and
        equipment                     (2,096)    (1,100)       (3,901)         (3,774)         (1,394)
   Investment in partnership/
        subsidiary                               (2,000)          (91)                         (1,242)
   Proceeds from the sale of OREO                   139           322
   Premium paid on deposits
        purchased                                (1,040)
   Purchases of life insurance
        policies                      (2,337)
                                    ---------  ---------     ----------     ---------       ----------
               NET CASH USED BY
           INVESTING ACTIVITIES      (21,422)   (59,892)      (25,568)        (19,324)        (19,674)

                                            (Continued)
</TABLE>



<PAGE>F-8



                         HUMBOLDT BANCORP AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                             (dollars in thousands)

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

                                                                                     Six Months Ended
                                                     Years Ended December 31,                June 30,
                                            ----------------------------------       -------------------
                                                1996           1997        1998         1998        1999
                                            ----------     ----------    ---------    ----------  ---------
                                                                                   (Unaudited)
FINANCING ACTIVITIES
   Net increase in deposit accounts         $  18,050       $ 62,535      $28,781      $13,929    $ 6,641
   Net proceeds from long-term debt
      and notes payable                            22          1,000        1,700        1,700      1,300
   Payments on long-term debt and
      notes payable                               (34)           (14)         (59)        (17)        (42)
   Proceeds from issuance of
      common stock                                148            203          362         275         218
   Fractional shares purchased                     (5)            (5)          (8)         (8)         (4)
                                              ---------     ---------     --------    ---------    --------
           NET CASH PROVIDED BY
           FINANCING ACTIVITIES                18,181         63,719       30,776      15,879       8,113
                                              ---------     ---------     --------    ---------    --------
           NET INCREASE (DECREASE)
                IN CASH AND DUE
                     FROM BANKS                 2,966         11,195        7,184      (1,768)       (112)
   Cash and due from banks at
      beginning of period                       7,281         10,247       21,442      21,442      28,626
                                             ---------     ---------     --------    ---------    --------
              CASH AND DUE FROM
           BANKS AT END OF PERIOD           $  10,247       $ 21,442      $28,626     $19,674     $28,514
                                            =========       ========     ========     ========    ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

   Cash paid during the year for:
      Interest expense                      $   5,535       $  6,940      $ 7,755     $ 3,903     $ 3,616
      Income taxes                          $   2,666       $  1,809      $ 2,830     $ 1,705     $ 1,835

SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES:

   Stock dividend                           $   2,179       $  3,113      $ 4,723     $ 4,723
   Net change in unrealized gains
      on securities available-for-sale      $    (777)      $    658      $  (444)    $  (735)    $  (640)
   Net change in deferred income
      taxes on unrealized gains on
      securities available-for-sale         $     323       $   (274)     $   185     $   306     $   267
   Deposit liabilities assumed in
      exchange for assets acquired
      in connection with purchase
      of branches                                           $     75
   Loans transferred to OREO                $     233       $     54       $  349     $   201

</TABLE>

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


<PAGE>F-9

                         HUMBOLDT BANCORP AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 1996, 1997 and 1998


NOTE A--SIGNIFICANT ACCOUNTING POLICIES

Business:  Humboldt  Bancorp,  formed in 1995,  is a bank holding  company whose
principal   activity  is  the  ownership  and  management  of  its  wholly-owned
subsidiary,  Humboldt  Bank.  The Bank was  incorporated  on March 13,  1989 and
opened for business on September 13, 1989.  The Bank operates under a California
state charter and is subject to regulation,  supervision and regular examination
by the Department of Financial  Institutions  and the Federal Deposit  Insurance
Corporation. The regulations of these agencies govern most aspects of the Bank's
business.  The  accounting  and  reporting  policies  of the Bank  conform  with
generally  accepted  accounting  principles  and  general  practices  within the
banking industry.

Principles of Consolidation:  The consolidated  financial statements include the
accounts of the Bancorp and its wholly-owned subsidiary,  the Bank. All material
intercompany accounts and transactions have been eliminated.

Nature of  Operations:  The Bank is locally  owned and  operated and its primary
service area is the communities of Northern  California.  The Bank's business is
primarily  focused on  servicing  the banking  needs of  individuals  living and
working in the Bank's  primary  service  areas and local  businesses,  including
retail, professional and real estate related enterprises in those service areas.
The Bank offers a broad range of services to individuals  and businesses with an
emphasis upon efficiency and  personalized  attention.  The Bank provides a full
line of  consumer  services,  and  also  offers  specialized  services  to small
businesses,  middle market  companies,  and professional  firms, such as courier
services and appointment banking. The Bank offers personal and business checking
and savings accounts (including individual interest-bearing negotiable orders of
withdrawal  ("NOW")  accounts  and/or  accounts  combining  checking and savings
accounts with automatic transfers), IRA and Keogh accounts, time certificates of
deposit and direct deposit of social  security,  pension and payroll checks.  It
also makes available commercial,  construction,  accounts receivable, inventory,
automobile,   home  improvement,   real  estate,  office  equipment,   leasehold
improvement,  lease  receivable  financing and other consumer  loans  (including
overdraft  protection  lines of credit),  drafts and standby  letters of credit,
credit card activities to both individuals (including both secured and unsecured
credit cards) and  merchants and  travelers'  checks  (issued by an  independent
entity).

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

Investment Securities: Securities are classified as held-to-maturity if the Bank
has both the intent  and  ability to hold  those  debt  securities  to  maturity
regardless  of  changes  in market  conditions,  liquidity  needs or  changes in
general economic  conditions.  These securities are carried at cost adjusted for
amortization  of premium and  accretion  of  discount,  computed by the interest
method over their contractual lives.

Securities  are  classified  as  available-for-sale  if the Bank intends to hold
those debt  securities for an indefinite  period of time, but not necessarily to
maturity. Any decision to sell a security classified as available-for-sale would
be based on various factors,  including significant movements in interest rates,
changes in the  maturity  mix of the Bank's  assets and  liabilities,  liquidity
needs,  regulatory capital considerations and other similar factors.  Securities
available-for-sale are carried at fair value. Unrealized holding gains or losses
are  reported as increases or  decreases  in  stockholders'  equity,  net of the
related deferred tax effect.  Realized gains or losses,  determined on the basis
of the cost of specific securities sold, are included in earnings.




<PAGE>F-10



                                HUMBOLDT BANCORP AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               December 31, 1996, 1997 and 1998


NOTE A--SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans and Leases Held for Sale:  The Bank sells mortgage  loans,  the guaranteed
portion  of  Small  Business  Administration  (SBA)-guaranteed  loans  and  loan
participations  (with  servicing  retained)  for  cash  proceeds  equal  to  the
principal  amount of loans,  participation  or leases  with  yield  rates to the
investor  based upon the current  market rate. In accordance  with  Statement of
Financial  Standards  (SFAS) No. 125,  Accounting for Transfers and Servicing of
Financial Assets and  Extinguishment  of Liabilities,  the Bank records an asset
representing  the right to  service  loans for  others  when it sells a loan and
retains the servicing  rights.  The total cost of  originating or purchasing the
loans is allocated  between the loan and the  servicing  rights,  based on their
relative fair values.  Fair value is estimated by discounting  estimated  future
cash flows from the  servicing  assets  using  discount  rates that  approximate
current market rates and using current  expected future  prepayment  rates.  The
servicing  rights  are  amortized  in  proportion  to,  and over the  period of,
estimated net servicing income, assuming prepayments.

SFAS No. 125 also required the assessment of all  capitalized  servicing  rights
for  impairment  based on current  fair value of those  rights.  For purposes of
evaluating and measuring impairment,  the Bank stratifies servicing rights based
on the type and interest rates of the underlying  loans.  Impairment is measured
as the  amount by which the  servicing  rights for a stratum  exceed  their fair
value.

A premium  over the  adjusted  carrying  value is received  upon the sale of the
guaranteed  portion  of an SBA loan.  The  Bank's  investment  in an SBA loan is
allocated among the sold and retained portions of the loan based on the relative
fair  value  of each  portion  at the  time of loan  origination,  adjusted  for
payments and other  activities.  Because the portion  retained does not carry an
SBA guarantee,  part of the gain  recognized on the sold portion of the loan may
be deferred and  amortized  as a yield  enhancement  on the retained  portion in
order to obtain a market equivalent yield.

Loans  and  leases  held for sale are  recorded  at the  lower of cost or market
determined on an aggregate basis.

Loans and Lease Financing Receivables: Loans and leases are stated at the amount
of unpaid principal,  less the allowance for losses,  net deferred loan fees and
costs and unearned  income.  Interest on loans is accrued and credited to income
based on the principal amount outstanding.  Unearned income on installment loans
is  recognized  as  income  over  the  term of the  loans  using a  method  that
approximates the interest method.

The  Bank's   leasing   operations   consist   principally  of  the  leasing  of
point-of-sale   terminals,   printers  for  credit  card  vouchers  and  related
equipment.  The Bank also has  purchased  small  equipment  leases from  Bancorp
Financial  Services,  a subsidiary of the Bancorp.  All of the Bank's leases are
classified  and  accounted  for as direct  financing  leases.  Under the  direct
financing  method of  accounting  for leases,  the total net rentals  receivable
under the  lease  contracts,  net of  unearned  income,  are  recorded  as a net
investment in direct  financing  leases,  and the unearned  income is recognized
each month as it is earned so as to produce a constant  periodic  rate of return
on the unrecovered investment.

Loan origination fees and certain direct  origination and acquisition  costs are
capitalized  and recognized as an adjustment of the yield on the related loan or
lease.  Amortization  is  discontinued  when  the loan or  lease  is  placed  on
nonaccrual status.

Beginning  in 1997,  credit  card  origination  costs were  deferred  and netted
against the related credit card fee, if any, and the net amount was amortized on
a  straight-line  basis over the initial  privilege  period.  Fees  received and
marketing  costs  incurred in  connection  with  unsuccessful  efforts to create
credit  card  relationships  were  recorded  as  revenue  and  expense  when the
refundable period expired. Amounts paid


<PAGE>F-11



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE A--SIGNIFICANT ACCOUNTING POLICIES (Continued)

to third-party  direct marketing  specialists  related to successful  efforts to
create credit card  relationships  were deferred and netted against related fees
and all other  amounts are recorded as expenses in the period the services  were
performed.  Annual  service fees are deferred and amortized over the credit card
privilege period.

Allowance  for Loan and Lease  Losses:  The  allowance is  maintained at a level
which,  in the opinion of  management,  is adequate  to absorb  probable  losses
inherent in the loan,  including credit card receivables,  and lease portfolios.
Credit  losses  related to  off-balance-sheet  instruments  are  included in the
allowance  for loan and lease  losses  except if the loss meets the criteria for
accrual under  Statement of Financial  Accounting  Standard No. 5, in which case
the  amount is  accrued  and  reported  separately  as a  liability.  Management
determines the adequacy of the allowance based upon reviews of individual loans,
recent loss experience, current economic conditions, the risk characteristics of
the various  categories  of loans and leases and other  pertinent  factors.  The
allowance is based on estimates,  and ultimate  losses may vary from the current
estimates.  These  estimates are reviewed  quarterly and, as adjustments  become
necessary,  they are  reported  in  earnings in the periods in which they become
known.  Loans and leases  deemed  uncollectible  are  charged to the  allowance.
Credit card  receivables  are charged to the allowance when they become 120 days
past due.  Provisions for losses and  recoveries on loans and leases  previously
charged off are added to the allowance.

Commercial  loans are  considered  impaired,  based on current  information  and
events,  if it is probable that the Bank will be unable to collect the scheduled
payments of principal or interest when due according to the contractual terms of
the loan agreement.  Allowances on impaired loans are  established  based on the
present value of expected  future cash flows  discounted at the loans  effective
interest  rate or for  collateral-  dependent  loans,  on the fair  value of the
collateral. Cash receipts on impaired loans are used to reduce principal.

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

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

While a loan or lease is classified as nonaccrual and the future  collectibility
of the recorded  balance is doubtful,  collections of interest and principal are
generally  applied as a  reduction  to  principal  outstanding.  When the future
collectibility  of the  recorded  balance is  expected,  interest  income may be
recognized on a cash basis.

In the case where a  nonaccrual  loan or lease had been  partially  charged off,
recognition of interest on a cash basis is limited to that which would have been
recognized  on the  recorded  balance at the  contractual  interest  rate.  Cash
interest  receipts in excess of that amount are  recorded as  recoveries  to the
allowance  for loan and lease  losses  until prior  charge-offs  have been fully
recovered.



<PAGE>F-12



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE A--SIGNIFICANT ACCOUNTING POLICIES (Continued)

Premises  and  Equipment:  Premises  and  equipment  are  stated  at cost,  less
accumulated  depreciation.  The  provision for  depreciation  is computed by the
straight-line method over the estimated useful lives of the related assets.

Foreclosed Real Estate: Foreclosed real estate includes both formally foreclosed
property  and  in-substance   foreclosed   property.   In-substance   foreclosed
properties  are  those   properties  for  which  the  Bank  has  taken  physical
possession,  regardless of whether  formal  foreclosure  proceedings  have taken
place.  At the time of  foreclosure,  foreclosed  real estate is recorded at the
lower of the carrying amount or fair value less cost to sell,  which becomes the
property's new basis. Any write-downs based on the asset's fair value at date of
acquisition  are charged to the  allowance for loan losses.  After  foreclosure,
valuations  are  periodically  performed  by  management  and the real estate is
carried at the lower of their new cost basis or fair value minus estimated costs
to sell. Revenue and expenses from operations and subsequent  adjustments to the
carrying amount of the property are included in income (loss) on foreclosed real
estate.

Intangible   Assets:   The  premiums   paid  to  acquire  the  deposits  of  the
McKinleyville,   Arcata,  Weaverville,  Willow  Creek,  Loleta  and  Garberville
branches  were  allocated  to core deposit  intangibles  based on the results of
valuation  studies  performed  to  determine  the fair value of the deposit base
acquired.  Core  deposit  intangibles  are being  amortized  over the  estimated
remaining life of the related deposits.

Investment  in  Unconsolidated  Subsidiary:  The Bank,  along with another bank,
formed a  California  corporation,  Bancorp  Financial  Services,  Inc.  for the
purpose of operating an equipment  leasing  company.  In January 1997,  the Bank
contributed  capital totaling $2,000,000 for a 50% interest in this corporation.
The  investment  is accounted  for using the equity  method.  During 1998,  this
investment was transferred to the Bancorp.

Income Taxes:  Provisions for income taxes are based on amounts  reported in the
statements of operations (after exclusion of non-taxable income such as interest
on state and  municipal  loans and  securities)  and include  deferred  taxes on
temporary  differences  in the  recognition  of income and  expense  for tax and
financial  statement  purposes.  Deferred taxes are computed using the asset and
liability  method.  Deferred tax assets and  liabilities  are recognized for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts of assets and liabilities and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.  Deferred tax assets are recognized for
deductible  temporary  differences  and tax  credit  carryforwards,  and  then a
valuation  allowance is  established  to reduce that deferred tax asset if it is
"more likely than not" that the related tax benefits will not be realized.

Advertising:  Advertising costs are charged to operations in the year incurred.

Net Income Per Share: Net income per share is computed by dividing net income by
the weighted  average  number of common  shares  outstanding  during the period,
after   giving   retroactive   effect  to  stock   dividends.   Net  income  per
share---assuming  dilution  is computed  similar to net income per share  except
that the  denominator  is increased to include the number of  additional  common
shares that would have been outstanding if the dilutive  potential common shares
had been issued.  Included in the  denominator  is the dilutive  effect of stock
options computed under the treasury method.




<PAGE>F-13



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE A--SIGNIFICANT ACCOUNTING POLICIES (Continued)

Off-Balance-Sheet  Financial Instruments: In the ordinary course of business the
Bank has entered into off-  balance-sheet  financial  instruments  consisting of
commitments to extend credit,  commitments  under credit card  arrangements  and
standby  letters of credit.  Such  financial  instruments  are  recorded  in the
financial statements when they become payable.

Cash and Cash  Equivalents:  For the purpose of presentation in the Statement of
Cash Flows,  cash and cash  equivalents are defined as those amounts included in
the balance sheet caption "Cash and due from banks."

Unaudited  Interim  Financial Data: The interim  financial  statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information.  Accordingly,  they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial  statements.  In the opinion of management all adjustments,  including
normal  recurring  accruals  necessary  for  fair  presentation  of  results  of
operations for the interim periods included herein,  have been made. The results
of  operations  for the six months  ended  June 30,  1999,  are not  necessarily
indicative of results to be anticipated for the year ending December 31, 1999.

Recently  Issued  Accounting  Standards:  In June 1998,  Statement  of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities"  (Statement  No. 133),  was issued.  Statement  No. 133  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  by requiring that an entity
recognize  those items as assets or  liabilities  in the  statement of financial
position  and measure  them at fair  value.  This  statement  is  effective  for
financial statements issued for all quarters of all fiscal years beginning after
June 15, 2000. The Bancorp has not made an assessment of the potential impact of
adopting Statement No. 133 at this time.


NOTE B--RESTRICTIONS ON CASH AND DUE FROM BANKS AND INTEREST-BEARING DEPOSITS IN
OTHER BANKS

Cash and due from banks include amounts the Bank is required to maintain to meet
certain average  reserve and  compensating  balance  requirements of the Federal
Reserve.  The total  requirements  at December 31, 1997 and 1998 were $6,060,000
and $10,936,000, respectively.

Interest-bearing  deposits in other banks  totaling  $3,000,000  were pledged to
MasterCard  International  as of  December  31, 1997 and 1998 to secure the full
performance of all of the Bank's payment obligations to MasterCard in connection
with the Bank's MasterCard membership.




