HIGHLAND BANCORP INC
8-K, 1998-02-03
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HIGHLAND BANCORP INC, S-8, 1998-02-03
Next: GLOBALTEL RESOURCES INC, SB-2/A, 1998-02-03



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549


                                    FORM 8-K

                                 CURRENT REPORT

  Pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934

      Date of Report (Date of earliest event reported):  February 3, 1998


                             HIGHLAND BANCORP, INC.
                             ----------------------
             (Exact name of registrant as specified in its charter)

Delaware                                                              95-4654552
- --------                    ------------------------                  ----------
(State or other             (Commission file number)               (IRS Employer
jurisdiction of incorporation)                               Identification No.)


            601 South Glenoaks Boulevard, Burbank, California  91502
            --------------------------------------------------------
              (Address of principal executive offices) (Zip Code)

      Registrant's telephone number, including area code:  (818) 848-4265
                                                           --------------

                                  Not Applicable
         -------------------------------------------------------------
         (Former name or former address, if changed since last report)

Item 5.  Other Events

     On December 16, 1997 (the "Effective Date"), Highland Bancorp, Inc., a
Delaware corporation (the "Company") became the holding company of Highland
Federal Bank, a federally chartered savings bank (the "Bank"), in accordance
with the terms of a Plan of Reorganization and Agreement of Merger, dated
December 3, 1997 (the "Reorganization Agreement"), by and between the Company,
the Bank and Highland Federal Interim Savings Bank ("Interim"), an interim
federal savings bank formed for the sole purpose of effecting the reorganization
of the Bank into a holding company form of organization (the "Reorganization").
Pursuant to the Reorganization Agreement: (i) the Company was organized as a
wholly owned subsidiary of the Bank; (ii) Interim was organized as a wholly
owned subsidiary of the Company; and (iii) Interim was merged with and into the
Bank, with the Bank as the surviving corporation, and with the result that, by
operation of law, the Bank became a wholly owned subsidiary of the Company.  On
the effective date of the Reorganization, each issued and outstanding share of
the common stock of the Bank (the "Bank Common Stock") was converted, by
operation of law, into one share of common stock of the Company (the "Company
Common Stock").
<PAGE>
 
     Pursuant to the Reorganization Agreement, as of the Effective Date, the
Company assumed the Bank's 1994 Stock Option and Performance Share Award Plan
(the "Stock Option Plan").  Pursuant to the Stock Option Plan as assumed, the
Company will issue shares of Company Common Stock in lieu of shares of Bank
Common Stock upon the exercise of options or the grant of certain other awards
pursuant to the plan.  The Company intends to file, concurrently with this
Current Report on Form 8-K, a registration statement on Form S-8 to register
under the Securities Act of 1933, as amended (the "Securities Act"), 263,700
shares of Company Common Stock issuable pursuant to the Stock Option Plan, and
such indeterminate number of shares of Company Common Stock as may become
available for issuance pursuant to the Stock Option Plan as a result of the
adjustment provisions thereof.


Item 7.  Financial Statements and Exhibits
         ---------------------------------

     a.   Financial Statements of businesses acquired.
          -------------------------------------------  
          Not applicable.

     b.   Pro forma financial information.
          ------------------------------- 
          Not applicable.

     c.   Exhibits.


<TABLE>
<CAPTION>
Exhibit No.     Description
- -----------     -----------
<C>             <S>   
 
   2.1          Plan of Reorganization and Agreement of Merger, filed as Exhibit A to the
                Proxy Statement/Prospectus included in the Registration Statement on Form S-
                4 filed by the Company with the Commission on October 28, 1997 (File No.
                333-38911), and incorporated herein by reference.
 
   4.1          Form of Stock Certificate, filed as Exhibit 4.1 to the Registration Statement on
                Form S-4 filed by the Company with the Commission on October 28, 1997
                (File No. 333-38911), and incorporated herein by reference.
 
  99.1          Annual Report of the Bank on Form 10-K for the year ended December 31,
                1996, as filed with the Office of Thrift Supervision (the "OTS").
 
  99.2          Quarterly Report of the Bank on Form 10-Q for the quarter ended March 31,
                1996, as filed with the OTS.
 
  99.3          Proxy Statement, dated April 1, 1997, distributed to shareholders of the
                Bank in connection with the Bank's Annual Meeting of Shareholders held on
                April 23, 1997, as filed with the OTS.
</TABLE> 
<PAGE>
 
<TABLE>
<CAPTION>
Exhibit No.     Description
- -----------     -----------
<C>             <S>   
  99.4          Quarterly Report of the Bank on Form 10-Q for the quarter ended June 30,
                1997, as filed with the OTS.
 
  99.5          Quarterly Report of the Bank on Form 10-Q for the quarter ended
                September 30, 1997, as filed with the OTS.
</TABLE>
<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

                                      HIGHLAND BANCORP, INC.

 
Dated:  February 3, 1998              By: /s/ Anthony L. Frey
                                         -------------------------------
                                         Anthony L. Frey
                                         Executive Vice President
                                         and Chief Financial Officer
<PAGE>
 
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit No.     Description
- -----------     -----------
<C>             <S> 
 
    2.1         Plan of Reorganization and Agreement of Merger, filed as Exhibit A to
                the Proxy Statement/Prospectus included in the Registration Statement on
                Form S-4 filed by the Company with the Commission on October 28,
                1997 (File No. 333-38911), and incorporated herein by reference.

    4.1         Form of Stock Certificate, filed as Exhibit 4.1 to the Registration
                Statement on Form S-4 filed by the Company with the Commission on
                October 28, 1997 (File No. 333-38911), and incorporated herein by
                reference.

   99.1         Annual Report of the Bank on Form 10-K for the year ended December
                31, 1996, as filed with the Office of Thrift Supervision (the "OTS").

   99.2         Quarterly Report of the Bank on Form 10-Q for the quarter ended March
                31, 1996, as filed with the OTS.

   99.3         Proxy Statement, dated April 1, 1997, distributed to shareholders of the
                Bank in connection with the Bank's Annual Meeting of Shareholders held
                on April 23, 1997, as filed with the OTS.

   99.4         Quarterly Report of the Bank on Form 10-Q for the quarter ended June
                30, 1997, as filed with the OTS.

   99.5         Quarterly Report of the Bank on Form 10-Q for the quarter ended
                September 30, 1997, as filed with the OTS.
</TABLE>

<PAGE>
 
                                                                    EXHIBIT 99.1

                         OFFICE OF THRIFT SUPERVISION
                            Washington, D.C. 20552

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

                                  FORM 10-K

               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                    THE SECURITIES EXCHANGE ACT OF 1934    

For the fiscal year ended December 31, 1996               OTS Docket No. 7184


                  HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                -------------------------------------------------
              (Exact name of Registrant as specified in its Charter)


        United States                              95-2565606
 ------------------------------               --------------------
(State or other jurisdiction of                 (I.R.S. Employer
 incorporation or organization)               Identification Number)


  601 South Glenoaks Boulevard, Burbank, California          91502
 --------------------------------------------------        --------
    (Address of principal executive offices)              (Zip Code)


     Registrant's telephone number, including area code: (818) 848-4265

      Securities registered pursuant to Section 12(b) of the Act: None

        Securities registered pursuant to Section 12(g) of the Act:

                       Common Stock, $1.00 stated value
                       --------------------------------
                               (Title of  Class)

      Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports), and (2) has been subject to such 
filing requirements for the past 90 days.
                         Yes X       No
                            ---        ---

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
           ---

      As of March 17, 1997, the aggregate market value of the Common Stock held 
by non-affiliates of the Registrant was $27,254,387. Shares of Common Stock held
by each executive officer and director and each person owning more than 5% of 
the outstanding Common Stock of the Registrant have been excluded in that such 
persons may be deemed to be affiliates of the Registrant. This determination of 
affiliate status is not necessarily a conclusive determination for other 
purposes. The number of shares of Common Stock of the Registrant outstanding as 
of March 17, 1997 was 2,282,137.

       The following documents are incorporated by reference herein: 
       ------------------------------------------------------------

      Portions of the Registrant's Proxy Statement for the Annual Meeting of 
Stockholders to be held on April 23, 1997 are incorporated by reference into 
Part III herein.


             This Annual Report consists of a total of ___ pages.
                   The Exhibit Index appears on page ___. 

<PAGE>
 
     Discussions of certain matters contained in this Annual Report on Form 10-K
may constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995 (the "Reform Act"), and as such may
involve risks and uncertainties. These forward-looking statements relate to,
among other things, expectations of the business environment in which the Bank
operates, projections of future performance, perceived opportunities in the
market and statements regarding the Bank's mission and vision. The Bank's actual
results, performance, or achievements may differ significantly from the results,
performance, or achievements expressed or implied in such forward-looking
statements. For discussion of the factors that might cause such a difference,
see "Item 1. Business -- Factors that May Affect Future Results."

                                    PART I

ITEM 1.     BUSINESS

GENERAL

     Highland Federal Bank, a Federal Savings Bank (the "Bank"), is a federally
chartered and insured savings bank which was organized in 1968 as a federal
mutual savings and loan association and converted in 1982 to a federal stock
savings and loan association. In 1989, the Bank changed its name from Highland
Federal Savings and Loan Association to its present name, Highland Federal Bank,
a Federal Savings Bank.

     The Bank provides financial services through eight offices located in
communities within Los Angeles County, California, including two offices in the
South Bay area and six offices spread out across the San Fernando Valley, San
Gabriel Valley, Northern Los Angeles and Santa Monica. See "Market Area and
Competition." The Bank's lending activity focuses on originating single and
multi-family residential mortgage loans, commercial real estate loans and
construction loans principally in Southern California. The Bank's lending and
investment activities are funded primarily through deposits derived from the
Bank's branch network and through borrowings from the Federal Home Loan Bank of
San Francisco. At December 31, 1996, the Bank had total consolidated assets of
$489.9 million, total consolidated deposits of $384.9 million and total
consolidated a shareholders' equity of $34.9 million.

     The principal executive offices of the Bank are located at 601 South
Glenoaks Boulevard, Burbank, California 91502, and its telephone number at that
address is (818) 848-4265.

LENDING ACTIVITIES

Loan Portfolio and Origination
- ------------------------------

     The Bank's lending strategy is to focus primarily on niches in real estate
lending in its market areas that management believes are currently not generally
targeted by traditional lenders. While niche lending markets generally entail
greater credit risks, management believes that borrowers in these markets are
also generally willing to pay the premium rates required to compensate the Bank
for the increased risk and higher costs associated with such loans. The Bank's
lending activities focus primarily on origination of single and multi-family
residential mortgage loans, commercial real estate loans and construction loans
principally in the Bank's market areas. The Bank's lending and investment
activities are funded primarily through deposits derived from the Bank's branch
network.