<PAGE>F-14



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE C--INVESTMENT SECURITIES

The amortized cost of investment securities and their approximate fair values at
December 31 were as follows (dollars in thousands):

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

                                               Amortized    Unrealized    Unrealized     Fair
                                                   Cost        Gains        Losses       Value
                                              -----------   ----------   -----------  ---------
December 31, 1997:

Available-for-Sale
   U.S. Government and agency securities         $ 2,996     $    11                   $  3,007
   Municipal securities                           12,190         581                     12,771
   Collateralized mortgage obligations issued
      by U.S. government agencies                 62,433         698         $   17      63,114
   Equity securities                               1,286           2                      1,288
                                                ---------    --------       --------  ----------
                    Total available-for-sale    $ 78,905     $ 1,292         $   17    $ 80,180
                                                =========    ========       ========  ==========

December 31, 1998:

Available-for-Sale
   U.S. Government and agency securities       $   3,000     $    13                   $  3,013
   Municipal securities                           16,227         890         $    7      17,110
   Collateralized mortgage obligations issued
      by U.S. government agencies                 56,682         286            353      56,615
   Equity securities                               1,062           2                      1,064
                                               ---------    ---------       --------   ---------
                    Total available-for-sale  $   76,971     $ 1,191         $  360    $ 77,802
                                               =========     ========        ========  =========

The  maturities  of  investment  securities at December 31, 1998 were as follows
(dollars in thousands):

                                                                            Amortized     Fair
                                                                              Cost        Value
                                                                            ---------    --------
               Amounts maturing in:
      3 months or less                                                       $ 2,677     $  2,444
      Over three months through twelve months                                 13,385       12,835
      After one year through three years                                      36,056       36,822
      After three years through five years                                     7,257        7,299
      After five years through fifteen years                                  10,384       10,958
      After fifteen years                                                      6,150        6,380
      Equity securities                                                        1,062        1,064
                                                                            --------     --------
                                                                             $76,971     $ 77,802
                                                                            ========     ========

</TABLE>


The amortized cost and fair value of  collateralized  mortgage  obligations  are
presented by average life in the preceding  table.  Expected  maturities  differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations without call or prepayment penalties.





<PAGE>F-15



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE C--INVESTMENT SECURITIES (Continued)

Proceeds from sales of  investment  securities  available-for-sale  during 1996,
1997 and 1998 were $27,766,000,  $12,418,000, and $445,550,  respectively. Gross
gains and losses on those sales were  $683,000  and $5,000 in 1996 and  $108,000
and  $6,000  in  1997,  respectively.  There  were no  gains  or  losses  on the
investment securities sold in 1998.

Investment  securities  with an amortized cost of  approximately  $2,002,000 and
$3,000,000  and an  approximate  market value of  $2,009,000  and  $3,013,000 at
December 31, 1997 and 1998, respectively,  were pledged to meet the requirements
of the  Federal  Reserve  and the U. S.  Department  of  Justice.  In  addition,
investment  securities  with an amortized cost of  approximately  $5,084,000 and
$4,878,000  and an  approximate  market value of  $5,173,000  and  $4,804,000 at
December 31, 1997 and 1998,  respectively,  were pledged to secure  public funds
and other deposits. Furthermore, investment securities with an amortized cost of
approximately  $5,289,000  and an  approximate  market  value of  $5,224,000  at
December  31, 1998 were  pledged as  collateral  for an advance from the Federal
Home Loan Bank. In addition,  investment  securities  with an amortized  cost of
approximately  $2,179,000 and  $10,188,000  and an  approximate  market value of
$2,182,000  and  $10,229,000 at December 31, 1997 and 1998,  respectively,  were
pledged  to Visa and  Mastercard  to secure the full  performance  of all of the
Bank's payment  obligations to Visa and Mastercard in connection with the Bank's
Visa and Mastercard membership.


NOTE D--LOANS AND LEASE FINANCING RECEIVABLES, NET

The  components of loans and lease  financing  receivables in the balance sheets
were as follows at December 31 (dollars in thousands):

                                                          1997           1998

    Real estate--construction and land development     $  20,165      $  20,667
    Real estate--commercial and agricultural              65,772         80,197
    Real estate--family and multifamily residential       27,205         27,549
    Commercial, industrial and agricultural               28,766         35,493
    Lease financing receivables, net of unearned
      income of $1,395,000 and $1,896,000 in
      1997 and 1998, respectively                          8,732          9,867
    Credit card receivables                                7,062          5,672
    Consumer loans, net of unearned income of $15,000
      and $1,000 in 1997 and 1998, respectively            2,440          2,110
    Other                                                    502            585
                                                         -------       ---------
                                                         160,644        182,140
    Deferred loan fees                                      (809)          (724)
    Allowance for loan and lease losses                   (2,371)        (3,055)
                                                         --------     ----------

                                                        $157,464      $  178,361
                                                        =========     ==========


<PAGE>F-16



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE D--LOANS AND LEASE FINANCING RECEIVABLES, NET (Continued)

The  maturity  and  repricing  distribution  of the loan and lease  portfolio at
December 31, 1997 and 1998, follows (dollars in thousands):

                                                  1997                 1998
                                                ---------           ----------

   Three months or less                         $ 76,777            $    71,990
   Over three months to twelve months             10,904                 15,463
   Over one year to three years                   24,119                 28,428
   Over three years to five years                 16,517                 32,113
   Over five years to fifteen years               22,186                 21,979
   Over fifteen years                              9,303                 11,856
                                                --------             ----------
                                                 159,806                181,829
   Nonaccrual loans                                  838                    311
                                                --------             ----------

                                               $ 160,644            $   182,140
                                               =========            ===========

At  December  31,  1997  and  1998  approximately   $2,449,000  and  $1,348,000,
respectively,  of the Bank's  credit card  receivables  were  secured by savings
accounts.

At December 31, 1997, the recorded  investment in loans for which impairment has
been  recognized in accordance with Statement No. 114 totaled  $748,000,  with a
corresponding  valuation  allowance  of  $166,000.  At December  31,  1998,  the
recorded  investment in loans for which  impairment has been recognized  totaled
$338,000,  with a corresponding  valuation allowance of $126,000.  For the years
ended  December 31, 1996,  1997 and 1998,  the average  recorded  investment  in
impaired loans was approximately $247,000, $156,000 and $515,000,  respectively.
In 1996 and  1997,  the Bank  recognized  $2,000  and  $5,000,  respectively  of
interest  on  impaired  loans  (during  the  portion  of the year that they were
impaired),  all of which  was  recognized  on the cash  basis.  In 1998 the Bank
recognized $41,000 of interest on impaired loans (during the portion of the year
that they were  impaired),  of which  $21,000 was related to impaired  loans for
which interest income was recognized on the cash basis.

In addition,  at December 31, 1996, 1997 and 1998, the Bank had other nonaccrual
loans of approximately  $218,000,  $97,000 and $246,000 for which impairment had
not been  recognized.  If  interest on these  loans had been  recognized  at the
original  interest  rates,  interest  income would have increased  approximately
$12,000 in 1996, $5,000 in 1997 and $16,000 in 1998. The Bank has no commitments
to loan additional funds to the borrowers of impaired or nonaccrual loans.

The Bank receives fees for  servicing  retained on loans and leases sold.  Loans
and leases being  serviced by the Bank for others were as follows at December 31
(dollars in thousands):

                                      1996        1997            1998
                                   ----------- -----------    -----------
   Loans                            $ 101,355    $ 123,232     $ 144,531
   Lease financing receivables          3,078          701             2
   Credit                                              904
                                   ----------- -----------    -----------

                                   $  104,433   $  124,837     $ 144,533





<PAGE>F-17



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE D--LOANS AND LEASE FINANCING RECEIVABLES, NET (Continued)

An  analysis  of the changes in the  allowance  for loan and lease  losses is as
follows for the years ended December 31 (dollars in thousands):

                                          1996          1997            1998
                                        --------    ----------       ---------

   Beginning balance                    $  1,868     $  2,146         $  2,371
      Provision for loan and lease
       losses                                533          773            2,124
      Credit cards charged off                           (475)            (956)
      Leases charged off                    (132)        (124)            (316)
      Loans charged off                     (242)        (211)            (362)
      Credit card recoveries                               87              105
      Lease recoveries                        34           34               24
      Loan recoveries                         85          141               65
                                        ---------   ----------        ----------
   Ending balance                       $  2,146     $  2,371          $ 3,055
                                        =========   ==========        ==========
NOTE E--PREMISES AND EQUIPMENT

Components  of premises  and  equipment  included  the  following at December 31
(dollars in thousands):

                                                        1997            1998
                                                      -------         -------
   Land                                               $ 1,042         $ 1,962
   Buildings and improvements                           3,269           5,168
   Furniture, fixtures and equipment                    3,656           3,007
   Leasehold improvements                                   9             203
                                                      -------         --------
                                                        7,976          10,340
   Accumulated depreciation                            (2,341)         (2,390)
                                                     ---------        --------
                                                     $  5,635         $ 7,950
                                                     =========        ========


<PAGE>F-18



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE F--INVESTMENT IN UNCONSOLIDATED EQUIPMENT LEASING SUBSIDIARY

The  following  information   summarizes  the  activity  of  the  unconsolidated
equipment leasing subsidiary from inception in January 1997 through November 30,
1997 and for the twelve months ended November 30, 1998 (in thousands):

<TABLE>
<S>                                                         <C>                  <C>
                                                                  1997                 1998
                                                            ----------------     ------------------
   Balance sheet
      Assets                                                $        11,794        $         21,323
                                                            ==================     ================
      Liabilities                                           $          7,750       $         16,761
      Equity                                                           4,044                  4,562
                                                            -----------------      ----------------
                                                            $         11,794       $         21,323
                                                             =================     ================
   Income statement
      Revenues                                              $          1,018       $          3,055
      Expenses                                                           974                  2,537
                                                             -----------------     -----------------
         Net income                                                       44                    518
                                                                        x 50%             x      50%
                                                             -----------------     -----------------
      Bancorp's share of net income                         $             22       $            259
                                                             =================     =================
</TABLE>


NOTE G--TRANSFERS OF FINANCIAL ASSETS

During the year ended December 31, 1998, the Bank recorded $739,000 of servicing
rights  related to loans  originated  and sold.  Amortization  of the  servicing
rights was $141,000 for the year ended  December 31, 1998.  The  estimated  fair
value of the  servicing  assets  aggregated  $598,000 at December  31,  1998.  A
valuation  allowance  is  recorded  where the fair  value is below the  carrying
amount of the servicing assets.
No valuation allowance was needed at December 31, 1998.


NOTE H--INTEREST-BEARING DEPOSITS

Interest-bearing  deposits consisted of the following at December 31 (dollars in
thousands):

                                                    1997            1998
                                                  --------        --------
   Negotiable order of withdrawal (NOW)           $ 21,575        $ 22,314
   Savings and money market                         52,380          48,936
   Time, $100,000 and over                          40,643          46,355
   Other time                                       69,821          69,478
                                                  ---------        --------
                                                  $184,419        $ 187,083
                                                  =========        ========


<PAGE>F-19



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE H--INTEREST-BEARING DEPOSITS (Continued)

Interest expense on these deposits for the years ended December 31 is as follows
(dollars in thousands):

                                     1996             1997           1998
                                   ---------       ----------     ---------

   NOW                             $   162          $     190   $     207
   Savings and money market          1,082              1,327       1,232
   Time, $100,000 and over           1,245              1,803       2,412
   Other time                        3,012              3,653       3,714
                                  ---------         ----------  -----------
                                  $  5,501          $   6,973   $   7,565
                                  =========         ==========  ===========

The maturities of time deposits at December 31, 1998 are as follows  (dollars in
thousands):

   Three months or less                             $  47,015
   Over three months through twelve months             57,522
   Over one year through three years                    9,491
   Over three years                                     1,805
                                                   -----------
                                                   $  115,833
                                                   ===========

NOTE I--LINE OF CREDIT

The Bank has  uncommitted  federal  funds  lines of credit  agreements  with two
financial institutions. The maximum borrowings available under the lines totaled
$10,500,000.  Availability  of this line is subject to  federal  funds  balances
available for loan and continued borrower  eligibility.  The line is intended to
support short-term  liquidity,  and cannot be used for more than ten consecutive
business  days or more than twelve times  during a given  thirty day period.  At
December 31, 1998 there were no borrowings outstanding under the agreements.


NOTE J--LONG-TERM DEBT

The Bank has three advances totaling  $3,402,000 from the Federal Home Loan Bank
(FHLB) at December  31,  1998.  The first  advance  totaling  $747,000 is due in
monthly  installments  of principal and  interest,  at 6.19%,  of  approximately
$5,000  through  February 15, 2004.  The second  advance of $1,000,000 is due at
maturity on December 31, 2007. Interest is due semi-annually at 6.18%. The third
advance  totaling  $1,655,000  is due in monthly  installments  of principal and
interest,  at 6.08%, of approximately  $14,000 through April 8, 2013. Investment
securities  with an amortized cost of $5,289,000 and  approximate  fair value of
$5,224,000  at  December  31,  1998,  were held as  collateral  for these  three
advances.  The Bank also had loans  with an  approximate  principal  balance  of
$1,991,000 at December 31, 1998 pledged as collateral for these advances.



<PAGE>F-20



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE J--LONG-TERM DEBT (Continued)

Scheduled  principal  repayments of long-term debt, assuming no changes in their
terms,  for the five years ending  December 31, 2003 are as follows  (dollars in
thousands):

                    1999                                         $  86
                    2000                                            93
                    2001                                            99
                    2002                                           107
                    2003                                           114


NOTE K--FEES AND OTHER INCOME

Fees and other income consisted of the following for the years ended December 31
(dollars in thousands):

                                                   1996        1997        1998
                                                 -------     --------    -------

   Merchant credit card processing fees          $2,508       $3,906    $  6,177
   Lease residuals and rentals                      752        1,306       1,575
   Credit card program fees                         169          778       1,019
   Fees for customer services                       287          291         346
   Earnings on life insurance                       142          195         106
   Loan and lease servicing fees                    370          346          87
   Other (none exceeding 1% of revenues)             57           89         421
                                                 ------      -------      ------

                                                $ 4,285      $ 6,911     $ 9,731
                                                =======     ========     =======


NOTE L--OTHER EXPENSES

Other  expenses  consisted  of the  following  for the years  ended  December 31
(dollars in thousands):

                                                1996         1997        1998
                                              --------     --------    -------
   Merchant credit card program               $  434      $    822    $  2,665
   Professional and other outside services       693         1,342       1,122
   Stationery, supplies and postage              542           887         884
   Telephone and travel                          424           478         598
   Amortization of core deposit intangible       372           426         372
   Credit card program                           170         1,021         346
   Data processing and ATM fees                  199           170         324
   Development                                   129           242         249
   Advertising                                   235           265         247
   FDIC and other insurance                      480           164         186
   Other (none exceeding 1% of revenues)         263           407         723
                                             --------    ---------    --------
                                             $ 3,941     $   6,224    $  7,716
                                             ========    =========    ========


<PAGE>F-21





                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE M--INCOME TAXES

The  components of income tax expense  included in the  statements of operations
were as follows for the years ended December 31 (dollars in thousands):

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

                                              1996            1997           1998
                                           -----------    ----------      ----------
   Currently payable
      Federal                             $     1,757      $   1,707       $   2,104
      State                                       624            602             735
                                           -----------     ----------     ----------
                                                2,381          2,309           2,839
   Deferred tax benefit
      Federal                                   (324)           (606)           (394)
      State                                     (131)           (206)           (111)
                                           ----------     -----------     -----------
                                                (455)           (812)           (505)
   Tax benefit of exercised stock
      options recorded as additional
      paid in capital                                            114             183
                                          -----------     -----------     -----------
   Net provision for income taxes        $     1,926       $   1,611      $     2,517
                                          ===========      ==========     ===========

</TABLE>


A reconciliation  of income taxes computed at the federal  statutory rate of 34%
and the  provision  for  income  taxes for the years  ended  December  31 are as
follows (dollars in thousands):

                                                   1996        1997        1998
                                                 --------    --------   --------
   Income tax at Federal statutory rate          $ 1,667      $ 1,655    $2,221
      State franchise tax, less federal
         income tax benefit                          366          348       467
      Interest on municipal obligations exempt
         from Federal tax                           (193)        (176)     (227)
      Non statutory stock option expense             (91)
      Interest on enterprise zone loans exempt
         from State tax                              (58)         (52)      (38)
      Life insurance earnings and expenses           (20)         (93)      (55)
      Deferred tax asset valuation allowance
         change                                      252          (99)      122
      Other differences                                3           28        27
                                                --------    ---------  --------
   Provision for income taxes                   $  1,926    $   1,611   $ 2,517
                                               =========    =========  ========


<PAGE>F-22



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE M--INCOME TAXES (Continued)

The tax effects of temporary differences that give rise to the components of the
net  deferred  tax asset  recorded  as an other  asset as of December 31 were as
follows (dollars in thousands):

                                                                 1997     1998
                                                               ------- --------
   Deferred tax assets:
      Allowance for loan and lease losses                      $  795   $  944
      Nonqualified benefit plans                                  681      984
      Deferred loan fees                                          333      295
      State franchise taxes                                       205      249
      Depreciation                                                397      525
      Merchant Bankcard program                                   280      379
      Core deposit intangible amortization                        115      186
      Deferred credit card fees                                   110       84
      Other                                                        53       88
                                                               ------- -------
                                 Total deferred tax assets      2,969    3,734

      Valuation allowance for
         deferred tax assets                                     (319)    (441)
                                                               -------  -------
      Deferred tax assets recognized                            2,650    3,293
   Deferred tax liabilities:
      Unrealized securities holding gains                         530      346
      Equity in income of subsidiaries                              8      116
      FHLB stock dividends                                         33       49
      Other                                                        25       40
                                                               -------  ------
                             Total deferred tax liabilities       596      551
                                                              -------- --------
                             Net deferred tax asset            $2,054    $2,742
                                                              ======== ========
Amounts  presented for the tax effects of temporary  differences  are based upon
estimates and  assumptions and could vary from amounts  ultimately  reflected on
the Bank's tax returns.  Accordingly,  the variances  from amounts  reported for
prior  years are  primarily  the  result of  adjustments  to  conform to the tax
returns as filed. A valuation  allowance has been established to reduce deferred
tax assets to the amount that is more likely than not to be realized.

Income taxes  payable were  $199,000 and $207,000 at December 31, 1997 and 1998,
respectively.  The income tax expense related to net investment securities gains
was $281,000 and $42,000 during 1996 and 1997,  respectively.  There were no net
investment gains during 1998.


<PAGE>F-23



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE N--EARNINGS PER SHARE

The following is a computation  of basic and diluted  earnings per share for the
years ended December 31 (dollars in thousands except per share amounts):

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

                                                1996                   1997                 1998
                                           -------------          -------------       -------------
Basic:

Net income                                 $    2,976              $      3,258       $     4,016
                                           =============           ============       =============
Weighted-average common shares outstanding  4,215,325                 4,323,610         4,433,210
                                           =============           ============       =============
Earnings per share                         $     0.71              $       0.75       $      0.91
                                           =============           =============       ============
Diluted:

Net income                                 $    2,976              $      3,258       $     4,016
                                           ============            =============       ============
Weighted-average common shares
 outstanding                                4,215,325                 4,323,610         4,433,210

Net effect of dilutive stock options -
 based on the treasury stock method using
 average market price                         452,977                   517,165           456,398
                                            -----------             -----------        -----------
Weighted-average common shares outstanding
 and common stock equivalents               4,668,302                 4,840,775         4,889,608
                                            ===========            =============       ============
Earnings per share - assuming dilution     $     0.64              $       0.67        $     0.82
                                            ===========            =============       ============

</TABLE>


Options  to  purchase  27,500  shares of common  stock at $11.27  per share were
outstanding  at December  31, 1997 but were not included in the  computation  of
diluted EPS because the  options'  exercise  price was greater  than the average
market price of the common shares. All options  outstanding at December 31, 1996
and 1998 were included in the computation of diluted EPS.


NOTE O--BENEFIT PLANS

Retirement  Plan: The Bank has a defined  contribution  retirement plan covering
substantially  all of the Bank's employees.  Bank  contributions to the plan are
made at the  discretion of the Board of Directors in an amount not to exceed the
maximum  amount  deductible  under the profit sharing plan rules of the Internal
Revenue  Service.  Employees  may elect to have a portion of their  compensation
contributed to the plan in conformity with the requirements of Section 401(k) of
the Internal Revenue Code.  Salaries and employee benefits expense includes Bank
contributions  to the plan of $98,000  during  1996,  $134,000  during  1997 and
$189,000 during 1998.


<PAGE>F-24



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE O--BENEFIT PLANS (Continued)

Director Fee Plan:  The Bancorp has adopted the Humboldt  Bank Director Fee Plan
(the "Fee Plan").  The Fee Plan  permits each Bank  director to elect to receive
his/her  director's  fees in the  form  of  Bancorp  common  stock,  cash,  or a
combination  of Bancorp common stock and cash, and to elect to defer the receipt
of any of the  foregoing  until the end of his/her term as a Bank  director.  If
deferral is elected,  the amount of the director's  fees shall be credited to an
account on behalf of the director,  however,  such crediting shall  constitute a
mere  promise  on the part of the Bank and  Bancorp  to  pay/distribute  on this
account. The account is otherwise unsecured, unfunded and subject to the general
claims of  creditors  of the Bank and  Bancorp.  The Fee Plan  provides  for the
issuance of up to 100,000  shares of Bancorp  common  stock.  The amount of such
fees  deferred in 1997 and 1998 totaled  $43,000 and $58,000,  respectively.  At
December  31,  1997 and 1998,  the  liability  for  amounts  due under this plan
totaled $63,000 and $110,000,  respectively,  or approximately  7,500 and 12,000
shares of stock.

Employee Stock Bonus Plan: The Bancorp has an Employee Stock Bonus Plan which is
funded  annually at the sole  discretion  of the Board of  Directors.  Funds are
invested in Bancorp  stock,  when  available,  and is  purchased  at the current
market price on behalf of all  employees  except the  executive  officers of the
Bank. The compensation  cost recognized for 1996, 1997 and 1998 was $20,000 each
year.


NOTE P--STOCK OPTION PLAN

At December 31, 1998, the Bancorp has a stock-based compensation plan consisting
of a fixed  stock  option plan which is  described  below.  The Bancorp  applies
Accounting  Principles  Board  Opinion  No. 25 and  related  Interpretations  in
accounting for its plan.  Accordingly,  no compensation cost has been recognized
for its stock option plan. Had compensation  cost for the Bancorp's stock option
plan been determined based on the fair value at the grant dates for awards under
this plan  consistent  with the method of SFAS No. 123, the Bancorp's net income
and net  income  per share  would have been  adjusted  to the pro forma  amounts
indicated below (dollars in thousands except per share amounts):

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


                                               1996               1997        1998
                                             ---------           ------    --------
   Net income
       As reported                           $ 2,976             $ 3,258    $ 4,016
       Pro forma                               2,946               3,194      3,716

   Net income per share
       As reported                              0.71                0.75       0.91
       Pro forma                                0.70                0.74       0.84

   Net income per share--assuming dilution
       As reported                              0.64                0.67       0.82
       Pro forma                                0.63                0.66       0.76

</TABLE>

The Bancorp has a stock option plan under which incentive and nonstatutory stock
options,  as defined under the Internal  Revenue Code,  may be granted.  Options
representing  414,777  shares of the  Bancorp's no par value common stock may be
granted under the plan by the Board of Directors to directors, officers and key,
full-time  employees at an exercise price not less than the fair market value of
the shares on the date of grant.  In addition,  710,697  options are outstanding
that were  granted by  Humboldt  Bank  prior to the  formation  of the  Bancorp.
Options may have an exercise  period of not longer than 10 years and the options
are subject to a graded  vesting  schedule of 33% per year for  incentive  stock
options. Nonstatutory stock options vest immediately.


<PAGE>F-25

                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE P--STOCK OPTION PLAN (Continued)

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions used for grants in 1996, 1997 and 1998, respectively; dividend yield
of zero for all years;  expected  volatility of 9.40 percent for 1996, 10.69 for
1997 and 1998;  risk-free  interest  rates of 5.54  percent and 6.29 percent for
1996,  5.85  percent and 6.48 percent for 1997 and 5.95 percent for 1998 for the
incentive options; risk-free interest rates of 5.85 percent and 6.65 percent for
1996,  5.86  percent and 6.87 percent for 1997 and 5.94 percent and 5.02 percent
for 1998 for the  nonstatutory  options;  and expected lives of 10 years for the
incentive options for all years and 5 years for the nonstatutory options granted
in 1996 and 10 years for nonstatutory options granted in 1997 and 1998.

A summary of stock option  activity,  adjusted to give effect to stock dividends
and the 1999 stock split (unaudited) follows:

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


                                              Incentive Stock Options
                      -------------------------------------------------------------------------------------
                                       1996                    1997                     1998
                      ----------------------------  --------------------------   --------------------------
                              Weighted-                   Weighted-                 Weighted-
                              Average                     Average                   Average
                         Exercise Price   Shares      Exercise Price      Shares   Exercise Price    Shares
                        ---------------- --------     ----------------   --------- --------------- ---------
Shares under option at
   beginning of year     $ 2.92           434,567          $ 3.07         472,092    $ 4.12          556,662

Options granted            4.81            38,260            9.55          91,162     10.73            5,500

Options exercised                                            3.74          (3,887)     2.21          (77,840)

Options expired            3.82              (735)           4.49          (2,705)     9.15           (1,202)
                                          ---------                      ---------                  ---------
Shares under option at
   end of year             3.07           472,092            4.12         556,662      4.49          483,120
                                          =========                     ==========                  =========
Options exercisable at
   end of year                            404,030                         436,070                    406,195

Weighted-average
   fair value of options
   granted during the
   year                    2.82                               4.89                      4.80


</TABLE>



<PAGE>F-26



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998

<TABLE>

NOTE P--STOCK OPTION PLAN (Continued)

 <S>                           <C>                <C>            <C>              <C>         <C>                <C>
                                                    Nonstatutory Stock Options
                                                    ----------------------------
                                              1996                            1997                        1998
                              ------------------------------    ---------------------------  ---------------------------
                                    Weighted-                       Weighted-                     Weighted-
                                     Average                         Average                       Average
                                Exercise Price       Shares       Exercise Price      Shares    Exercise Price   Shares
                             ------------------    ----------    ---------------- ----------- ----------------- ---------
Shares under option at
   beginning of year                $ 3.21            467,775           $ 3.60        473,797     $ 4.22           439,382

Options granted                       5.84             60,197            11.16         30,250      10.22            28,000

Options exercised                     2.74            (54,175)            2.92        (64,665)      3.20           (55,942)
                                                     ---------                     ------------                   ---------
Shares under option at
   end of year                        3.60            473,797             4.22        439,382       4.77           411,440
                                                     =========                     ============                  =========
Options exercisable at
   end of year                                        342,107                         379,060                      411,440

Weighted-average fair value
   of options granted
   during the year                    1.94                                5.49                      4.18


</TABLE>

The following table summarizes information about fixed stock options outstanding
at December 31, 1998:

                               Options Outstanding
                       --------------------------------------------------------
                                     Weighted-Average
    Range of                Number     Remaining              Weighted-Average
Exercise Prices         Outstanding  Contractual Life          Exercise Price
- -------------------     ----------- -----------------        ------------------

$2.15 to $3.55           391,310        3.4 years               $    2.77
$3.82 to $7.19           383,815        6.2 years                    4.56
$10.00 to $11.27         119,435        9.2 years                   10.84
                        --------
$2.15 to $11.27          894,560        6.4 years                    4.62
                        ========
                                                Options Exercisable
                                      -----------------------------------------
    Range of                               Number             Weighted-Average
Exercise Prices                         Exercisable             Exercise Price
- -------------------                   ----------------       ------------------

$2.15 to $3.55                               391,310             $ 2.77
$3.82 to $7.19                               349,500               4.38
$10.00 to $11.27                              76,825              10.78
                                      ---------------
$2.15 to $11.27                              817,635               4.21
                                      ===============





<PAGE>F-27



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE Q--RELATED PARTY TRANSACTIONS

The Bank has entered into  transactions with its directors,  executive  officers
and  their  affiliates  and a  subsidiary  of the Bank  (related  parties).  The
following  is a  summary  of the  aggregate  activity  involving  related  party
borrowers at December 31, 1997 and 1998 (dollars in thousands):

                                                         1997            1998
                                                      --------       -----------
          Loans outstanding at beginning of year       $3,624          $ 6,218
          Loan disbursements                            4,693            2,095
          Loan repayments                              (2,099)          (1,862)
                                                      --------       -----------
          Loans outstanding at end of year            $ 6,218         $   6,451
                                                      ========       ==========

At December 31, 1997 and 1998,  commitments to related parties of  approximately
$1,245,000 and $605,000 were undisbursed.

Deposits received from directors and officers totaled  $2,013,000 and $1,531,000
at December 31, 1997 and 1998, respectively.

The Bank made payments totaling $23,000 in 1996,  $50,000 in 1997 and $73,000 in
1998 to a travel  business owned by a director.  Payments  under  contracts with
directors'  companies for premises  remodeling,  repair and engineering services
totaled $17,000 in 1996, $14,800 in 1997 and $32,000 in 1998. The Bank purchased
computer  equipment and office  furniture  from  businesses  owned by members of
executive  officers' immediate families totaling $5,700 in 1996, $17,000 in 1997
and  $20,000  in 1998.  The  Bank  paid  fees for  payroll  services  and  other
miscellaneous  expenses  totaling $7,000 in 1996,  $11,000 in 1997 and $4,000 in
1998 to a business  with  which a  director  is  associated.  In 1997,  the Bank
entered  into a long term lease for a branch  office  with a company  owned by a
director.  Payments  on the  lease  during  1997 and 1998  totaled  $13,000  and
$31,000.

During  1997,  the  Bancorp   purchased  leases  that  were  originated  by  its
subsidiary,  Bancorp  Financial  Services.  These  outstanding  lease receivable
balances,  net of  unearned  interest,  totaled  $5,588,000  and  $5,403,000  at
December 31, 1997 and 1998, respectively.


NOTE R--COMMITMENTS AND CONTINGENT LIABILITIES

Postemployment Benefit Plans and Life Insurance Policies: The Bank has purchased
single premium life insurance  policies in connection with the implementation of
salary  continuation and deferred  compensation plans for certain key employees.
The policies provide  protection  against the adverse financial effects from the
death of a key employee and provide income to offset  expenses  associated  with
the plans. The specified employees are insured under the policies,  but the Bank
is the owner and beneficiary.  At December 31, 1997 and 1998, the cash surrender
value  of  these  policies  totaled  approximately  $4,810,000  and  $4,943,000,
respectively.

The plans are unfunded and provide for the Bank to pay the  employees  specified
amounts for specified  periods after retirement and allow the employees to defer
a portion of current compensation in exchange for the Bank's commitment to pay a
deferred benefit at retirement.  If death occurs prior to or during  retirement,
the Bank will pay the employee's beneficiary or estate the benefits set forth in
the plans.



<PAGE>F-28



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE R--COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

At December 31, 1997 and 1998,  liabilities  recorded for the estimated  present
value of future salary continuation and deferred  compensation  benefits totaled
approximately  $1,451,000  and  $2,038,000,  respectively.  Salary  continuation
benefits  may be paid if  termination  is  without  cause or due to a change  in
control of the Bank.  Otherwise no benefits are paid upon termination.  Deferred
compensation  is vested  as to the  amounts  deferred.  In the event of death or
under  certain  other  circumstances,  the Bank is  contingently  liable to make
future  payments  greater  than the amounts  recorded as  liabilities.  Based on
present  circumstances,  the Bank  does not  consider  it  probable  that such a
contingent  liability  will be  incurred  or that in the event of death,  such a
liability would be material after consideration of life insurance benefits.

Lease  Commitments:  The Bank leases five sites  under  noncancelable  operating
leases expiring in August 1999,  September 1999,  February 2006,  September 2007
and October 2008.  The lease  expiring  August 1999 includes an option to extend
the lease for an  additional  term of one year.  The lease  expiring in February
2006 requires  adjustments  to the base rent after two years for changing  price
indices with a maximum annual increase of five percent and includes an option to
renew for two consecutive  five-year terms. The lease expiring September 2007 is
renewable for two consecutive  five-year  periods and requires  adjustment every
September 1 based on changing  price  indices but not less than 2% nor more than
10%. The lease  expiring  October 2008 requires  annual  adjustments to the base
rent every  November 3 of the greater of 2% or the  percentage  increases in the
Consumer  Price Index and includes an option to extend the term of the lease for
three consecutive five-year terms.

As of December 31, 1998,  future  minimum  lease  payments  under  noncancelable
operating leases are as follows (dollars in thousands):

                                                                         Lease
                                                                      Commitment
                                                                      ----------
    Year ended December 31:
        1999                                                             $   182
        2000                                                                 171
        2001                                                                 173
        2002                                                                 176
        2003                                                                 178
        Thereafter                                                           710
                                                                        --------

                           Total minimum lease commitments              $  1,590
                                                                        ========

Rent  expense for the years  ended  December  31,  1996,  1997 and 1998  totaled
$94,000, $128,000 and $269,000, respectively. Sublease rental income was $14,000
in 1996 and $4,000 in 1997.

Financial  Instruments  with   Off-Balance-Sheet   Risk:  The  Bank's  financial
statements do not reflect various  commitments and contingent  liabilities which
arise in the normal  course of  business  and which  involve  elements of credit
risk,  interest rate risk and liquidity risk.  These  commitments and contingent
liabilities are




<PAGE>F-29



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE R--COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

commitments to extend credit,  credit card  arrangements  and standby letters of
credit.  A summary of the  Bank's  commitments  and  contingent  liabilities  at
December 31, is as follows (dollar in thousands):

                                                    Contractual Amounts
                                                    1997             1998
                                                 ----------        ---------

            Commitments to extend credit        $   32,616         $  42,200
            Credit card arrangements                10,695            12,299
            Standby letters of credit               3,927              5,240

Commitments to extend credit,  credit card  arrangements  and standby letters of
credit all include  exposure to some credit loss in the event of  nonperformance
of  the  customer.   The  Bank's  credit  policies  and  procedures  for  credit
commitments  and  financial  guarantees  are the same as those for  extension of
credit that are recorded on the balance sheet.  Because these  instruments  have
fixed maturity dates,  and because many of them expire without being drawn upon,
they do not generally present any significant liquidity risk to the Bank.

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 Bank evaluates each customer's  credit  worthiness
on a case-by-case basis. The amount of collateral obtained,  if deemed necessary
by the Bank upon extension of credit, is based on management's credit evaluation
of the customer.  Collateral  held varies but may include  accounts  receivable,
inventory,  property,  plant,  and  equipment,   certificates  of  deposits  and
income-producing   commercial  properties.   At  December  31,  1997  and  1998,
approximately $1,484,000 and $1,300,000, respectively, of the Bank's undisbursed
credit card commitments were secured by deposit accounts.

Standby  letters of credit  are  conditional  commitments  issued by the Bank to
guarantee the performance of a customer to a third party.  Those  guarantees are
primarily  issued to support  public and  private  borrowing  arrangements.  All
letters of credit are short-term  guarantees  with no guarantees  extending more
than two  years.  The  credit  risk  involved  in  issuing  letters of credit is
essentially the same as that involved in extending facilities to customers.  The
Bank holds assigned deposit accounts as collateral  supporting those commitments
for which  collateral is deemed  necessary.  The extent of  collateral  held for
those  commitments  at December 31, 1997 and 1998 varies from zero to 100%;  the
average amount collateralized is approximately 37% in 1997 and 92% in 1998. None
of these letters of credit were utilized during 1997 or 1998.

The Bank has not incurred any losses on its commitments in 1996, 1997 or 1998.