     Loan Portfolio Composition. The Bank's loan portfolio consists primarily of
first trust deed loans secured by one- to four-family residential properties,
multi-family residential properties (five or more units) and commercial
properties. At the end of 1996, the Bank discontinued its lending operations
related to the originating of loans secured by one-to-four family residential
properties. At December 31, 1996, the Bank had total gross loans outstanding of
$385.0 million, which included $82.4 million of one- to four-family residential
mortgage loans, $180.9 million of multi-family mortgage loans, $116.4 million of
commercial real estate loans, $4.0 million of construction and land loans and
$1.2 million of consumer loans.

                                       1
<PAGE>
 
          The following table sets forth information concerning the composition 
of the Bank's loan portfolio at the dates indicated:

<TABLE>
<CAPTION>
                                 At December 31,
                             ----------------------------------------------------------------------------------------------
                                      1996                     1995                    1994                    1993
                             ----------------------    --------------------    --------------------    --------------------
                                         Percent of              Percent of              Percent of              Percent of
                                           Total                   Total                   Total                   Total
                              Amount       Loans        Amount     Loans        Amount     Loans        Amount     Loans
                             --------    ----------    --------  ----------    --------  ----------    --------  ----------
                                                                   (Dollars in Thousands)
<S>                          <C>         <C>           <C>       <C>           <C>       <C>           <C>       <C>
Real estate(1):
  One- to four-family......  $ 82,436      21.42%      $ 99,724    30.82%      $ 96,742    33.98%      $112,292    37.70%
  Multi-family.............   180,940      47.00        127,073    39.27         92,931    32.64         98,892    33.21
  Commercial...............   116,389      30.23         88,326    27.30         91,937    32.29         81,213    27.27
  Construction and land....     3,954(2)    1.03          7,543     2.33          2,316     0.81          4,491     1.51
Consumer...................     1,244       0.32            923     0.28            780     0.28            933     0.31
                             --------     ------       --------   ------       --------   ------       --------   ------
  Total loans..............   384,963     100.00%       323,589   100.00%       284,706   100.00%       297,821   100.00%
                                          ======                  ======                  ======                  ======
Less:
Undisbursed loan funds.....     1,439                     1,066                     197                     376
Deferred loan fees.........     2,303                     2,473                   2,654                   2,906
Allowance for loan losses..     7,676                     7,056                   8,832                   5,142
                             --------                  --------                --------                --------
Total loans, net...........  $373,545                  $312,994                $273,023                $289,397
                             ========                  ========                ========                ========
<CAPTION>
                                 At December 31,
                             ----------------------
                                      1992
                             ----------------------
                                         Percent of
                                           Total
                              Amount       Loans
                             --------    ----------
                             (Dollars in Thousands)
<S>                          <C>         <C>
Real estate(1):
  One- to four-family......  $137,916      42.85%
  Multi-family.............   102,892      31.96
  Commercial...............    75,896      23.58
  Construction and land....     4,607       1.43
Consumer...................       572       0.18
                             --------     ------
  Total loans..............   321,883     100.00%
                                          ======
Less:
Undisbursed loan funds.....        57
Deferred loan fees.........     3,089
Allowance for loans losses.     3,053
                             --------
Total loans, net...........  $315,684
                             ========
</TABLE> 
- ----------------------------
(1)  Consists of loans receivable less participations and unamortized premiums 
     or discounts.
(2)  Includes construction loans of $0, $650,000 and $1,605,000 for one- to 
     four-family, multi-family and commercial projects, respectively, at 
     December 31, 1996.  The Bank had no construction loans prior to 1995.


          Loan Maturity.  The following table sets forth the final contractual 
maturities of the Bank's gross loans at December 31, 1996:

<TABLE>
<CAPTION>
                                                            At December 31, 1996
                             ----------------------------------------------------------------------------------------
                                        More than    More than    More than    More than
                             One Year   1 Year to    3 Year to    5 Year to    10 Year to    More than
                             or Less     3 Years      5 Years     10 Years      20 Years      20 Years    Total Loans
                             --------   ---------    ---------    ---------    ----------    ---------    -----------
                                                               (In thousands)
<S>                          <C>        <C>          <C>          <C>          <C>           <C>          <C>
Real estate:               
    One- to four-family....   $   18      $    9      $   928      $ 4,012      $ 11,921      $ 65,548     $ 82,436
    Multi-family...........       69       1,903       12,142       17,886       117,690        31,250      180,940
    Commercial.............    1,081       2,360        4,993       23,687        69,147        15,121      116,389
    Construction and land..      912       1,391          279        1,372            --            --        3,954
Consumer...................    1,054           8           --           --           182            --        1,244
                              ------      ------      -------      -------      --------      --------     --------
    Total amount due.......   $3,134      $5,671      $18,342      $46,957      $198,940      $111,919     $384,963
                              ======      ======      =======      =======      ========      ========     ========
</TABLE>

                                       2
<PAGE>
 
     The following table sets forth, as of December 31, 1996, the dollar amounts
of gross loans receivable that are contractually due after December 31, 1997 and
whether such loans have fixed or adjustable interest rates.
<TABLE>
<CAPTION>
                                             Due after December 31, 1997
                                           --------------------------------
                                           Fixed(1)   Adjustable     Total
                                           --------   ----------   --------
                                                    (In thousands)
<S>                                        <C>         <C>         <C>
Real estate:
  One- to four-family..................... $ 71,127    $ 11,291    $ 82,418
  Multi-family............................   61,544     119,327     180,871
  Commercial..............................   57,077      58,231     115,308
  Construction and land...................      679       2,363       3,042
  Consumer................................      190          --         190
                                           --------    --------    --------
    Total loans receivable................ $190,617    $191,212    $381,829
                                           ========    ========    ========
</TABLE>
(1) Includes fixed rate three-year rollover loans.