Merchant  Credit  and  Debit  Card  Sales  Processing:  The Bank  processes  the
settlement of credit and debit card sales for merchants  located  throughout the
continental United States,  Alaska, Hawaii and Puerto Rico. The process involves
collecting funds from the card issuing bank and crediting the merchant  accounts
in  exchange  for a  merchant  discount  and  other  processing  fees.  The more
significant  areas of risk associated  with this process  includes the risk that
funds due from the card issuing  bank will be  uncollectible,  that  significant
fines may be assessed for  violations  of VISA or  MasterCard  rules or that the
merchant  will  be  unable  to  absorb  chargebacks,  deliver  products  due  to
insolvency  or may commit  fraud.  To  protect  the Bank from  losses,  merchant
deposits  of  $46,935,000  at  December  31,  1998  have  been   established  by
withholding a percentage of merchant  processing  volume. In addition,  the Bank
has accrued a liability to cover losses,



<PAGE>F-30



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE R--COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

if any, in excess of the merchant  reserves of $680,000 and $954,000 at December
31, 1997 and 1998,  respectively.  No losses were incurred in 1996 or 1997.  The
Bank  has  incurred  approximately  $28,000  in  losses  during  1998.  The Bank
processed  approximately  $1.5 billion and $2.5 billion of credit and debit card
sales for merchants during 1997 and 1998, respectively.

Legal  Proceedings:  The  Bancorp  is a party to claims  and  legal  proceedings
arising in the  ordinary  course of business.  After  taking into  consideration
information  furnished by legal counsel to the Bancorp as to the current  status
of various claims and proceedings to which the Bancorp is a party, management is
of the opinion that the ultimate aggregate  liability  represented  thereby,  if
any,  will not have a  material  adverse  effect on the  financial  position  or
results of operations of the Bancorp.


NOTE S--CONCENTRATIONS OF CREDIT RISK

Most of the Bank's business  activity is with customers located within the State
of California,  primarily in Northern  California except for the merchant credit
card debit card sales  processing  as  discussed  in Note R. The  economy of the
Bank's primary service area is heavily  dependent on the area's major industries
which are timber, commercial fishing,  agriculture and tourism. General economic
conditions or natural disasters  affecting the primary service area or its major
industries could affect the ability of customers to repay loans and the value of
real property used as collateral.

In  addition  to the  types  of  loans  as set  forth  in Note D,  the  Bank has
concentrations in out-of-area  participation loans, motel loans and construction
loans.  The  distribution  of  commitments  to extend  credit  approximates  the
distribution  of loans  outstanding.  Standby  letters  of credit  were  granted
primarily to commercial  borrowers.  The Bank,  as a matter of policy,  does not
extend credit to any single borrower or group of related  borrowers on a secured
basis in excess of 25% of its unimpaired capital  (shareholders' equity plus the
allowance for loan and lease losses) and on an unsecured  basis in excess of 15%
of its unimpaired capital.

The Bank places its cash investments  primarily in financial  instruments backed
by  the  U.S.   Government  and  its  agencies  or  by  high  quality  financial
institutions or corporations.  At December 31, 1997 and 1998,  approximately 15%
and 9%, respectively, of the Bank's net worth was invested in federal funds sold
to a New York bank. In addition,  at December 31, 1998, the Bank had deposits in
federally insured banks in excess of federally insured limits by $3,851,000.


NOTE T--REGULATORY MATTERS

Banking  regulations limit the amount of cash dividends that may be paid without
prior approval of the Bank's  regulatory  agency.  Cash dividends are limited to
the lesser of retained earnings, if any, or net income for the last three years,
net of the amount of any other  distributions  made to shareholders  during such
periods.  As of December 31, 1998,  $8,043,000  was  available for cash dividend
distribution without prior approval.

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking  agencies.  Failure to meet minium 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's



<PAGE>F-31



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE T--REGULATORY MATTERS (Continued)

financial  statements.  Under capital  adequacy  guidelines  and the  regulatory
framework for prompt  corrective  action,  the Bank must meet  specific  capital
guidelines that involve quantitative measures of the Bank's assets, liabilities,
and certain  off-balance-sheet  items as calculated under regulatory  accounting
practices.  The Bank's capital  amounts and  classification  are also subject to
qualitative judgments by the regulators about components,  risk weightings,  and
other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below)  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1998, that the Bank
meets all capital adequacy requirements to which it is subject.

As of December 31, 1998, the most recent  notification  from the Federal Deposit
Insurance  Corporation (FDIC) categorized the Bank as well capitalized under the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized the Bank must maintain minimum total risk-based,  Tier I risk-based,
Tier I leverage  ratios as set forth in the table.  There are no  conditions  or
events  since that  notification  that  management  believes  have  changed  the
institution's  category.  The Bank's actual capital  amounts and ratios are also
presented in the table.

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

                                                                                    To Be Well
                                                                                  Capitalized Under
                                                             For Capital          Prompt Corrective
                                          Actual         Adequacy Purposes        Action Provisions
                                      ---------------   -------------------     -------------------
                                      Amount     Ratio   Amount        Ratio       Amount        Ratio
                                      -------   -------  ---------   --------   ---------     --------
                                                            (in thousands)
As of December 31, 1997:
  Total Capital
     (total Risk Weighted Assets)     23,118    12.02%     >$15,381    >8.0%    >$19,226         >10.0%
                                                           -           -        -                -
  Tier I Capital
     (total Risk Weighted Assets)     20,747    10.79%     >$7,690     >4.0%    >$11,536         >6.0%
                                                           -           -        -                -
  Tier I Capital
     (total Average Assets)           20,747     7.38%     >$11,238    >4.0%    >$14,047         >5.0%
                                                           -           -        -                -
As of December 31, 1998:
  Total Capital
     (total Risk Weighted Assets)     25,683    11.66%     >$17,617    >8.0%    >$22,022         >10.0%
                                                           -           -        -                -
  Tier I Capital
     (total Risk Weighted Assets)     22,931    10.41%     >$ 8,809    >4.0%    >$13,213         >6.0%
                                                           -           -        -                -
  Tier I Capital
     (total Average Assets)           22,931     7.23%    >$12,690    >4.0%     >$15,863         >5.0%
                                                          -           -         -                -


</TABLE>




<PAGE>F-32



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE U--CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY

Condensed  balance  sheets  as of  December  31,  1997 and 1998 and the  related
condensed  statements  of  operations  and cash flows for the three years in the
period ended December 31, 1998 for Humboldt  Bancorp  (parent  company only) are
presented as follows (dollars in thousands):

                                       Condensed Balance Sheets

                                                December 31
                                               ------------
                                         1997                 1998
                                      --------            ---------
Assets
  Cash                                   504              $     805
  Other assets                            13                    197
  Investment in subsidiaries          22,292                 26,443
                                     --------               --------
                                    $ 22,809              $  27,445
                                    =========             ==========

Liabilities
  Other liabilities                                        $     83

Stockholders' equity
  Common stock                      $ 20,495                 25,580
  Additional paid-in capital             114                    297
  Retained earnings                    2,200                  1,485
                                    ---------              --------
                                    $ 22,809               $ 27,445
                                    =========              ========

                                              Condensed Statements of Operations

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

                                                   Year Ended December 31
                                     -----------------------------------------------------
                                    1996                      1997                   1998
                                  ----------                --------              --------

Dividends from subsidiaries                                                        $   2,085
Other income                       $    1                   $     2                        3
Expenses                              (20)                      (24)                     (87)
                                   -------                   --------              ----------
(Loss) income before taxes            (19)                      (22)                   2,001
Tax (expense)                          (3)                      106                      (51)
                                   -------                   --------              ----------
(Loss) income before equity in
  income of subsidiaries              (22)                       84                    1,950
Equity in undistributed income
 of subsidiaries                    2,998                     3,174                    2,066
                                  -------                   --------               ---------
Net income                       $  2,976                   $ 3,258                $   4,016
                                  =======                   ========               ==========


</TABLE>



<PAGE>F-33



                                HUMBOLDT BANCORP AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               December 31, 1996, 1997 and 1998


   NOTE U--CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Continued)

                       Condensed Statements of Cash Flows

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

                                                           Year ended December 31
                                                    ------------------------------------
                                                     1996           1997          1998
                                                    -------      ----------    ---------

Operating activities:
  Net income                                         $2,976         $3,258       $4,016
  Adjustments to reconcile net income to net cash
    (used) provided by operating activities:
    Dividends from subsidiaries                                                  (2,085)
    Equity in undistributed income of subsidiaries   (2,998)        (3,174)      (2,066)
    Amortization                                          4              4            4
    Increase in other assets                            (21)                       (188)
    Increase in other liabilities                                                    83
                                                     --------     ---------      -------
      Net cash (used) provided by operating
       activities                                       (39)            88         (236)

Investing activities:
  Reimbursement from subsidiary                                        114          183
                                                      --------     ----------  ----------
         Net cash provided by investing activities                     114          183

Financing activities:
  Proceeds from note payable                             22
  Payments on note payable                              (22)
  Cash paid for fractional shares                        (5)            (5)          (8)
  Proceeds from issuance of common stock                148            203          362
                                                     ----------     ---------   ---------

        Net cash provided by financing activities       143            198          354
                                                     ----------     ---------   ---------
                             Net increase in cash       104            400          301
                        Cash at beginning of year                      104          504
                                                     ----------    ----------   ---------

                              Cash at end of year     $ 104        $   504        $ 805
                                                      =======      ==========    ========

</TABLE>


NOTE V--FAIR VALUES OF FINANCIAL INSTRUMENTS

Statement of Financial  Accounting  Standards  No. 107,  Disclosures  about Fair
Value of Financial  Instruments,  requires  disclosure of fair value information
about financial instruments,  whether or not recognized in the balance sheet. In
cases where quoted  market  prices are not  available,  fair values are based on
estimates using present value or other valuation  techniques.  Those  techniques
are significantly  affected by the assumptions used, including the discount rate
and  estimates  of future cash flows.  In that  regard,  the derived  fair value
estimates cannot be  substantiated by comparison to independent  markets and, in
many cases,  could not be realized in immediate  settlement of the  instruments.
Statement No. 107 excludes  certain  financial  instruments and all nonfinancial
instruments from its disclosure  requirements.  Accordingly,  the aggregate fair
value amounts  presented do not represent the underlying value of the Bancorp as
a whole.



<PAGE>F-34



                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE V--FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

The estimated fair values of the Bancorp's financial  instruments are as follows
at December 31 (dollars in thousands):

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

                                                         1997                    1998
                                                 --------------------  -----------------------
                                                       Estimated               Estimated
                                                 Carrying     Fair        Carrying      Fair
                                                  Amount       Value         Amount      Value
                                                 ---------  ---------    ---------- -----------
Financial assets:
   Cash and due from banks                        $ 21,442   $  21,442    $  28,626   $  28,626
   Interest-bearing deposits in other banks          3,020       3,020        3,020       3,020
   Federal funds sold                                3,520       3,520        2,250       2,250
   Investment securities                            80,180      80,180       77,802      77,802
   Loans and leases held for sale                       48          48        7,677       7,731
   Loans and lease financing receivables, net      157,464     157,085      178,361     178,386
   Accrued interest receivable                       1,699       1,699        1,779       1,779
   Cash surrender value of life insurance            4,810       4,810        4,943       4,943

Financial liabilities:
   Deposits                                        255,186      255,204     283,967     283,997
   Accrued interest payable                            319          319         306         306
   Long-term debt                                    1,761        1,761       3,402       3,402

</TABLE>


The carrying  amounts in the  preceding  table are included in the balance sheet
under the applicable captions.

The following methods and assumptions were used by the Bancorp in estimating its
fair value disclosures for financial instruments:

    Cash and due from  banks,  interest-bearing  deposits  in  other  banks  and
    federal  funds sold:  The carrying  amount is a reasonable  estimate of fair
    value.

    Investment  securities:  Fair values for investment  securities are based on
    quoted  market  prices,  where  available.  If quoted  market prices are not
    available,  fair  values  are based on quoted  market  prices of  comparable
    instruments. The carrying amount of accrued interest receivable approximates
    its fair value.

    Loans and leases  held for sale:  Fair  values for loans and leases held for
    sale are based on quoted market prices or dealer  quotes.  If a quoted price
    is not  available,  fair value is estimated  using quoted  market prices for
    similar loans or leases.

    Loans and lease financing  receivables,  net: For  variable-rate  loans that
    reprice frequently and fixed rate loans that mature in the near future, with
    no  significant  change in credit  risk,  fair  values are based on carrying
    amounts.  The fair  values for other  fixed rate loans are  estimated  using
    discounted  cash flow  analysis,  based on interest  rates  currently  being
    offered for loans with similar terms to borrowers of similar credit quality.
    The Bank's lease  portfolio has relatively  high fixed rates that usually do
    not fluctuate with market changes and,  therefore,  the carrying amount is a
    reasonable  estimate of the fair value.  Loan and lease fair value estimates
    include  judgments  regarding  future  expected  loss  experience  and  risk
    characteristics  and are  adjusted  for the  allowance  for loan  and  lease
    losses. The carrying amount of accrued interest receivable  approximates its
    fair value.


<PAGE>F-35



                                HUMBOLDT BANCORP AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                               December 31, 1996, 1997 and 1998


NOTE V--FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

    Cash surrender value of life insurance: The carrying amount approximates its
fair value.

    Deposits:  The fair  values  disclosed  for demand  deposits  (for  example,
    interest-bearing   checking   accounts  and  passbook   accounts)   are,  by
    definition,  equal to the  amount  payable on demand at the  reporting  date
    (that is,  their  carrying  amounts).  The fair values for  certificates  of
    deposit are estimated using a discounted cash flow  calculation that applies
    interest  rates  currently  being offered on  certificates  to a schedule of
    aggregated contractual maturities on such time deposits. The carrying amount
    of accrued interest payable approximates fair value.

    Long-term  debt:  The fair  value of  long-term  debt is  estimated  using a
    discounted cash flow calculation that applies interest rates currently being
    offered on similar debt instruments.

    Off-balance sheet  instruments:  Off-balance  sheet  commitments  consist of
    commitments to extend credit,  credit card  arrangements and standby letters
    of  credit.  The  contract  or  notional  amounts  of the  Bank's  financial
    instruments with  off-balance-sheet risk are disclosed in Note R. Estimating
    the fair value of these financial instruments is not considered  practicable
    due to the immateriality of the amounts of fees collected, which are used as
    a basis for calculating the fair value, on such instruments.


NOTE W--SUBSEQUENT EVENTS

The Bancorp has filed an application  with its regulators to obtain  approval to
form a  wholly-owned  subsidiary  bank in Roseville,  California  and expects to
provide  $4.5  million of initial  capital.  Organization  costs  related to the
formation of this subsidiary totaled $188,251 through December 31, 1998.

The Bank is in the process of negotiating the sale of  approximately  $1,047,000
of its secured credit card portfolio.


NOTE X--OPERATING SEGMENTS

Reportable  operating  segments  are  generally  defined  as  components  of  an
enterprise  for  which  discrete  financial  information  is  available,   whose
operating results are regularly reviewed by the  organization's  decision makers
and  whose  revenue  from  external  customers  is 10  percent  or more of total
revenue.  The Bancorp has two reportable segments under this definition,  retail
banking  and  credit  card  operations.  The  retail  banking  segment  provides
traditional banking services such as checking,  savings, IRA and Keogh accounts,
time  certificates  of deposit,  loans,  and lease  financings.  The credit card
segment  processes  the  settlement of credit and debit card sales for merchants
and issues and maintains credit card accounts for its customers.  The accounting
policies  of the  segments  are the same as those  described  in the  summary of
significant  accounting  policies.   Each  segment  receives  an  allocation  of
administrative  expenses.  The Bancorp evaluates  performance based on profit or
loss from operations before income taxes. The Bancorp's  reportable segments are
strategic business units that provide different services that are carried out by
separate  departments.  Included  in the retail  banking  segment  are all other
operations of the Bancorp,  which include an investment in an equipment  leasing
company.




<PAGE>F-36


                         HUMBOLDT BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                        December 31, 1996, 1997 and 1998


NOTE X--OPERATING SEGMENTS (Continued)

The following table includes  segment  profit,  including  certain  revenues and
expenses,  and segment assets as of and for the year ended December 31, 1998 (in
thousands):

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

                                                Retail       Credit Card
                                               Banking       Operations    Total
                                             -----------   ------------  --------

Revenue from external customers                $   3,524    $   8,304   $  11,828
Interest revenue                                  22,339        1,165      23,504
Interest expense                                   7,593          149       7,742
Depreciation and amortization                      2,886          217       3,103
Segment profit, before taxes                       4,444        2,089       6,533
Other significant non-cash items:
    Additions to reserves for potential losses     1,240        1,183       2,423
Segment assets                                   262,301       57,674     319,975
Investment in equity method investees              2,281                    2,281

</TABLE>


The segment information for prior fiscal years is not available.


NOTE Y--SUBSEQUENT STOCK SPLIT TRANSACTION (UNAUDITED)

During 1999, the Bancorp  approved and completed a 5 for 2 stock split.  All per
share amounts contained herein reflect the effect of this transaction.

<PAGE>37

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors and Stockholders
Global Bancorp and Subsidiary

We have audited the  accompanying  consolidated  balance sheet of Global Bancorp
and  Subsidiary   (the  Company)  as  of  December  31,  1998  and  the  related
consolidated  statements of earnings,  stockholders'  equity, and cash flows for
the year then ended.  These financial  statements are the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the consolidated financial position of Global Bancorp and
Subsidiary  as of  December  31,  1998,  and the  consolidated  results of their
operations  and  their  consolidated  cash  flows for the year  then  ended,  in
conformity with generally accepted accounting principles.


GRANT THORNTON LLP

Sacramento, California
February 12, 1999


<PAGE>F-38
                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Stockholders of
Global Bancorp and Subsidiary

In our opinion,  the  consolidated  balance  sheet and the related  consolidated
statements of earnings,  of cash flows and of changes in stockholders' equity as
of and for each of the two years in the period  ended  December 31, 1997 present
fairly, in all material respects, the financial position,  results of operations
and cash flows of Global  Bancorp and  Subsidiary  as of and for each of the two
years in the period ended  December  31,  1997,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which 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,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable  basis for the opinion  expressed above. We have not
audited the consolidated  financial  statements of Global Bancorp and Subsidiary
for any period subsequent to December 31, 1997.


PricewaterhouseCoopers LLP

San Francisco, California
March 6, 1998


<PAGE>F-39


                          GLOBAL BANCORP AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

                                 (in thousands)

                                     ASSETS

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

                                                                        December 31,                 June 30,
                                                                        ------------                   1999
                                                                    1997             1998           (unaudited)
                                                              ---------------   ---------------  ---------------

Cash and due from banks                                       $         1,841   $            93  $           642
Short-term certificates of deposit                                        297                                  -
Federal funds sold                                                      4,000             5,500            5,801
                                                              ---------------   ---------------  ---------------

       Cash and cash equivalents                                        6,138             5,593            6,443

Securities available-for-sale                                          12,149            15,153            9,039
Securities held-to-maturity                                             1,485                 -                -

Federal Home Loan Bank stock                                              400               418              424

Loans, net                                                            101,167            97,480          101,063

Property and equipment, net                                               519               593              691
Real property held for sale, net                                        5,628             3,104            3,364
Other assets                                                            2,477             2,431            1,992
                                                              ---------------   ---------------  ---------------
                                                              $       129,963   $       124,772  $       123,016
                                                              ===============   ===============  ===============


                                       LIABILITIES AND STOCKHOLDERS' EQUITY


Investment and savings certificates                           $       118,179   $       112,639   $      111,089
Other liabilities                                                       1,796             1,305              560
                                                              ---------------   ---------------  ---------------

       Total liabilities                                              119,975           113,944          111,649
                                                              ---------------   ---------------  ---------------

Stockholders' equity:
    Preferred stock - no par value; authorized
       600,000 shares, no shares issued                                     -                 -                -
    Common stock - no par value; 1,200,000
       shares authorized; issued and outstanding:
       670,850                                                          7,831             7,831            7,831
    Accumulated other comprehensive income,
       net of tax                                                          18                58               11
    Retained earnings                                                   2,139             2,939            3,525
                                                              ---------------   ---------------  ---------------

              Total stockholders' equity                                9,988            10,828           11,367
                                                              ---------------   ---------------  ---------------

                                                              $       129,963   $       124,772  $       123,016
                                                              ===============   ===============  ===============
</TABLE>


The accompanying notes are an integral part of these statements.


 <PAGE>F-40


                          GLOBAL BANCORP AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF EARNINGS

                     (in thousands except per share amounts)


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

                                                                                            Six months ended
                                                       Years ended December 31,                 June 30,
                                                    -------------------------------         1998         1999
                                                    1996         1997         1998      (unaudited)  (unaudited)
                                                 -----------  -----------  ----------  -------------  -----------
Interest income:
    Loans        $                                 10,202    $   10,849    $  11,721    $   5,777     $  5,220
    Investment securities                             237           649          925          460          355
    Federal funds sold                                354           498          307          171          178
                                                 ----------  -----------  -----------  -----------  -----------

       Total interest income                       10,793        11,996       12,953        6,408        5,753

Interest expense on investment and
    savings certificates                            5,628         6,469        6,843        3,460        2,911
                                                 -----------  -----------  -----------  -----------  -----------

       Net interest income                          5,165         5,527        6,110        2,948        2,842

Provision for losses on loans                         151           416          226           53          391
                                                 -----------  -----------  -----------  -----------  -----------

       Net interest income after provision
          for losses on loans                       5,014         5,111        5,884        2,895        2,451
                                                 -----------  -----------  -----------  -----------  -----------

Other operating income:
    Late charges                                       85           113          102           53           39
    Gain on sales of loans                              -             -          476            -            -
    Pass through points                               109           178          281           99          191
    Loan documentation and
       underwriting expense                          (181)         (173)        (146)         (84)         (84)
    Officers' life insurance proceeds                   -             -            -            -          295
    Rental income                                     153            39           72           17            4
    Proceeds from legal settlement                      -             -          170            -            -
    Miscellaneous income, net                         298           337          347          195          125
                                                 -----------  -----------  -----------  -----------  -----------

                                                      464           494        1,302          280          570
                                                 -----------  -----------  -----------  -----------  -----------

Other operating expenses:
    Salaries and employee benefits                  2,034         2,078        2,023          982        1,030
    Occupancy                                         425           427          440          211          243
    Loss/(gain) on sale and provision for
       losses on real property held for sale          190           564        1,224          276          (91)
    Expenses on real property held for sale           190           141          272          109          178
    Federal and state payroll taxes                   168           171          167           91           88
    Telephone expense                                 153           138          139           69           66
    Repairs and maintenance                           136           138          152           70           67
    Group insurance                                   138           143          130           65           67
    Other                                             724           824          926          476          452
                                                 ----------  -----------  -----------  -----------  -----------

                                                    4,158         4,624        5,473        2,349        2,100
                                                 -----------  -----------  -----------  -----------  -----------

Income before income taxes                          1,320           981        1,713          826          921

Provision for income taxes                            501           349          658          339          201
                                                 -----------  -----------  -----------  -----------  -----------

       Net income                                $    819  $        632  $     1,055  $       487  $       720
                                                 ===========  ===========  ===========  ===========  ===========

Per common share:
    Net income per common share                  $   1.25  $       0.96  $      1.57  $      0.76  $      1.07
                                                 ===========  ===========  ===========  ===========  ===========

    Net income per common share
       assuming dilution                         $   1.19  $       0.92  $      1.52  $      0.70  $      1.04
                                                 ===========  ===========  ===========  ===========  ===========


</TABLE>

The accompanying notes are an integral part of these statements.


<PAGE>F-41



                          GLOBAL BANCORP AND SUBSIDIARY

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                                 (in thousands)

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

                                                                                                        Accumulated
                                            Common Stock                                                   Other
                                       ---------------------        Retained           Comprehensive    Comprehensive
                                        Shares       Amount         Earnings               Income          Income            Total
                                       --------     ----------     -----------        ---------------   ------------       ---------

Balance at January 1, 1996                657       $   7,712      $    1,089                          $          -        $  8,801

Dividends paid ($0.21 per share)            -               -            (138)                                    -            (138)

    Net income                              -               -             819                                     -             819
                                       --------     ---------       -----------                         ------------       ---------
Balance at December 31, 1996              657           7,712           1,770                                     -           9,482

Proceeds from exercise of stock options    14             119               -                                     -             119

Dividends paid ($0.40 per share)            -               -            (263)                                    -            (263)

Comprehensive income

    Other comprehensive income,
       net of tax of $13,167
         Unrealized gain on securities      -               -               -          $          18             18              18

    Net income                              -               -             632                    632              -             632
                                       --------     ----------       ----------        --------------   ------------          ------
Comprehensive income                                                                   $         650
                                                                                       ==============

Balance at December 31, 1997              671           7,831           2,139                                    18           9,988

Dividends paid ($0.38 per share)            -               -            (255)                                    -            (255)

Comprehensive income

    Other comprehensive income,
       net of tax of $27,700
          Unrealized gain on securities     -               -               -            $        40             40              40

    Net income                              -               -           1,055                  1,055              -           1,055
                                       --------     -----------       ----------         ------------   ------------         -------
Comprehensive income                                                                     $     1,095
                                                                                         ============

Balance at December 31, 1998              671           7,831           2,939                                    58          10,828

Dividends paid ($0.20 per share)            -               -            (134)                                    -            (134)

Comprehensive income

    Other comprehensive income,
       net of tax of $7,600
          Unrealized loss on securities     -               -               -             $      (47)           (47)            (47)

    Net income                              -               -             720                    720              -             720
                                       --------     -----------       ----------          -----------   ------------         -------
Comprehensive income                                                                      $      673
                                                                                         ============

Balance at June 30, 1999                  671        $  7,831         $ 3,525                           $        11         $11,367
                                       ========     ==========       ===========                         ===========        =======

</TABLE>

The accompanying notes are an integral part of this statement.

<PAGE>F-42



                                           GLOBAL BANCORP AND SUBSIDIARY

                                       CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                  (in thousands)

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


                                                                                            Six months ended
                                                       Years ended December 31,                 June 30,
                                                    -------------------------------         1998         1999
                                                     1996         1997          1998      (unaudited)  (unaudited)
                                                  ----------- ------------ -----------     ----------- -----------

Cash flows from operating activities:
   Net income                                    $       819  $       632  $     1,055  $       487  $       720
   Adjustments to reconcile net income to
     net cash provided by operating activities:
       Deferred income taxes                              (4)        (406)         (59)          77          294
       Depreciation and amortization                     146          139          128          106          107
       Deferred loan fees, net                           269          297         (176)          59           11
       Provision for loan losses                         151          416          226           22          318
       Proceeds from sales of loans                        -            -       10,052            -            -
       Gain on sales of loans                              -            -         (476)           -            -
       Loss/(gain) on sale and provision for
         losses on real property held for sale           190          564        1,224          276          (91)
       Change in:
         Other assets                                    277         (252)          76         (132)         178
         Other liabilities                               198        1,025         (491)        (597)        (744)
                                                 -----------  -----------  -----------  -----------  -----------

     Net cash provided by operating
       activities                                      2,046        2,415       11,559          298          793
                                                 -----------  -----------  -----------  -----------  -----------

Cash flows from investing activities:
   Loan originations, net of repayments              (16,380)     (12,041)      (5,643)      (5,226)      (4,082)
   Expenditures for property and
     equipment, net                                      (86)         (78)        (202)        (190)        (171)
   Maturities of investment securities:
     Held-to-maturity, net of purchases                 (891)          99        1,485          297            -
     Available-for-sale, net of purchases             (2,954)      (9,176)      (2,937)      (5,000)       6,000
   Purchase of Federal Home Loan Bank
     stock                                                 -         (400)         (18)          (6)          (6)
   Proceeds from sales of real property
     held for sale                                       889          407        1,006          217            -
                                                 -----------  -----------  -----------  -----------  -----------

     Net cash (used in) provided by
       investing activities                          (19,422)     (21,189)      (6,309)      (9,908)       1,741
                                                 -----------  -----------  -----------  -----------  -----------

Cash flows from financing activities:
   Net (decrease) increase in investment
     and savings certificates                         17,249       11,785       (5,540)       4,083       (1,550)
   Proceeds from exercise of stock options                 -          119            -            -            -
   Dividends paid                                       (138)        (264)        (255)        (133)        (134)
                                                 -----------  -----------  -----------  -----------  -----------

     Net cash (used in) provided by
       financing activities                           17,111       11,640       (5,795)       3,950       (1,684)
                                                 -----------  -----------  -----------  -----------  -----------

Net change in cash and cash equivalents                 (265)      (7,134)        (545)      (5,660)         850

Cash and cash equivalents at beginning
   of period                                          13,537       13,272        6,138        6,137        5,593
                                                 -----------  -----------  -----------  -----------  -----------

Cash and cash equivalents at end
   of period                                     $    13,272  $     6,138  $     5,593  $       477  $     6,443
                                                 ===========  ===========  ===========  ===========  ===========
</TABLE>


<PAGE>F-43



                          GLOBAL BANCORP AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

                                 (in thousands)
<TABLE>
<S>                                               <C>           <C>           <C>      <C>             <C>    <C>

                                                                                            Six months ended
                                                       Years ended Decmber 31,                  June 30,
                                                 -----------------------------------        1998         1999
                                                    1996         1997          1998      (unaudited)  (unaudited)
                                                 ----------- -----------  ----------    ------------ -------------
Supplemental disclosures of cash flow
 information:

   Interest paid                                 $    5,631   $     6,459   $   6,865     $   3,460    $     2,911
   Income taxes paid                             $      292   $       882   $     595     $     118    $         -

</TABLE>


Non-cash investing activities:
    During 1996,  1997 and 1998,  the Company  converted  loans in the amount of
    $2,892,000,  $4,287,000  and  $1,650,000,  respectively,  to  real  property
    held-for-sale.

    During  1996,  1997 and 1998,  the  Company  issued  loans in the amount of
    $3,137,000, $1,131,000 and $1,945,000, respectively, to facilitate the sale
    of real property held-for-sale.

    During 1997, the Company  recognized an increase in the  unrealized  gain on
    available-for-sale  securities  of $32,000.  As a result,  the  deferred tax
    asset was reduced by $13,000 and equity was increased by $19,000.

    During 1998, the Company  recognized an increase in the  unrealized  gain on
    available-for-sale  securities  of $67,400.  As a result,  the  deferred tax
    asset was reduced by $27,700 and equity was increased by $40,000.




     The accompanying notes are an integral part of these statements.

<PAGE>F-44



                          GLOBAL BANCORP AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 1996, 1997 and 1998


NOTE A - ORGANIZATION

     The  consolidated  financial  statements  of Global  Bancorp (the  Company)
     include the accounts of its wholly  owned  subsidiary,  Capitol  Thrift and
     Loan  Association  (Capitol).  All  significant  intercompany  accounts and
     transactions have been eliminated in consolidation.

     Capitol  primarily  operates  11  branches  in  the  state  of  California.
     Capitol's primary source of revenue is providing commercial and multifamily
     real  estate  loans  to  customers,   who  are   predominantly   small  and
     middle-market  businesses and individuals.  Capitol conducts a consumer and
     commercial  finance  business under the California  Industrial Loan Law and
     insures its  deposits  through the Federal  Deposit  Insurance  Corporation
     (FDIC).


NOTE B - SUMMARY OF ACCOUNTING POLICIES

     1.  Use of estimates in the preparation of financial statements

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

     2.  Cash and cash equivalents

     Cash and cash equivalents consist of cash and due from banks,  certificates
     of deposit, and federal funds sold with original maturities of three months
     or less. Substantially all cash, due from banks, and federal funds sold are
     held in one financial  institution,  First USA Bank, which exceeds existing
     deposit  insurance  coverage.  The  Company  complies  with  Regulation  F,
     Interbank  Liabilities,  which  requires that the Company  monitor  several
     financial ratios of any financial institution with which it has more than a
     25% exposure of its cash, due from banks,  and federal funds sold deposited
     in one financial institution.




<PAGE>F-45



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE B - SUMMARY OF ACCOUNTING POLICIES - CONTINUED

     3.  Securities

     The Company classifies  securities as either trading,  held-to-maturity  or
     available-for-sale as follows:

     Held-to-Maturity:  Debt  securities that management has the positive intent
     and ability to hold until maturity are classified as  held-to-maturity  and
     are carried at their remaining unpaid principal balance, net of unamortized
     premiums or unaccreted discounts.  Premiums are amortized and discounts are
     accreted using the level interest yield method over the estimated remaining
     term of the underlying security.

     Trading  Securities:  Debt and equity  securities  that are bought and held
     principally  for  the  purposes  of  selling  them  in the  near  term  are
     classified  as  trading  securities  and  reported  at market  value,  with
     unrealized gains and losses included in earnings.

     Available-for-Sale:  Debt  and  equity  securities  that  will be held  for
     indefinite  periods  of  time,  including  securities  that  may be sold in
     response  to changes in market  interest  or  prepayment  rates,  needs for
     liquidity and changes in the  availability  of and the yield of alternative
     investments are classified as available-for-sale.  These assets are carried
     at estimated fair value. Fair value is determined using published quotes as
     of the close of business.  Unrealized  gains and losses are  excluded  from
     earnings and reported in other comprehensive income, net of income taxes.

     4.  Loans

     Loans are stated at the principal amount  outstanding less unearned income.
     Interest on loans,  other than  discounted  loans,  is computed on the loan
     balance  outstanding.  Interest on discounted loans is recognized as income
     over the  terms of the loans by a method  that  approximates  the  interest
     method.

     Interest accruals on loans are generally reversed and discontinued when the
     payment of interest  or  principal  is 90 days past due.  Interest on loans
     well secured and in the process of collection are not reversed.

     Nonrefundable loan origination fees, net of related costs, are deferred and
     amortized using the interest method over the term of the loan.



<PAGE>F-46



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE B - SUMMARY OF ACCOUNTING POLICIES - CONTINUED

     5.  Allowance for losses on loans

     A loan is considered impaired,  based on current information and events, if
     it is  probable  that the Company  will be unable to collect the  scheduled
     payments of principal and interest  when due  according to the  contractual
     terms of the loan agreement.  The allowance for losses on impaired loans is
     to be  measured  under  one of three  methods.  Because  almost  all of the
     Company's loans are collateral dependent,  the calculation of the allowance
     on impaired loans is generally based on fair value of collateral.

     These  estimates  are  reviewed  periodically  and, as  adjustments  become
     necessary,  they are  reported  in  earnings  in the  periods in which they
     become  known.  When a  loan  or  portion  of a loan  is  determined  to be
     uncollectible,  the portion  deemed  uncollectible  is charged  against the
     allowance and subsequent recoveries, if any, are credited to the allowance.

     The  allowance for loan losses is based on estimates and is maintained at a
     level  considered  adequate to provide  for losses  that can be  reasonably
     anticipated. The allowance is increased by provisions charged to income and
     reduced by net  charge-offs.  In evaluating  the adequacy of the allowance,
     the Company  performs  credit reviews of the loan portfolio  which consider
     the borrower's  ability to repay,  the value of any underlying  collateral,
     the  seriousness of the loan's  delinquency  status and other factors which
     affect the  collectibility  of the loan. A specific  amount of loss is then
     determined as a result of this evaluation process. In addition,  management
     may from time to time set aside additional allowances for the inherent risk
     in the  portfolio  based  on  general  risk  characteristics  of  the  loan
     portfolio.