     Loan Origination and Sale. Prior to 1994, substantially all of the Bank's
loan originations were generated on a retail basis through the Bank's branch
offices. In mid-1994, management of the Bank adopted a new loan origination
strategy and hired new loan officers, who rely on a network of loan brokers
operating throughout Southern California for sources of loan applications. The
loan officers operate primarily in certain of the Bank's branch offices and two
loan processing centers located in Orange County and San Diego County.
Management believes that the Bank's new loan origination strategy is not only a
more cost-effective means of originating loans, but also affords the Bank
improved access to potential loan transactions and greater geographic
diversification in Southern California in its loan portfolio. Management
believes that the Bank's lending specializations, service-oriented approach,
timely decision making process and competitive fee structure provide incentives
for brokers to do business with the Bank.

     In late 1996, the Bank decided to cease origination of sub-prime loans 
secured by one-to-four family residential properties. This decision was made 
because the Bank believed that cost associated with the origination of such 
loans were higher relative to the other lending areas of the Bank, and that 
competition for such product was intensifying.

     From time to time, the Bank may sell loans in order to achieve its 
asset/liability objectives and generate fee income through retention of loan 
servicing rights. During 1996, the Bank sold $12.5 million of single family 
loans, designated as available for sale, and during 1995 the Bank sold $7.3 
million of commercial real estate loans and during 1994 and 1993, the Bank sold,
in the aggregate, $5.0 million of Title I home improvement loans.

                                       3
<PAGE>
 
          The following table sets forth the Bank's loan originations by
category and purchases, sales and principal repayments of loans for the periods
indicated:

<TABLE> 
<CAPTION>
                                                   At or For the Years Ended December 31,
                                            ---------------------------------------------------
                                              1996       1995       1994       1993       1992
                                            -------    -------    -------    -------    -------
                                                                (In thousands)
<S>                                         <C>        <C>        <C>        <C>        <C>
Beginning balance.........................  $312,994   $273,023   $289,397   $315,684   $321,615
                                            --------   --------   --------   --------   --------
Loans originated:
  Real estate:
    One- to four- family..................    11,451     18,423      8,063     13,930     42,347
    Multi-family..........................    62,634     48,160     12,590     15,198      7,263
    Commercial............................    36,632     15,587     21,126     10,105     21,320
    Construction and land.................       606      5,502         --        732        466
  Consumer................................     1,149      1,352      3,740      1,458        646
                                            --------   --------   --------   --------   --------
    Total loans originated................   112,472     89,024     45,519     41,423     72,042
Loans purchased...........................     7,690         --         --      2,248         --
                                            --------   --------   --------   --------   --------
    Total.................................   120,162     89,024     45,519     43,671     72,042
                                            --------   --------   --------   --------   --------
Less:
  Principal repayments....................    44,068     42,988     60,012     59,192     74,758
  Sales of loans..........................    12,527      7,257      3,053      1,990         --
  Other net changes(1)....................     3,016     (1,192)    (1,172)     8,776      3,215
                                            --------   --------   --------   --------   --------
    Total loans...........................  $373,545   $312,994   $273,023   $289,397   $315,684
                                            ========   ========   ========   ========   ========
</TABLE>
- ------------------
(1)  Other net changes includes changes in allowance for loan losses, deferred
     loan fees, loans in process and unamortized premiums and discounts.

          Loan Servicing. Loan servicing is centralized at the Bank's corporate
headquarters and handled through the Loan Administration Department. In addition
to servicing loans held by the Bank, the Loan Administration Department is
servicing $5.0 million of loans originated by the Bank but subsequently sold to
other institutions.

          The Bank's loan servicing operations are intended to provide prompt
customer service and accurate and timely information for account follow-up,
financial reporting and management review. Following the funding of an approved
loan, all pertinent loan data is entered into the Bank's data processing system,
which provides monthly billing statements, tracks payment performance, and
effects agreed upon interest rate adjustments on loans. Regular loan service
efforts include payment processing and collection follow up, as well as tracking
the performance of additional borrower obligations with respect to the
maintenance of casualty insurance coverage, payment of property taxes and senior
liens, if any, and periodically requesting required information, including
current borrower and property financial and operating statements. When payments
are not received by their contractual due date, collection efforts begin on the
fifteenth day of delinquency with a telephone contact, and proceed to written
notices that begin with reminders of the borrower's payment obligation and
progress to an advice that a notice of default may be forthcoming. Accounts
delinquent more than 30 days are generally transferred to the Bank's Asset
Management Department which, following a review of the account and the
management approval, implements a collection or restructure plan or a
foreclosure or note sale strategy, and evaluates any potential loss exposure on
the asset. The Bank will generally send a notice of intention to foreclose after
30 days of delinquency.

                                       4
<PAGE>
 
     Underwriting Process. The lending activities of the Bank are guided by the
basic lending policies established by the Board of Directors. Each loan must
meet minimum underwriting criteria established in the Bank's lending policies
and must fit within the Bank's strategies for yield and portfolio enhancement.
In August 1994, the Board of Directors approved new credit underwriting policies
and procedures. Prior to these revisions, loans were originated primarily by
branch managers based primarily on the loan-to-collateral value ratio of the
proposed transaction. Management has revised the Bank's underwriting procedures
to require, among other things, a more thorough analysis of the borrower's
financial condition and the debt coverage ratio of income-producing properties
in various interest rate scenarios (utilizing a fully-indexed interest rate).
The revised policies also emphasize geographic and product diversification.