     6.  Property and equipment

     Property and equipment are stated at cost less accumulated depreciation and
     amortization. Depreciation is computed on the straight-line method over the
     estimated useful lives of the assets.  Leasehold improvements are amortized
     on the straight-line method over the lesser of the lease terms or estimated
     useful  lives  of the  assets.  Estimated  useful  lives of  assets  are as
     follows:

                Building                                             35 years
                Equipment                                           3-5 years
                Leasehold improvements                              4-5 years



<PAGE>F-47



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE B - SUMMARY OF ACCOUNTING POLICIES - CONTINUED

     7. Real property held for sale (RPHFS)

     Real  property  held for  sale is  comprised  of real  estate  acquired  in
     settlement  of  loans  and  is  recorded  at  fair  value  at the  time  of
     foreclosure which becomes its new cost basis.  Subsequently,  real property
     held for sale is carried at the lower of cost or fair value minus estimated
     selling costs. Operating results from real property held for sale including
     rental  income,  expenses  incurred to maintain  property  are  included in
     operating income and expense. Included in real property held for sale is an
     allowance for losses.

     The Company in some  instances  makes loans to facilitate the sales of real
     property  held for sale.  Management  reviews all sales for which it is the
     lending  institution for compliance  with sales treatment under  provisions
     established by Statement of Financial  Accounting  Standards  (SFAS) No. 66
     "Accounting for Sales of Real Estate".

     8.  Income taxes

     The Company  and its  subsidiary  file a  consolidated  federal  income tax
     return and a combined  California  franchise  tax return.  Deferred  income
     taxes  reflect the  estimated  future tax effects of temporary  differences
     between  the  amount of assets  and  liabilities  for  financial  reporting
     purposes and such amounts as measured by tax laws and regulations.

     9.  Income per common share

     Net  income  per  common  share is stated in  accordance  with SFAS No. 128
     "Earnings  per Share." Net income per common  share is computed by dividing
     net income available to common  shareholders by the weighted average number
     of common shares  outstanding  during the year. Net income per common share
     assuming  dilution is computed by dividing  net income  available to common
     shareholders  by the weighted  average  number of common  shares and common
     equivalent  shares  outstanding   including  dilutive  stock  options.  The
     computation  of common  stock  equivalent  shares is based on the  weighted
     average market price of the Company's common stock throughout the period.

     In 1996,  the numerator and  denominator  were $819,489 and 656,600 for the
     net income per share  calculation  and  $819,489  and  686,749  for the net
     income per share assuming  dilution  calculation.  There were 30,149 common
     equivalent shares from the assumed conversion of stock options in 1996.

     In 1997,  the numerator and  denominator  were $632,358 and 660,163 for the
     net income per share  calculation  and  $632,358  and  688,994  for the net
     income per share assuming  dilution  calculation.  There were 28,832 common
     equivalent shares from the assumed conversion of stock options in 1997.


<PAGE>F-48



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE B - SUMMARY OF ACCOUNTING POLICIES - CONTINUED

     In 1998, the numerator and denominator  were $1,054,971 and 670,850 for the
     net income per common share and were  $1,054,971 and 693,428 for net income
     per common share assuming dilution calculations for 1998. There were 22,578
     common  equivalent  shares from the assumed  conversion of stock options in
     1998.

     10. Statement of Financial Accounting Standards No. 130

     The Company adopted SFAS No. 130,  "Reporting  Comprehensive  Income" as of
     January 1, 1998.  SFAS No. 130  establishes  standards  for  reporting  and
     display of comprehensive income and its components in a full set of general
     purpose  financial  statements.  Comprehensive  income is  defined  as "the
     change in equity of a business enterprise during a period from transactions
     and other events and circumstances from non-owner sources.  It includes all
     changes in equity during a period except those  resulting from  investments
     by owners and distributions to owners."

     11. Statement of Financial Accounting Standards No. 133

     In June 1998, the Financial  Accounting  Standards Board (FASB) issued SFAS
     No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities."
     This Statement  standardizes  the  accounting  for derivative  instruments,
     including certain derivative  instruments  embedded in other contracts,  by
     requiring that any entity recognize those items as assets or liabilities in
     the statement of financial position and measure them at fair value. In June
     1999, the FASB issued SFAS No. 137, which defers the effective date of SFAS
     No.  133.  The  Company  will adopt SFAS No. 133 as of July 1, 2000 and has
     made no assessment of the potential impact of adopting SFAS No. 133 at this
     time.

     12. Reclassifications

     Certain  1997  balances  have been  reclassified  to conform  with the 1998
     presentation.

     13. Unaudited interim financial data

     The interim  financial  statements  have been prepared in  accordance  with
     generally accepted accounting principles for interim financial information.
     Accordingly,  they do not  include  all of the  information  and  footnotes
     required by generally accepted accounting principles for complete financial
     statements. In the opinion of management all adjustments,  including normal
     recurring accruals necessary for fair presentation of results of operations
     for the interim  periods  included  herein,  have been made. The results of
     operations  for the six months  ended June 30,  1999,  are not  necessarily
     indicative of results to be  anticipated  for the year ending  December 31,
     1999.


<PAGE>F-49



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE C - INVESTMENT SECURITIES

     At December 31, 1997 and 1998, the amortized cost and estimated fair values
     of investment securities by type are shown below (in thousands):

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


      December 31, 1997                                               Gross            Gross          Estimated
                                                  Amortized        Unrealized       Unrealized          Fair
                                                    Cost              Gains           Losses            Value
                                               ---------------   ---------------  -------------  -----------------
     Available-for-sale securities:
         U.S. Treasury securities              $        12,117   $            32   $          -   $         12,149
                                               ===============   ===============   ============   ================

     Held-to-maturity securities:
         Certificates of deposit               $         1,485   $             2   $          -   $          1,487
                                               ===============   ===============   ============   ================

      December 31, 1998                                               Gross            Gross          Estimated
                                                  Amortized        Unrealized       Unrealized          Fair
                                                    Cost              Gains           Losses           Value
                                               ---------------  ----------------   ------------   ----------------
     Available-for-sale securities:
         U.S. Treasury securities              $        15,054   $            99   $          -   $         15,153
                                               ===============   ===============   ============   ================


     Scheduled  maturities of securities as of December 31, 1998 were as follows
(in thousands):

                                                                                   Amortized         Estimated
                                                                                     Cost           Fair Value
                                                                                ---------------  ---------------

       Within one year                                                          $        12,059  $        12,128
       After one year through five years                                                  2,995            3,025
                                                                                ---------------  ---------------

          Total                                                                 $        15,054  $        15,153
                                                                                ===============  ===============

</TABLE>





<PAGE>F-50



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE D - LOANS AND ALLOWANCE FOR LOSSES ON LOANS

     Loans consisted of the following at December 31 (in thousands):

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

                                                                                     1997              1998
                                                                                ---------------  ---------------

       Commercial real estate                                                   $        82,123  $        78,149
       Real estate 1-4 family first mortgage                                             13,009           15,819
       Real estate 1-4 junior lien mortgage                                               7,509            5,236
       Consumer                                                                             895              590
                                                                                ---------------  ---------------

                                                                                        103,536           99,794
       Less:
          Discounts on loans                                                                (15)               -
          Deferred loan fees                                                             (1,293)          (1,132)
          Allowance for losses on loans                                                  (1,061)          (1,182)
                                                                                ---------------  ---------------

                                                                                $       101,167  $        97,480
                                                                                ===============  ===============

</TABLE>


     During  1998,  the Company  sold a block of mortgage  loans and the related
     servicing  rights.  The  principal  balance  and related  accrued  interest
     totaled  $9,576,000 at date of sale.  The Company  recognized a gain on the
     sale of $476,000.

     The recorded  investments in loans for which impairment has been recognized
     totaled $3,872,000 and $5,143,000 with corresponding  valuation  allowances
     of $-0- and  $100,000 at  December  31,  1997 and 1998,  respectively.  The
     average recorded investment in impaired loans was approximately  $4,568,000
     and   $4,507,000   for  the  years  ended   December  31,  1997  and  1998,
     respectively.  The Company did not recognize any interest on impaired loans
     during the portion of the year that they were impaired.

     Loans on non-accrual  status totaled  $3,872,000 and $5,143,000 at December
     31, 1997 and 1998, respectively.  If interest on non-accrual loans had been
     accrued, such income would have approximated $232,000 for 1997 and $170,000
     for 1998. Loans over ninety days past due on which interest continues to be
     accrued  totaled   $281,000  and  $-0-  at  December  31,  1997  and  1998,
     respectively,  as  such  loans  are  well  secured  and in the  process  of
     collection. Interest accrued on such loans was $25,000 and $-0- at December
     31, 1997 and 1998, respectively.



<PAGE>F-51




                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE D - LOANS AND ALLOWANCE FOR LOSSES ON LOANS - CONTINUED

     Loans  restructured to reflect the current rate of interest  charged by the
     Company  totaled  $932,000  and  $744,000 as of December 31, 1997 and 1998,
     respectively.  Interest  income  that  would have been  received  under the
     contractual  agreements for restructured  loans is as follows for the years
     ended December 31 (in thousands):

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

                                                                                          1996              1997             1998
                                                                                    --------------   ------------     --------------
       Estimated interest that would have been recognized
          under original terms                                                       $     255       $       133       $       95
       Actual interest recognized                                                         (118)             (103)             (68)
                                                                                    --------------    -----------      -------------

       Net interest foregone                                                         $      67      $         30         $     27
                                                                                    ==============     ==========      ============

     Most of the Company's  business  activity is with customers  located within
     California.  Real  estate  loans are  generally  secured by first or second
     deeds of trust on real property.  Credit  evaluation of lending is based on
     an evaluation of collateral,  the borrower's financial strength,  and other
     pertinent factors.

     A summary of activity in the allowance  for losses on loans is as follows
     for the years ended  December 31 (in thousands):

                                                                                          1996              1997             1998
                                                                                    ------------   ---------------     ----------

       Balance at beginning of year                                                  $   1,147       $     1,112      $     1,061

       Provision for losses on loans                                                       151               416              226

       Charge-offs                                                                        (214)             (480)            (167)

       Recoveries                                                                           28                13               63
                                                                                    ------------    ---------------    -----------

       Balance at end of year                                                       $    1,112      $      1,061       $    1,183
                                                                                    ============    ===============    ===========


NOTE E - ALLOWANCE FOR LOSSES ON REAL PROPERTY HELD FOR SALE (RPHFS)

     The following  summarizes  the activity in the allowance for losses on real
     property held for sale for the years ended December 31 (in thousands):

                                                                                          1996              1997             1998
                                                                                    -----------     --------------     ------------

       Real property held for sale at end of the year                               $    4,147    $        6,788      $     4,152
                                                                                    ------------    --------------     ------------

       Allowance at beginning of the year                                                1,061               599            1,160

       Provision for loss on RPHFS                                                           -               695            1,313

       Charge-offs                                                                        (462)             (134)          (1,425)
                                                                                    ------------    --------------     -----------

       Allowance at end of year                                                            599             1,160            1,048
                                                                                    ------------    ---------------    -------------

       Real property held for sale at end of the year, net                          $    3,541     $       5,628       $    3,104
                                                                                    ============    ===============    =============
</TABLE>


<PAGE>F-52



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE F - PROPERTY AND EQUIPMENT

     Property  and  equipment  consisted  of the  following  at  December 31 (in
thousands):
<TABLE>
      <S>                                                                        <C>            <C>


                                                                                     1997              1998
                                                                                ---------------  ---------------

       Land                                                                     $            85  $            85
       Building                                                                             376              376
       Equipment                                                                            496              663
       Leasehold improvements                                                               244              244
                                                                                ---------------  ---------------

                                                                                          1,201            1,368
       Less accumulated depreciation                                                       (682)            (775)
                                                                                ---------------  ---------------

                                                                                $           519  $           593
                                                                                ===============  ===============

     Depreciation  charged to occupancy and general and  administrative  expense
     was $145,755,  $138,677 and $127,814 in 1996, 1997 and 1998,  respectively.
     In 1997, fully depreciated assets of $2,297,788 were written off.


NOTE G - INVESTMENT AND SAVINGS CERTIFICATES

     The following summarizes investment and savings certificates outstanding by
     interest rate at December 31 (in thousands):

                                                                                     1997              1998
                                                                                ---------------  ---------------
       Investment certificates
       Below 4.00%                                                              $           234  $         1,997
       4.00   -  5.00                                                                       774            9,731
       5.01   -  6.00                                                                    77,657           59,246
       6.01   -  7.00                                                                    15,954           13,609
       7.01   -  8.00                                                                     1,321            1,063
       8.01   -  9.00                                                                       423               99
       Over 9.00%                                                                           452                -
                                                                                ---------------  ---------------

                                                                                         96,815           85,745
                                                                                ---------------  ---------------
       Savings certificates
       Below 4.00%                                                                        6,098            5,003
       4.00   -  5.00                                                                     5,575            7,662
       5.01   -  6.00                                                                     9,234           13,710
       Over 6.00%                                                                           457              519
                                                                                ---------------  ---------------

                                                                                         21,364           26,894
                                                                                ---------------  ---------------

          Total investment and savings certificates                             $       118,179  $       112,639
                                                                                ===============  ===============

</TABLE>

<PAGE>F-53



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE G - INVESTMENT AND SAVINGS CERTIFICATES - CONTINUED

     Investment certificates are issued for terms which range from 30 days to 60
months.

     The maturity of investment  certificates at December 31, 1998 is as follows
(in thousands):

<TABLE>
               <S>                                                              <C>
                 1999                                                           $        65,758
                 2000                                                                     8,669
                 2001                                                                     5,409
                 2002                                                                     2,001
                 2003 and thereafter                                                      3,908
                                                                                ---------------
                                                                                $        85,745
                                                                                ===============

NOTE H - LEASE COMMITMENTS

     The Company  leases  premises and equipment  used in the  operations of the
     business.  The leases have  remaining  terms ranging from one to four years
     and expire at various dates through 2002.  The leases  usually  require the
     Company to pay maintenance, insurance, taxes, and certain other expenses in
     addition to stated rentals.
     Certain of the leases contain renewal options and rent escalation clauses.

     Future  minimum rental  payments for  noncancelable  operating  leases with
     initial or remaining  terms of one year or more consist of the following as
     of December 31, 1998 (in thousands):

                 1999                                                           $           195
                 2000                                                                       173
                 2001                                                                        84
                 2002                                                                        33
                                                                                ---------------
                                                                                $           485
                                                                                ===============

     Total rental expense for all operating  leases  amounted to $299,000,
     $242,000 and $258,000 in 1996, 1997 and 1998, respectively.




<PAGE>F-54



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE I - INCOME TAXES

     The  following is a summary of the  components  of the provision for income
taxes (in thousands):

                                                                                     1996
                                                               -------------------------------------------------
                                                                   Federal           State             Total
                                                               ---------------  ---------------- ---------------

       Current                                                $           386   $           119  $           505
       Deferred                                                           (17)               13               (4)
                                                              ----------------  ---------------  ----------------
       Total                                                  $           369   $           132  $           501
                                                              ===============   ===============  ================

                                                                                     1997
                                                              --------------------------------------------------
                                                                   Federal           State             Total
                                                              ------------------ --------------  ---------------

       Current                                                $           576   $           179  $           755
       Deferred                                                          (309)              (97)            (406)
                                                              ----------------  ---------------- ----------------
       Total                                                  $           267   $            82  $           349
                                                              ===============   ===============  ===============

                                                                                     1998
                                                              --------------------------------------------------
                                                                   Federal           State             Total
                                                              ----------------  ----------------  --------------

       Current                                                $           542   $           175  $           717
       Deferred                                                           (56)               (3)             (59)
                                                              ----------------  ---------------- ---------------
       Total                                                  $           486   $           172  $           658
                                                              ===============   ===============  ===============

     The tax  effects of  temporary  differences  that give rise to  significant
     portions  of the  deferred  tax  assets and  deferred  tax  liabilities  at
     December 31 are presented below (in thousands):

                                                                                     1997              1998
                                                                                ---------------  ---------------
       Deferred tax assets:
          Book provision for losses in excess of tax                            $           351  $           391
          Book allowance for real property
          held for sale in excess of tax                                                    477              432
          Book depreciation in excess of tax                                                 55               60
          Deferred compensation                                                             232              282
          State franchise taxes                                                              61               66
                                                                                ---------------  ---------------

              Deferred tax asset                                                          1,176            1,231

       Deferred tax liabilities:
          Book deferred loan costs in excess of tax                                        (270)            (266)
          Other comprehensive income                                                          -              (41)
                                                                                ---------------  ---------------

              Net deferred tax asset                                            $           906  $           924
                                                                                ===============  ===============
</TABLE>


<PAGE>F-55



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE I - INCOME TAXES - CONTINUED

     Management  believes  a  valuation  allowance  is not  needed to reduce the
     deferred tax asset because there is no material portion of the deferred tax
     asset that will not be realized  through  sufficient  taxable income within
     the carryback and carryforward periods.

     The actual  income tax expense  for 1996,  1997 and 1998  differs  from the
     "expected"  tax  expense  for those years  (computed  by applying  the U.S.
     Federal  corporate income tax rate of 34% to taxable income) as follows (in
     thousands):

<TABLE>
       <S>                                                  <C>                 <C>             <C>
                                                                    1996             1997              1998
                                                              ---------------   ---------------  ---------------

       Expected tax at statutory rate                         $           449   $           334  $           583
       State taxes, net of Federal benefit                                 98                73              123
       Officers life insurance premiums                                     3                (1)              (3)
       Other                                                              (49)              (57)             (45)
                                                              ---------------- ----------------- ---------------
                                                              $           501   $           349  $           658
                                                              ===============   ================  ===============

</TABLE>



NOTE J - STOCK OPTION PLAN

     In May 1991, the Company  adopted a stock option plan which reserved 50,000
     shares of common  stock to be granted at an exercise  price of greater than
     or equal to the  market  value of the  shares on the date of  grant.  Stock
     options  vest when  granted  and  expire  ten years from the date of grant.
     Changes in stock  options for the years ended  December 31, 1996,  1997 and
     1998, are summarized as follows:

<TABLE>
     <S>                                                                        <C>               <C>
                                                                                   Number of        Price range
                                                                                    options         per option
                                                                                ---------------  ----------------

    Outstanding at January 1, 1996                                                       50,000  $ 8.00 - $10.00

       Granted                                                                                -                -
       Exercised                                                                              -  $ 8.00 - $10.00
                                                                                ---------------  ----------------
       (50,000 exercisable)
    Outstanding at January 1, 1997                                                       50,000  $ 8.00 - $11.00

       Granted                                                                                -                -
       Exercised                                                                         14,250  $ 8.00 - $11.00
                                                                                ---------------  ----------------
       (35,750 exercisable)
    Outstanding at December 31, 1997                                                     35,750  $ 8.00 - $11.00

       Granted                                                                                -                -
       Exercised                                                                              -                -
                                                                                ---------------  ----------------
       (35,750 exercisable)
    Outstanding at December 31, 1998                                                     35,750  $ 8.00 - $11.00
                                                                                ===============  ================
</TABLE>


<PAGE>F-56



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE K - REGULATORY MATTERS

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

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Company and Capitol to maintain minimum amounts and ratios (set
     forth in the table  below) of total and Tier I capital  (as  defined in the
     regulations) to  risk-weighted  assets (as defined),  and of Tier I capital
     (as defined) to average  assets (as defined).  Management  believes,  as of
     December 31, 1998, that Capitol meets all capital adequacy  requirements to
     which it is subject.

     As of December 31, 1997
<TABLE>
<S>                              <C>            <C>           <C>           <C>           <C>             <C>

                                                                                               To be well
                                                                                            capitalized under
                                                                   For capital              prompt corrective
                                         Actual                adequacy purposes:          action provisions:
                                 -----------------------  ------------------------     ------------------------
                                    Amount                    Amount                       Amount
                                  (in 000's)      Ratio     (in 000's)      Ratio        (in 000's)        Ratio
                                 -------------  ---------- ------------  ----------     -------------   ---------

     The Company:

     Total capital (to Risk
       Weighted Assets)         $     11,031     10.34%    $       8,533     > 8.0%       $
                                                                             -
     Tier I capital (to Risk
       Weighted Assets)         $      9,970      9.35%    $       4,266     > 4.0%       $
                                                                             -
     Tier I capital (to
       Average Assets)          $      9,970      7.54%    $       5,291     > 4.0%       $
                                                                             -

     Capitol:

     Total capital (to Risk
       Weighted Assets)        $      11,030     10.34%    $       8,531     > 8.0%       $   10,663        >10.0%
                                                                             -                              -
     Tier I capital (to Risk
       Weighted Assets)        $       9,969      9.35%    $       4,265     > 4.0%       $    6,398         > 6.0%
                                                                             -                               -
     Tier I capital (to
       Average Assets)         $       9,969      7.54%    $       5,290     > 4.0%       $    6,613         > 5.0%
                                                                             -                               -

</TABLE>

<PAGE>F-57



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE K - REGULATORY NET WORTH REQUIREMENTS - CONTINUED

     As of December 31, 1998

<TABLE>
<S>                                <C>           <C>     <C>               <C>         <C>                  <C>
                                                                                              To be well
                                                                                           capitalized under
                                                                 For capital               prompt corrective
                                           Actual            adequacy purposes:            action provisions:
                                 ---------------------  ---------------------------- ---------------------------
                                    Amount                    Amount                       Amount
                                  (in 000's)      Ratio     (in 000's)      Ratio        (in 000's)        Ratio
                                -------------- --------  ------------- -------------  --------------  -----------

     The Company:

     Total capital (to Risk
       Weighted Assets)           $   11,953     12.16%   $     7,865      > 8.0%      $
                                                                           -
     Tier I capital (to Risk
       Weighted Assets)           $   10,770     10.96%   $     3,932      > 4.0%      $
                                                                           -
     Tier I capital (to
       Average Assets)            $   10,770      8.04%   $     5,361      > 4.0%      $
                                                                           -

     Capitol:

     Total capital (to Risk
       Weighted Assets)           $   11,919     12.13%   $     7,862      > 8.0%      $      9,827      > 10.0%
                                                                           -                             -
     Tier I capital (to Risk
       Weighted Assets)           $   10,736     10.93%   $     3,931      > 4.0%      $      5,896      > 6.0%
                                                                           -                             -
     Tier I capital (to
       Average Assets)            $   10,736      8.01%   $     5,306      > 4.0%      $      6,632      > 5.0%
                                                                           -                             -

</TABLE>




<PAGE>F-58




                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE K - REGULATORY NET WORTH REQUIREMENTS - CONTINUED

     As of December 31, 1998,  Capitol was categorized as well capitalized under
     the regulatory framework for prompt corrective action. To be categorized as
     well-capitalized,  Capitol must maintain minimum total  risk-based,  Tier I
     risk-based,  Tier I leverage ratio as set forth in the above table, and not
     subject to a capital  directive.  On August 23,1998 Capitol entered into an
     agreement  with  the  FDIC  and  the  California  Department  of  Financial
     Institutions (CDFI). Management and the Board of Directors agreed to reduce
     the level of classified  assets as outlined in the  agreement,  develop and
     implement a plan with specific  strategies for reducing  RPHFS,  classified
     and non  performing  loans and revise the  methodology  for  calculating an
     adequate allowance for losses on loans. The FDIC and CDFI has required that
     within 90 and 150 days of the agreement,  Capitol maintain a Tier I capital
     (to Average Assets) of 7.75% and 8.0%,  respectively.  Management  believes
     that they have complied with the provisions of the agreement.

     In  addition  to the FDIC  guidelines  above,  Capitol  is  subject  to the
     provisions of the California  Industrial Loan Law. Regulatory  requirements
     include  limits on the size and type of loans which may be made, the amount
     of thrift  balances  which may be raised,  and the amount of dividends that
     may be paid.  Under the California  Industrial Loan Law,  Capitol may issue
     thrift  certificates  of up to a maximum of  eighteen  times  stockholder's
     equity.  At December 31, 1998,  based on the amount of thrift  certificates
     outstanding,  Capitol had a ratio of thrift  certificates to  stockholder's
     equity of approximately 11 to 1.


NOTE L - DEFERRED COMPENSATION

     In 1991, the Company implemented a deferred  compensation plan for a select
     group of officers.  The  officers  have elected to defer a portion of their
     compensation  until they reach  normal  retirement  age, at which time they
     will become  eligible for benefits  under the plan.  Deferred  compensation
     plan expense was approximately $47,000 in 1998, $44,000 in 1997 and $41,000
     in 1996.

     In 1991, the Company implemented a retirement plan for the former President
     which provides for ten annual payments of $60,000.  The President vested in
     the  retirement   plan  upon  completion  of  service  in  September  1997.
     Retirement  plan expense was  approximately  $29,000 in 1998 and $66,000 in
     1997.




<PAGE>F-59



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE M - FAIR VALUES OF FINANCIAL INSTRUMENTS

     Fair value estimates are determined as of a specific date in time utilizing
     quoted  market  prices,   where  available,   or  various  assumptions  and
     estimates.  As the assumptions  underlying these estimates change, the fair
     value of the financial  instruments will change. The use of assumptions and
     various valuation  techniques,  as well as the absence of secondary markets
     for certain financial instruments,  will likely reduce the comparability of
     fair value disclosures between financial  institutions.  Additionally,  the
     Company has not disclosed highly  subjective  values of other  nonfinancial
     instruments. Accordingly, the aggregate fair value amounts presented do not
     represent  and should not be  construed to  represent  the full  underlying
     value of the Company.

     The methods and  assumptions  used to estimate the fair value of each class
     of financial instruments are as follows:

     Cash and Cash Equivalents:

     The carrying value of cash and cash equivalents approximates fair value due
     to the relatively short-term nature of these instruments.

     Securities:

     Fair value of investment  securities is based on quoted market  prices.  If
     quoted  market  prices are not  available,  fair values are based on quoted
     market prices of comparable instruments.

     Loans:

     In order to determine  the fair values for loans,  the loan  portfolio  was
     segmented   based   on   loan   type,   credit   quality,   and   repricing
     characteristics. For certain variable rate loans with no significant credit
     concerns and frequent  repricings,  estimated  fair values are based on the
     carrying  values.  The fair  values  of other  loans  are  estimated  using
     discounted  cash flow  analyses.  The discount rates used in these analyses
     are generally  based on  origination  rates for similar loans of comparable
     credit quality.

     Investment and Savings Certificates:

     The fair  values  for  investment  and  savings  certificates,  subject  to
     immediate  withdrawal  are  equal to the  amount  payable  on demand at the
     reporting date (i.e.,  their carrying  amount on the balance  sheet).  Fair
     values for fixed rate investment and savings  certificates are estimated by
     discounting  future cash flows using  interest rates  currently  offered on
     time deposits with similar remaining maturities.



<PAGE>F-60




                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE M - FAIR VALUES OF FINANCIAL INSTRUMENTS - CONTINUED

     Accrued Interest:

     The carrying  value of accrued  interest  receivable  and accrued  interest
     payable approximates fair value due to the relatively  short-term nature of
     these instruments.

     The  following  table  provides  summary  information  on the fair value of
     financial instruments at December 31, 1997 (in thousands):

<TABLE>
     <S>                                                                        <C>               <C>
                                                                                                     Estimated
                                                                                   Carrying            Fair
                                                                                    Amount             Value
                                                                                ---------------  ---------------
       Financial assets:
          Cash and cash equivalents                                             $         6,138  $         6,138
          Securities available-for-sale                                                  12,149           12,149
          Securities held-to-maturity                                                     1,485            1,487
          Loans                                                                         101,167          102,824
          Accrued interest receivable                                                       834              834

       Financial liabilities:
          Investment and savings certificates                                          (118,179)        (118,820)
          Accrued interest payable                                                          (22)             (22)

     The  following  table  provides  summary  information  on the fair value of
     financial instruments at December 31, 1998 (in thousands):

                                                                                                     Estimated
                                                                                   Carrying            Fair
                                                                                    Amount             Value
                                                                                ---------------- ----------------
       Financial assets:
          Cash and cash equivalents                                             $         5,593    $        5,593
          Securities available-for-sale                                                  15,153            15,153
          Loans                                                                          99,794           101,660
          Accrued interest receivable                                                       930               930

       Financial liabilities:
          Investment and savings certificates                                          (112,639)        (113,575)
          Accrued interest payable                                                            -                -

</TABLE>


<PAGE>F-61



                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998



NOTE N - PARENT COMPANY ONLY CONDENSED FINANCIAL DATA

   The condensed financial statements of Global Bancorp (parent company only) as
   of December 31, 1998 and 1997,  and for each of the three years in the period
   ended December 31, 1998 are presented below:

                                 BALANCE SHEETS

                                  December 31,

                                 (in thousands)

                                     ASSETS

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

                                                                                     1997              1998
                                                                                ---------------  ---------------

       Cash                                                                     $            27  $            41
       Investment in subsidiary                                                           9,970           10,736
                                                                                ---------------  ---------------

                                                                                $         9,997  $        10,777
                                                                                ===============  ===============


                                        LIABILITIES AND STOCKHOLDERS' EQUITY

       Liabilities:
          Accrued expenses and other liabilities                                $            27  $             7

       Stockholders' equity                                                               9,970           10,770
                                                                                ---------------  ---------------

                                                                                $         9,997  $        10,777
                                                                                ===============  ===============


</TABLE>

<PAGE>F-62




                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE N - PARENT COMPANY ONLY CONDENSED FINANCIAL DATA - CONTINUED

                             STATEMENTS OF EARNINGS

                             Year ended December 31,

                                 (in thousands)

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

                                                                    1996             1997              1998
                                                              ---------------   ---------------  ---------------

       Income
         Miscellaneous income                                 $            21   $            25  $            10

         Expenses
           General and administrative                                      16                19               91
                                                              ---------------   ---------------  ---------------

              Earnings (loss) before income
                taxes and equity in earnings
                of subsidiary                                               5                 6              (81)

         Income tax (expense) benefit                                      (2)               (4)              33
                                                              ---------------   ---------------  ---------------

                                                                            3                 2              (48)
         Equity in earnings of Capitol Thrift
           and Loan Association                                           816               630            1,103
                                                              ---------------   ---------------  ---------------

         NET EARNINGS                                         $           819   $           632  $         1,055
                                                              ===============   ===============  ===============

</TABLE>


<PAGE>F-63




                          GLOBAL BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                        December 31, 1996, 1997 and 1998


NOTE N - PARENT COMPANY ONLY CONDENSED FINANCIAL DATA - CONTINUED

                            STATEMENTS OF CASH FLOWS

                             Year ended December 31,

                                 (in thousands)

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

                                                                    1996             1997              1998
                                                              ---------------   ---------------  ---------------

Increase (decrease) in cash and cash equivalents

     Cash flows from operating activities:
       Net earnings                                           $           819   $           632  $         1,055
       Adjustment to reconcile net earnings to net
         cash provided by operating activities
           Increase (decrease) in accrued expenses
              and other liabilities                                         1                (5)             (20)
           Cash dividends from subsidiary                                 138               251              337
           Undistributed earnings of subsidiary                          (816)             (630)          (1,103)
                                                              ---------------   ---------------  ---------------

              Net cash provided by operating
                activities                                                142               248              269
                                                              ---------------   ---------------  ---------------

     Cash flows from investing activities:
       Investment in subsidiary                                             -              (100)               -
                                                              ---------------   ---------------  ---------------

     Cash flows from financing activities:
       Dividends paid                                                    (138)             (263)            (255)
       Proceeds from exercise of stock options                              -               119                -
                                                              ---------------   ---------------  ---------------

              Net cash used in financing activities                      (138)             (144)            (255)
                                                              ---------------   ---------------  ---------------

Net increase in cash and cash equivalents                                   4                 4               14

Cash and cash equivalents at beginning of year                             19                23               27
                                                              ---------------   ---------------  ---------------

Cash and cash equivalents at end of year                      $            23   $            27  $            41
                                                              ===============   ===============  ===============

</TABLE>




<PAGE>



     No persons  have been  authorized  to give any  information  or to make any
representations  other than those contained in this Prospectus,  and if given or
made, such information or representations must not be relied upon as having been
authorized by Humboldt Bancorp.  This Prospectus does not constitute an offer to
sell  or a  solicitation  of an  offer  to buy any  securities  other  than  the
securities  to which it relates or any offer to sell or the  solicitation  of an
offer  to buy such  securities  in any  circumstances  in  which  such  offer or
solicitation would be unlawful.  Neither the delivery of this Prospectus nor any
sale made hereunder shall, under any circumstances,  create any implication that
there has been no change  in the  affairs  of  Humboldt  Bancorp  since the date
hereof  or that the  information  contained  herein  is  correct  as of any time
subsequent to its date.

                                TABLE OF CONTENTS


PROSPECTUS SUMMARY ........................................................  4

SUMMARY CONSOLIDATED FINANCIAL DATA .......................................  6

RISK FACTORS .............................................................. 10

USE OF PROCEEDS ........................................................... 20

CAPITALIZATION ............................................................ 20

MARKET PRICES ............................................................. 20

DIVIDEND POLICY ........................................................... 21

DESCRIPTION OF THE MERGER ................................................. 22

ORGANIZATIONAL CHART ...................................................... 23

PRO FORMA FINANCIAL STATEMENTS ............................................ 24

REGULATORY CAPITAL AND LEVERAGE RATIO ..................................... 30

HUMBOLDT BANCORP SELECTED FINANCIAL DATA .................................. 30

HUMBOLDT BANCORP MANAGEMENT'S
     DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
     AND RESULTS OF OPERATION ............................................. 33

BUSINESS OF HUMBOLDT BANCORP .............................................. 66

SUPERVISION AND REGULATION OF HUMBOLDT BANCORP,
     HUMBOLDT BANK AND CAPITOL VALLEY BANK ................................ 80

MANAGEMENT OF HUMBOLDT BANCORP ............................................ 91

<PAGE>




HUMBOLDT BANCORP
EXECUTIVE COMPENSATION .................................................... 93

SECURITIES OWNERSHIP ...................................................... 98

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ............................ 99

GLOBAL BANCORP SELECTED FINANCIAL DATA ................................... 100

GLOBAL BANCORP MANAGEMENT'S
     DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
     AND RESULTS OF OPERATION ............................................ 101

BUSINESS OF GLOBAL BANCORP ............................................... 123

PLAN OF DISTRIBUTION ..................................................... 128

SHARES ELIGIBLE FOR FUTURE SALE .......................................... 130

DESCRIPTION OF CAPITAL STOCK ............................................. 131

EXPERTS .................................................................. 131

LEGAL MATTERS ............................................................ 132

WHERE YOU CAN FIND MORE INFORMATION ...................................... 132

INDEX TO FINANCIAL STATEMENTS ............................................ F-1


<PAGE>II-1




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following is an itemized list of the estimated  expenses to be incurred
in connection with this offering of the securities being offered hereunder.

                                AMOUNT TO BE PAID

SEC Registration fee ................................................... $2,224
NASDAQ National Market listing fee .......................................... *
Printing and Engraving expenses ............................................. *
Legal fees and expenses ..................................................... *
Blue Sky qualification fees and expenses .................................... *
Accounting fees and expenses ................................................ *
Transfer Agent and registrar fees ........................................... *
Miscellaneous ............................................................... *
      Total ............................................................ $

* To be filed by amendment

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     The Articles of  Incorporation  and Bylaws of Humboldt  Bancorp provide for
indemnification  of agents  including  directors,  officers and employees to the
maximum  extent  allowed by  California  law  including  the use of an indemnity
agreement.  Humboldt  Bancorp's  Articles further provide for the elimination of
director  liability  for  monetary  damages  to the  maximum  extent  allowed by
California  law. The  indemnification  law of the State of California  generally
allows indemnification in matters not involving the right of the corporation, to
an agent of the  corporation  if such person acted in good faith and in a manner
such person reasonably  believed to be in the best interests of the corporation,
and in the case of a criminal  matter,  had no  reasonable  cause to believe the
conduct of such person was  unlawful.  California  law,  with respect to matters
involving the right of a corporation,  allows indemnification of an agent of the
corporation,  if such  person  acted  in good  faith,  in a manner  such  person
believed to be in the best interests of the  corporation  and its  shareholders;
provided that there will be no indemnification for: (i) amounts paid in settling
or otherwise disposing of a pending action without court approval; (ii) expenses
incurred in defending a pending action which is settled or otherwise disposed of
without  court  approval;  (iii)  matters  in which such  person  will have been
adjudged to be liable to the corporation  unless and only to the extent that the
court in which the  proceeding is or was pending will determine that such person
is entitled to be indemnified; or (iv) other matters specified in the California
General Corporation Law.