     For all newly-originated loans, upon receipt of a completed loan 
application from a prospective borrower, a credit report is ordered and, if 
necessary, additional financial information is requested.  An independent 
appraisal is required on every property securing a Bank loan and additionally, 
an internal field review appraisal is conducted for every loan involving more 
than $700,000.  In addition, the Appraisal Department conducts a review of 
appraisals on selected loan files, which have constituted at least 50% of all 
loans originated since June 1994.  Also, for all multi-family residential and 
commercial real estate loans, the responsible loan officer inspects the property
and, if the transaction involves a loan over $1.0 million, the property is 
inspected by either the President, Chief Lending Officer or Chief Credit Officer
of the Bank.  The Board reviews and approves annually the independent appraisers
used by the Bank and the Bank's appraisal policy.

     Subject to the above standards, the Board of Directors has authorized the 
following persons to approve new loans involving total liability of the borrower
(new loans plus old loans) of the following amounts:  all income property loans 
up to $1,000,000 require the approval of at least two members of the Loan 
Committee (consisting of the President, Chief Lending Officer and Branch 
Administrator), and all loans which bring the total aggregate indebtedness of a 
borrower to an amount in excess of $1,000,000 require the additional approval of
at least two outside directors.

     In September 1996, the Bank closed its single family lending operation 
which produced subprime loans that the Bank held as available for sale. The Bank
decided to close this operation because loan volume generated by it was not 
commensurate with its expenses and because competitive pressures were expected 
to further reduce origination volumes in the future and adversely affect the 
credit quality of available product.

     The Bank sold $12.5 million of single family loans during 1996, and 
determined at the end of 1996 that the remainder of the single family loans 
would be classified as "held to maturity."

     Multi-Family Residential Lending.     The Bank originates loans secured by 
multi-family residential properties (five units and greater).  Pursuant to the 
Bank's underwriting policies, a multi-family residential ARM loan may only be 
made in an amount up to 75% of the appraised value of the underlying property in
a sale transaction and 70% on refinancings.  In addition, the Bank generally 
requires a minimum debt service ratio (the ratio of net earnings on a property 
to debt service) of 1.15, based on the fully indexed loan rate.  Substantially 
all new originations since August 1994 were indexed to the 11th District Cost of
Funds Index ("COFI").

     Loans secured by multi-family residential properties are generally larger
and involve a greater degree of risk than one- to four-family residential loans.
The liquidation value of commercial and multi-family properties may be adversely
affected by risks generally incident to interests in real property, including
changes or continued weakness in general or local economic conditions and/or
specific industry segments; declines in real estate values; declines in rental,
room or occupancy rates; increases in interest rates, real estate and personal
property tax rates and other operating expenses (including energy costs); the
availability of refinancing; changes in governmental rules, regulations and
fiscal policies, including rent control ordinances, environmental legislation,
taxation and other factors beyond the control of the borrower or the lender.
Because of this, the Bank considers the borrower's experience in owning and
managing similar properties and the Bank's lending experience with the borrower.

                                       5
<PAGE>
 
     Commercial Real Estate Lending. The Bank focuses on originating loans
secured by commercial real estate, such as retail centers, small office and
light industrial buildings and other mixed use commercial properties. The Bank
will, from time-to-time, make a loan secured by a special purpose property such
as a restaurant or motel. Pursuant to the Bank's underwriting policies,
commercial real estate loans may be made in amounts up to the lesser of 70% of
the appraised value of the property or the sales price. These loans may be made
with terms up to 30 years and are all indexed to COFI. The Bank's underwriting
standards and procedures are similar to those applicable to its multi-family
residential loans, whereby the Bank considers the net operating income of the
property and requires a debt service coverage ratio of at least 1.15, based on a
fully indexed rate.

     Loans secured by commercial real estate properties involve the same 
additional risks as discussed above with respect to multi-family residential 
loans.  Because of this, the Bank considers the borrower's experience in owning 
and managing similar properties and the Bank's lending experience with the 
borrower.  The Bank's underwriting policies require that the borrower is able to
demonstrate strong management skills and the ability to maintain the property's 
current income.

     Construction and Rehabilitation Lending.     On a limited basis, the Bank 
originates loans for the development and rehabilitation of property in its 
market areas.  The Bank's construction loans primarily have been made to finance
the rehabilitation of apartment buildings and the constructing of one- to 
four-family residential properties or released properties.  These loans are 
generally adjustable rate with maturities of 18 months or less.  The Bank's 
policies provide that construction loans may be made in amounts up to 75% of the
appraised value of the property.  As of December 31, 1996, the Bank had $2.3 
million of construction loans (less undisbursed loan funds of $1.3 million), 
which amounted to 0.6% of the Bank's total loan portfolio.  In addition to the 
lending risks discussed above with respect to multi-family residential and 
commercial real estate loans, construction loans also present risks associated 
with the accuracy of the initial estimate of the property's value upon 
completion and its actual value, as well as timely completion of construction 
activities for the allotted costs.  These risks can be affected by a variety of 
factors, including the oversight of the project, localized costs for labor and 
materials, and the weather.

Credit Administration
- ----------------------

     The Chief Credit Officer, who heads the Credit Review Department, provides
independent oversight to the lending function. The Chief Credit Officer reports
to the President and has access to the Board of Directors through the Audit
Committee of the Board, including holding quarterly meetings with the Audit
Committee unaccompanied by other members of management.

     Instituted late 1994, new lending policies contain detailed instructions
for each type of lending niche and collateral type utilized by the Bank,
including SFR loans, multi-family residential loans, commercial and mixed-use
property loans, construction loans, take-out commitment loans, leaseholds,
employee loans and participations. Underwriting criteria are set forth in the
Lending Policy Manual, taking into account the types of lending engaged in by
the Bank. In light of high levels of historic losses in certain lending
categories, the Bank's underwriting criteria have been revised to reduce the
levels of certain types of originations, including residential hotels near
Downtown Los Angeles, and special purpose commercial real estate loans. In
addition, the Chief Credit Officer and other members of management have
established new information systems which management believes have, among other
things, resulted in more timely identification of, and development of
dispositions plans for, problem assets.

     Credit Review and Loan Closing Oversight. The Chief Credit Officer and the
Credit Review Department, monitor all loans for exceptions to loan policies by
reviewing each loan before approval is received and assigning a loan risk rating
to each proposed credit. Credit Review Department staff also monitor the
accuracy of loan risk ratings (as described below) on an ongoing basis by
reviewing the Bank's management information systems on existing loans.

                                       6
<PAGE>
 
      The Loan Closing Administration Department, in conjunction with the Credit
Review Department, monitors loans for exceptions to loan policies after approval
has been obtained but before funding. If documentation exceptions are noted, the
exceptions are required to be cured prior to funding. Loan Closing
Administration staff track and monitor all exceptions until resolved.

      Asset Quality Ratings. The Bank's asset risk rating system is intended to
provide timely identification of potential loan problems in the portfolio and to
identify potential areas for modification in the Bank's lending policies and
procedures. The risk rating system assigns loans to six categories ranging from
"pass" to "loss." There are two designations in the "pass" category called
"pass" and "watch," which consist of credits found to be of acceptable risk.
Loans in this category are generally performing in accordance with their terms,
have significant net operating income and are protected by the paying capacity
of the borrower and/or by the value of the collateral. When a loan shows signs
of potential weaknesses that may affect repayment of the loan or the collateral,
the loan is reclassified "special mention." A loan which has further
deterioration and exhibits defined weaknesses in the borrower's capacity to
repay is reclassified "substandard." Loans that exhibit signs of questionable
repayment are classified "doubtful" and loans that show signs of partial or full
loss are subject to a specific loss allocation.

      The Internal Asset Review Committee ("IARC") is responsible for reviewing
and approving asset classifications and the adequacy of the allowance for loan
losses. The IARC meets monthly and reports its findings and recommendations for
risk ratings of assets, potential problem assets and changes in ratings of
previously classified assets to the Board of Directors on a monthly basis. The
IARC consists of the Chief Credit Officer, Chief Executive Officer, Chief
Lending Officer, Chief Financial Officer and Senior Vice President for Loan
Administration.

      The Chief Credit Officer reviews, on a periodic basis, various segments of
the loan portfolio and makes periodic reports to senior management, internal and
external auditors and regulatory agencies to facilitate an objective assessment
of the overall asset quality, risks and trends of asset categories. The Chief
Credit Officer also meets periodically with the Audit Committee of the Board in
order to provide an added degree of independence to his analyses and
recommendations.

      Troubled Asset Management. All classified assets, special mention and
watch-list credits are generally reported to IARC monthly, through Asset
Classification Reports ("AC Reports"). These reports are prepared by the Loan
Administration and Internal Asset Review Departments and, in addition to
identifying problem loans, specify corrective strategies and dates for
accomplishing the strategies.

      When evaluating the AC Reports, management determines if specific reserves
should be set up on impaired loans, depending on the nature of the problem and
the underlying collateral. If there is erosion in either the borrower's cash
flow or underlying collateral value, prompt action is taken to protect the
Bank's position. Such actions may include taking additional collateral,
obtaining further guaranties, declaring a default and accelerating the loan, and
such other legal remedies as may be available to the Bank pursuant to the loan
documents in order to take control of the collateral. The AC Reports are
summarized on the Troubled Asset Report, which is used to monitor the activity
of credits both in terms of changing loan balances and forecasting based on risk
ratings and dispositions. Furthermore, the Troubled Asset Report and AC Report
are provided to the IARC for review and analysis, and ultimately to the Board of
Directors in monthly Board packages.

      Concentrations of Credit. Under federal law, the Bank's ability to make
aggregate loans to one borrower is limited to 15% of unimpaired capital and
surplus (as of December 31, 1996 this amount was $6.4 million) plus an
additional 10% of unimpaired capital and surplus if a loan is secured by
readily-marketable collateral (defined to include only certain financial
instruments and gold bullion), although management generally does not make loans
in excess of $2.0 million. The Bank's largest single loan was for approximately
$1.8 million at December 31, 1996. At December 31, 1996, the Bank had three
lending relationships which exceeded $2.0 million in aggregate indebtedness.
These lending relationships are comprised of a number of separate multi-family
residential loans to long-time borrowers of the Bank. All such loans were
performing and were not classified at December 31, 1996.