     Humboldt Bancorp's Bylaws provide that Humboldt Bancorp will to the maximum
extent permitted by law have the power to indemnify its directors,  officers and
employees.  Humboldt  Bancorp's  Bylaws also provide that Humboldt  Bancorp will
have the power to  purchase  and  maintain  insurance  covering  its  directors,
officers and employees  against any liability  asserted  against any of them and
incurred by any of them, whether or not Humboldt Bancorp would have the power to
indemnify them against such liability  under the provisions of applicable law or

<PAGE>II-2



the provisions of Humboldt  Bancorp's  Bylaws.  Certain  directors and executive
officers   of   Humboldt   Bancorp's   subsidiary,   Humboldt   Bank,   have  an
indemnification  agreement  with  Humboldt Bank that provides that Humboldt Bank
will  indemnify  such person to the full  extent  authorized  by the  applicable
provisions of California law, subject to federal banking law.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

         (A)  On  September  29,  1999,  Humboldt  Bancorp  acquired  all of the
outstanding  shares of common  stock of  Silverado  Merger  Corporation  from 17
shareholders  in  exchange  for  45,002  shares of its  common  stock  valued at
$540,024  and  warrants  to purchase in the  aggregate  90,000  shares of common
stock.  The  transaction was exempt from  registration  upon reliance of Section
4(2) of the  Securities Act and Rule 506 of regulation D. No commission was paid
in connection with the transaction.

         (B) On  September  29, 1999,  Humboldt  Bancorp sold a total of 133,108
shares  of its  common  stock  at  $12.00  per  share  to 27  accredited  and 26
non-accredited  sophisticated investors raising in the aggregate $1,597,296. The
shares  were  sold in a  private  placement  in  connection  with the  merger of
Silverado Merger Corporation.  The transaction was exempt from registration upon
reliance of Section 4(2) of the  Securities Act and Rule 506 of regulation D. No
commission was paid in connection with the transaction.  This transaction should
not be integrated with the present offering pursuant to Rule 152.

         (C) On  September  17,  1999,  Humboldt  Bancorp sold a total of 22,250
shares  of  its  common  stock  at  $12.00  per  share  to 5  accredited  and  3
non-accredited sophisticated investors raising in the aggregate amount $267,000.
The purchasers  were board members of the Company's  subsidiary,  Capitol Valley
Bank. The transaction was exempt from registration upon reliance of Section 4(2)
of the Securities Act and Rule 506 of regulation D. This transaction  should not
be integrated with the present offering  pursuant to Rule 152. No commission was
paid in connection with the transaction.

ITEM 16.  EXHIBITS

     (a)  Exhibits

     2.1  Second  Restatement of Agreement and Plan of Reorganization and Merger
          by and among  Humboldt  Bancorp,  Humboldt  Bank,  Global  Bancorp and
          Capitol Thrift & Loan Association dated as of November 5, 1999 (1).

     3.1  Amended and Restated  Articles of Incorporation  of Humboldt  Bancorp.
          (2)

     3.2  Bylaws of Humboldt Bancorp. (2)

     5.1  Opinion re: legality of counsel. *

     10.1 Amended Employment Agreement with Theodore S. Mason (3)

     10.2 Director Fee Plan (4)

     10.3 Amended Humboldt Bancorp Stock Option Plan (4)

<PAGE>II-3



     10.4 Salary Continuation Agreement with Theodore S. Mason (4)

     10.5 Salary Continuation Agreement with Alan J. Smyth (4)

     10.6 Salary Continuation Agreement with Ronald V. Barkley (4)

     10.7 Salary Continuation Agreement with Paul A. Ziegler (4)

     10.8 Director-Shareholder's  Agreement  in the Global  Bancorp and Humboldt
          Bank merger. (1)

     10.9 Affiliate's Agreement (1)

     10.10 Trust Indenture (1)

     10.11 Deferred Compensation Agreement with Theodore Mason (1)

     10.12 Deferred Compensation Agreement with Alan J. Smyth (1)

     10.13 Deferred Compensation Agreement with Ronald V. Barkley (1)

     10.14 Plan of Reorganization with Silverado Merger Co. (1)

     11.1 Statement re:  computation of per share earnings is included in Note N
          to the financial statements to the proxy statement/prospectus included
          in Part I of this Registration Statement.

     21.1 Subsidiaries of Humboldt Bancorp are Humboldt Bank, a California state
          chartered  bank,  Capitol  Valley Bank, a California  state  chartered
          bank, and Bancorp Financial Services, a California corporation.

     23.1 Consent of Bartel Eng Linn & Schroder is included with the opinion re:
          legality as Exhibit 5.1 to this Registration Statement. *

     23.2 Consent of Richardson & Company,  independent accountants for Humboldt
          Bancorp.

     23.3 Consent of Grant Thornton, independent accountants for Global Bancorp.

     23.4 Consent of PricewaterhouseCoopers LLP, accountants for Global Bancorp.

     99.1 Subscription Agreement.

     (1)  Incorporated by reference to Humboldt Bancorp's Registration Statement
          on Form S-4 filed on November 12, 1999.

     (2)  Incorporated  by reference to the Company's Form 10-KSB for the fiscal
          year ended December 31, 1996 and previously filed with the Commission.

<PAGE>II-4



     (3)  Incorporated by reference to the Company's  Definitive Proxy Statement
          for the  Company's  1996  Annual  Meeting  previously  filed  with the
          Commission  (and,  with respect to the Stock  Option Plan,  as amended
          pursuant to the terms set forth in the Definitive  Proxy Statement for
          the Company's 1998 Annual Meeting).

     (4)  Incorporated  by reference to the  Company's  Form 10-K for the fiscal
          year ended December 31, 1998 and previously filed with the Commission.

         *        To be filed by Amendment.

ITEM 17.  UNDERTAKINGS

The undersigned Registrant hereby undertakes:

     To file,  during  any  period in which  offers or sales are being  made,  a
post-effective amendment to this Registration Statement:

     (a)  to  include  any  prospectus  required  by  Section  10(a)(3)  of  the
Securities Act of 1933;

     (b) to  reflect in the  prospectus  any facts or events  arising  after the
effective date of the Registration  Statement (or the most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the Registration  Statement;
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume and price  represent  no more that a 20% change in the maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective registration statement;

     (c) to  include  any  material  information  with  respect  to the  plan of
distribution  not  previously  disclosed  in the  Registration  Statement or any
material change to such information in the Registration Statement;

provided,  however,  that  paragraphs  (1)(i)  and  (1)(ii)  do not apply if the
Registration Statement is on Form S-3, Form S-8 or Form F-3, and the information
required to be included in a  post-effective  amendment by those  paragraphs  is
contained in periodic reports filed by the Registrant  pursuant to Section 13 or
Section 15(d) of the Securities  Exchange Act of 1934 that are  incorporated  by
reference in the Registration Statement.

     That, for the purpose of determining any liability under the Securities Act
of  1933,  each  such  post-effective  amendment  will  be  deemed  to  be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities  at that time will be deemed to be the initial bona
fide offering thereof.

     To remove from  registration by means of a post-effective  amendment any of
the securities  being  registered  which remain unsold at the termination of the
offering.

<PAGE>II-5



     The undersigned  Registrant hereby undertakes as follows: that prior to any
public  reoffering  of the  securities  registered  hereunder  through  use of a
prospectus with is part of the  registration  statement,  by any person or party
who is deemed to be an underwriter within the meaning of Rule 145(c), the issuer
undertakes that such reoffering  prospectus will contain the information  called
for by the applicable  registration  form with respect to reofferings by persons
who may be deemed underwriters, in addition to the information called for by the
other items of the applicable form.

     The Registrant undertakes that every prospectus: (i) that is filed pursuant
to  paragraph  (1)  immediately  preceding,  or (ii) that  purports  to meet the
requirements  of Section  10(a)(3) of the Act and is used in connection  with an
offering  of  securities  subject  to Rule  415,  will be  filed as a part of an
amendment  to the  registration  statement  and  will  not be  used  until  such
amendment is  effective,  and that,  for purposes of  determining  any liability
under the Securities  Act of 1933,  each such  post-effective  amendment will be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such  securities at that time will be deemed to be
the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 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 and will be  governed by the final
adjudication of such issue.

<PAGE>II-6



                                   SIGNATURES

     Pursuant to 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 Eureka,  California,  on
November __, 1999.

                           HUMBOLDT BANCORP

                           /s/ Theodore S. Mason
                           ---------------------------------
                           Theodore S. Mason, President

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

     Known All  Persons  By These  Present,  that each  person  whose  signature
appears below appoints Theodore S. Mason or Alan J. Smyth as his true and lawful
attorney-in-fact and agent, with full power of substitution,  for him and in his
name,  place  and  stead,  to  sign  any  amendment  (including   post-effective
amendments)  to this  registration  statement,  and to file the  same,  with all
exhibits  thereto,  and  other  documents  in  connection  therewith,  with  the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent,  full power and  authority to do and perform each and every act and thing
requisite  and  necessary to be done in  connection  therewith,  as fully to all
intents and purposes as he may do in person, hereby ratifying and confirming all
that said attorney-in-fact and agent or any of them, or of his substitutes,  may
lawfully do or cause to be done by virtue hereof.

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




/s/ Theodore D. Mason                       11-8-99         /s/ Alan J. Smyth                            11-8-99
- -----------------------------------        ---------        ------------------------------------        ---------
Theodore S. Mason, President, Chief           Date          Alan J. Smyth, Senior Vice President           Date
Executive Officer & Director                                & Board Secretary (Principal
(Principal Executive Officer)                               Accounting and Financial Officer)


/s/ Ronald F. Angell                        11-9-99
- -----------------------------------        ---------        ------------------------------------        ---------
Ronald F. Angell,                             Date          Marguerite Dalianes, Director                  Date
Director


/s/ Gary L. Evans                           11-9-99         /s/ Lawrence Francesconi                     11-8-99
- -----------------------------------        ---------        ------------------------------------        ---------
Gary L. Evans, Director                       Date          Lawrence Francesconi,                          Date
                                                            Chairman of the Board

                                                            /s/ James O. Johnson                         11-8-99
- -----------------------------------        ---------        ------------------------------------        ---------
Clayton R. Janssen, Director                  Date          James O. Johnson, Director                     Date


/s/ John McBeth                             11-8-99         /s/ Michael Renner                           11-08-99
- -----------------------------------        ---------        ------------------------------------        ---------
John McBeth, Director                         Date          Michael Renner, Director                       Date

<PAGE>II-7



/s/ Jerry L. Thomas                       Nov. 8, 1999
- -----------------------------------        ---------        ------------------------------------        ---------
Jerry L. Thomas, Director                     Date          Edythe E. Vaissade, Director                   Date


/s/ John R. Winzler                         11/8/99
- -----------------------------------        ---------        ------------------------------------        ---------
John R. Winzler, Director                     Date


</TABLE>



                        CONSENT OF INDEPENDENT AUDITORS

We  hereby  consent  to the use in this  Registration  Statement  on Form S-1 of
Humboldt Bancorp of our report dated January 15, 1999,  except for Note Y, as to
which the date is November 11, 1999,  relating to the  financial  statements  of
Humboldt Bancorp and subsidiary, which appear in such Registration Statement. We
also  consent  to the  reference  to us  under  the  heading  "Experts"  in such
Registration Statement.



RICHARDSON & COMPANY

Sacramento, California
November 11, 1999



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT
              ---------------------------------------------------

We have issued our report dated February 12, 1999, accompanying the consolidated
statements  of Global  Bancorp  and  Subsidiary  contained  in the  Registration
Statement and Prospectus.  We consent to the use of the aforementioned report in
the  Registration  Statement  and  Prospectus,  and to the use of our name as it
appears under the caption "Experts".

GRANT THORNTON LLP

Sacramento, California
November 12, 1999


                                  EXHIBIT 23.4

                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby  consent  to the use in this  Registration  Statement  on Form S- 1 of
Humboldt  Bancorp of our report  dated March 6, 1998, relating to the  financial
statements of Global Bancorp and Subsidiary,  which appear in such  Registration
Statement. We also consent to the reference to us under the heading "Experts" in
such Registration Statement.



PricewaterhouseCoopers LLP

San Francisco, CA
November 11, 1999



Exhibit 99.1

                                Humboldt Bancorp
                     Stock Order Form/Subscription Agreement



Ladies and Gentlemen:

     You have informed me that Humboldt Bancorp,  a California  corporation (the
"Company"),  is offering up to __________  shares of its Common Stock, par value
$_____ per share (the "Common Stock), at a price of $______ per share payable as
provided  herein and as  described in the  offering  pursuant to the  Prospectus
furnished with this Subscription Agreement (the "Prospectus").

     1.   SUBSCRIPTION.   Subject  to  the  terms  and  conditions  hereof,  the
undersigned hereby tenders this subscription, together with payment to "Humboldt
Bancorp," the amount indicated below (the "Funds"),  representing the payment of
$_____ per share for the number of shares of Common Stock indicated  below.  The
total subscription price must be paid at the time the Subscription  Agreement is
executed.

     2. ACCEPTANCE OF  SUBSCRIPTION.  The Company shall have the right to accept
or reject this subscription in whole or in part, for any reason whatsoever.  The
Company  may  reduce  the  number  of  shares  for  which  the  undersigned  has
subscribed,  indicating  acceptance of less than all of the shares subscribed on
its written form of acceptance.

     3. ACKNOWLEDGMENTS.  The undersigned hereby acknowledges that he or she has
received a copy of the Prospectus. This Subscription Agreement creates a legally
binding  obligation and the undersigned  agrees to be bound by the terms of this
Agreement.

     4. REVOCATION. The undersigned agrees that once this Subscription Agreement
is tendered to the  Company,  it may not be  withdrawn  and that this  Agreement
shall survive the death or disability of the undersigned.

     By executing this agreement, the subscriber is not waiving any rights he or
she may have under federal securities laws, including the Securities Act of 1933
and the Securities Exchange Act of 1934.

     The share of common  stock  offered  hereby  are not  savings  accounts  or
savings deposits  accounts and are not insured by the federal deposit  insurance
corporation or any other governmental agency.

<PAGE>2



     Please  indicate  in the space  provided  below the exact name or names and
address  in which the  stock  certificate  representing  shares  subscribed  for
hereunder should registered.



- -----------------------------------  -------------------------------------------
Number of Shares Subscribed          Name or Names of Subscribers (Please Print)
For (minimum ____ shares)


$----------------------------------  ----------------------------------------
Total Subscription Price at $__ per  Please indicate form of ownership desired
share (funds must be enclosed)       (individual, joint tenants with right of
                                     survivorship, tenants in common, trust
                                     corporation, partnership, custodian, etc.)



- -----------------------------------  -------------------------------------------
Date:                                Signature of Subscriber(s)*




- -----------------------------------  -------------------------------------------
Social Security Number or Federal    Signature of Subscriber(s)*
Taxpayer Identification Number


Street (Residence) Address:

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

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

- ----------------------------------
City, State and Zip Code

     *When signing as attorney, trustee, administrator, or guardian, please give
your full title as such. If a corporation, please sign in full corporate name by
president or other authorized  officer.  In the case of joint tenants or tenants
in common, each owner must sign.

<PAGE>3


TO BE COMPLETED BY THE COMPANY:

    Accepted as of _________, 1999, as to _________ shares.


                              HUMBOLDT BANCORP


                              By:______________________________________________

                              Title:  _________________________________________

<PAGE>4



                      FEDERAL INCOME TAX BACKUP WITHHOLDING

     In  order  to  prevent  the   application  of  federal  income  tax  backup
withholding,  each  subscriber  must  provide  the  Escrow  Agent with a correct
Taxpayer  Identification  Number ("TIN"). An individual's social security number
is his or her TIN.  The TIN  should be  provided  in the space  provided  in the
Substitute Form W-9, which is set forth below.

     Under federal  income tax law, any person who is required to furnish his or
her  correct  TIN  to  another  person,  and  who  fails  to  comply  with  such
requirements, may be subject to a $50 penalty imposed by the IRS.

     Backup  withholding is not an additional tax. Rather,  the tax liability of
persons  subject  to backup  withholding  will be  reduced  by the amount of tax
withheld. If backup withholding results in an overpayment of taxes, a refund may
be obtained from the IRS. Certain taxpayers, including all corporations, are not
subject to these backup withholding and reporting requirements.

     If the  shareholder  has not been issued a TIN and has applied for a TIN or
intends to apply for a TIN in the near future,  "Applied  For" should be written
in the space provided for the TIN on the Substitute Form W-9.

                               SUBSTITUTE FORM W-9

     Under  penalties of perjury,  I certify that:  (i) The number shown on this
form  is my  correct  Taxpayer  Identification  Number  (or I am  waiting  for a
Taxpayer Identification Number to be issued to me), and (ii) I am not subject to
backup withholding  because:  (a) I am exempt from backup withholding;  or (b) I
have not been notified by the Internal Revenue Service ("IRS") that I am subject
to backup  withholding  as a result  of a failure  to  report  all  interest  or
dividends; or (c) the IRS has notified me that I am no longer subject to backup
withholding.

     You must  cross out item (ii)  above if you have been  notified  by the IRS
that you are subject to backup withholding because of underreporting interest or
dividends on your tax return.  However,  if after being notified by the IRS that
you were subject to backup  withholding you received another  notification  from
the IRS that you are not longer subject to backup withholding,  do not cross out
item (ii).

     Each subscriber should complete this section.


- ------------------------------------       ------------------------------------
Signature of Subscriber                    Signature of Subscriber



- ------------------------------------        ------------------------------------
Printed Name                                Printed Name


- ------------------------------------        ------------------------------------
Social Security or                          Social Security or
Employer Identification No.                 Employer Identification No.


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