                                       7
<PAGE>
 
Nonperforming Assets
- --------------------

     The following table sets forth the amounts of nonaccrual loans, real 
estate owned ("REO") and troubled debt restructurings ("TDRs") at the dates 
indicated:
<TABLE>
<CAPTION>
                                                               At December 31,
                                            ---------------------------------------------------
                                              1996       1995       1994       1993       1992
                                            -------    -------    -------    -------    -------
                                                            (Dollars in thousands)
<S>                                         <C>        <C>        <C>        <C>        <C>
Nonaccrual loans:
  Real estate:
    One- to four- family..................  $   474    $ 1,506    $ 1,964    $   422    $   396
    Multi-family..........................    1,320      2,181      4,826      4,918      5,167
    Commercial............................    1,653      1,496      2,248      4,212        682
    Construction and land.................       --         --         --        459        695
  Consumer................................        8         36         --         --         --
                                            -------    -------    -------    -------    -------
    Total.................................    3,455      5,219      9,038     10,011      6,940
REO                                         $ 1,400      2,966      6,791      9,169      5,942
                                            -------    -------    -------    -------    -------
    Total nonperforming assets              $ 4,855    $ 8,185    $15,829    $19,180    $12,882
                                            =======    =======    =======    =======    =======
TDRs......................................  $ 7,428    $ 9,377    $ 8,877    $ 7,567         --
                                            =======    =======    =======    =======    =======
Allowance for loan losses as a percent
  of gross loans receivable(1)............     2.00%      2.18%      3.10%      1.73%      0.95%
Allowance for loan losses as a percent
  of total nonperforming loans............   222.24%    135.20%     97.72%     51.36%     43.99%
Nonperforming loans as a percent of
  gross loans receivable(1)...............     0.90%      1.61%      3.17%      3.36%      2.16%
Nonperforming assets as a percent of
  total assets............................     0.99%      1.78%      3.41%      4.28%      3.03%
</TABLE>
- ------------------
(1)  Gross loans receivable includes loans receivable less loan participations 
and unamortized premiums and discounts.

          Nonaccrual Loans.  Loans are automatically placed on nonaccrual status
when principal or interest payments are past due greater than 90 days (no loans 
past due greater than 90 days are still on accrual status). At December 31, 
1996, the Bank had 25 loans on nonaccrual status (consisting of seven one- to 
four- family residential loans, nine multi-family residential loans, seven 
commercial real estate loans and two consumer loans), including one loan of 
approximately $870,000 (a commercial real estate loan secured by a restaurant). 
Interest income foregone by the Bank on nonaccrual loans compared to the 
original terms of such loans during 1996 and 1995 totaled $692,000 and $1.3 
million, respectively.

          Real Estate Owned.  The Bank's general policy is to initiate 
foreclosure proceedings when loans are more than 30 days past due. Some loans 
that are more than 30 days past due are never actually foreclosed upon, 
however, because the borrower brings the account current before a formal notice 
of default is filed. Assets classified as REO include properties upon which the 
Bank has foreclosed on the borrower's real estate collateral or a deed has been 
offered in lieu of foreclosure. At December 31, 1996, the Bank's REO portfolio 
totaled $1.4 million, consisting of two SFR properties, two multi-family 
residential properties and two commercial real estate properties. No properties 
are valued at more than $500,000.

          Troubled Debt Restructurings.  A TDR is a loan on which the Bank has 
reduced the rate of interest to a below-market rate or has forgiven all or part 
of the interest income or part of the principal balance of the loan due to the 
borrower's financial condition, including reduced cash flow, reduced 
collateral value or other conditions that

                                       8
<PAGE>
 
impair the borrower's ability to repay the loan according to the original terms.
At December 31, 1996, the Bank had 22 loans classified as TDRs. Interest income 
foregone by the Bank on TDRs compared to the original terms of such loans during
1996 and 1995 totaled $268,000 and $138,000, respectively.

           Classified Assets. The Internal Asset Review and Credit Review
Departments periodically review segments of the Bank's loan portfolio and assign
to each loan a classification according to the Bank's risk rating system.
Classified assets (consisting of net nonaccrual loans, net loans graded as
substandard or lower and REO) at December 31, 1996 and December 31, 1995 were
$15.7 million and $22.2 million, respectively. At December 31, 1996, classified
assets consisted of 69 loans and six REO properties. Four classified loans
totaling $3.5 million had net principal balances in excess of $500,000 at
December 31, 1996, and no REO properties exceeded $500,000 at such date.

          Delinquent Loans.  The following tables set forth loans delinquent 
30-59 days and 60-89 days in the loan portfolio as of the dates indicated:

<TABLE> 
<CAPTION> 
                                        At December 31, 1996     At December 31, 1995     At December 31, 1994
                                       ----------------------   ----------------------   ----------------------
                                       30-59 Days  60-89 Days   30-59 Days  60-89 Days   30-59 Days  60-89 Days
                                       Principal   Principal    Principal   Principal    Principal   Principal
                                        Balance     Balance      Balance     Balance      Balance     Balance 
                                        of Loans    of Loans     of Loans    of Loans     of Loans    of Loans 
                                       ----------  ----------   ----------  ----------   ----------  ----------
                                                                 (Dollars in thousands)
<S>                                    <C>         <C>          <C>         <C>          <C>         <C> 
  Real Estate:
     One- to four- family               $1,640      $1,779       $  385      $   30       $2,050      $  409
     Multi-family                        2,069       1,577        1,104         802          846       2,858
     Commercial                            512         213        1,735         606        1,411         452
     Construction and land                  --          --           --          --           85          --
  Consumer                                  --          --           --          --           --          --
                                        ------      ------       ------      ------       ------      ------
     Total                              $4,221      $3,569       $3,224      $1,438       $4,392      $3,719
                                        ======      ======       ======      ======       ======      ======
  Delinquent loans to total loans(1)      1.10%       0.93%        1.00%       0.44%        1.54%       1.31%
</TABLE> 

(1) Total loans includes loans receivable less loan participations and 
    unamortized premiums and discounts.

          Allowance for Loan Losses. The allowance for loan losses is
established through a provision for loan losses based on management's evaluation
of the risks inherent in its loan portfolio and the general economy. The
allowance is increased by provisions charged against earnings and reduced by net
loan chargeoffs. Loans are charged off when they are deemed to be uncollectible,
or partially charged off when portions of a loan are deemed to be uncollectible.
Recoveries are generally recorded only when cash payments are received.

          In determining the adequacy of the allowance, management initially
considers the allowances specifically allocated to individual impaired loans,
and next considers the level of general loss allowances deemed appropriate for
the balance of the portfolio based on factors including levels of problem loans,
general portfolio trends relative to asset and portfolio size, asset categories,
potential credit considerations, nonaccrual loan levels, historical loss
experience, risks associated with changes in economic and business conditions,
and other factors. In addition, various regulatory agencies, as an integral part
of their examination process, periodically review the Bank's allowance for loan
losses. Such agencies may require the Bank to make additional provisions for
loan losses based upon judgments which differ from those of management. In the
third quarter of 1996, the Bank increased its level of loss allowances as a
result of an examination performed by the Office of Thrift Supervision.

                                       9
<PAGE>
 
     The following table sets forth information regarding the Bank's allowance
for loan losses at the dates and for the periods indicated:
<TABLE>
<CAPTION>
                                       At or For the Years Ended December 31,
                                     -------------------------------------------
                                      1996     1995     1994      1993     1992
                                     ------   ------   -------   ------   ------
                                                     (In thousands)
<S>                                  <C>      <C>      <C>       <C>      <C>
Balance at beginning of period       $7,056   $8,832   $ 5,142   $3,053   $1,754
Provision for loan losses             3,930    5,221    13,536    6,758    1,679
Chargeoffs:
  Real estate loans:
    One- to four-family.............    590    1,196       867    1,895      243
    Multi-family....................  1,925    4,936     7,278    2,031       --
    Commercial......................    785    1,616     1,229      338       --
    Construction and land...........     21      164       472      405      137
  Consumer..........................      2                 --       --       --
                                     ------   ------   -------   ------   ------
    Total...........................  3,323    7,912     9,846    4,669      380
Recoveries..........................     13      915        --       --       --
                                     ------   ------   -------   ------   ------
Balance at end of period............ $7,676   $7,056   $ 8,832   $5,142   $3,053
                                     ======   ======   =======   ======   ======
</TABLE>

     The Bank made provisions for loan losses during 1993 and 1994 at
historically high levels and loan chargeoffs during these years exceeded the
allowance at the beginning of each such year, primarily due to the worsening of
economic conditions in the Bank's market areas and declines in real estate
values during these years. Beginning in the latter part of 1992 and accelerating
during 1993 and 1994, the economic recession in California and substantial
declines in real estate values generally in Los Angeles County adversely
affected the values of collateral securing the Bank's loans and the ability and
willingness of certain of the Bank's borrowers to maintain their properties and
repay their loans. As a result, the Bank began experiencing significantly higher
and accelerating levels of loan losses and costs associated with foreclosed
loans during each of 1993 and 1994 before declining in 1995 and 1996. However,
while nonaccrual loans increased from $3.9 million to $6.9 million to $10.0
million at the beginning of 1992, 1993 and 1994, respectively, the beginning
ratio of allowance for loan losses to nonaccrual loans during those years
remained stable at 44.8%, 44.0% and 51.4%, respectively. Nonaccrual loans
decreased from $9.0 million at the beginning of 1995 to $5.2 million at the
beginning of 1996, to $3.5 million at December 31, 1996, while the ratio of
allowance for loan losses to nonaccrual loans increased during 1996 from 135.2%
to 222.2% respectively.

     Another factor which caused increased chargeoffs during 1994 included the
implementation by current management in mid-1994 of aggressive collection
policies and procedures. See "Credit Administration." Also, the earthquake in
Southern California in January 1994 caused material damage to certain properties
securing approximately $17.0 million in Bank loans, which resulted in additional
unanticipated direct chargeoffs and increased defaults during 1994.

     The Bank's allowance for loan losses was $7.7 million at December 31, 1996.
The determination of this allowance requires the use of estimates and
assumptions regarding the risks inherent in individual loans and the loan
portfolio in its entirety. While management believes that these estimates and
assumptions are reasonable, there can be no assurances that they will not prove
incorrect in the future. The actual amount of future provisions that may be
required cannot be determined as of the date hereof, and such provisions may
exceed the amounts of past provisions.

                                      10
<PAGE>
 
     The following tables set forth the Bank's percent of allowance for loan 
losses to total allowance for loan losses and the percent of loans to total 
loans in each of the categories listed at the dates indicated.

<TABLE> 
<CAPTION> 
                                                                  At December 31,
                      ---------------------------------------------------------------------------------------------------------
                                    1996                                1995                              1994
                      ---------------------------------   ---------------------------------   ---------------------------------
                                            Percent of                          Percent of                          Percent of 
                               Percent of    Loans in              Percent of    Loans in              Percent of    Loans in  
                                Allowance      Each                 Allowance      Each                 Allowance      Each    
                                to Total    Category to             to Total    Category to             to Total    Category to
                      Amount    Allowance   Total Loans   Amount    Allowance   Total Loans   Amount    Allowance   Total Loans
                      ------   ----------   -----------   ------   ----------   -----------   ------   ----------   -----------
                                                                (Dollars in thousands) 
<S>                   <C>      <C>          <C>           <C>      <C>          <C>           <C>      <C>          <C>
Real estate:
  One- to four-
   family..........   $  958      12.48%       21.42%     $1,411      20.00%        30.82%    $1,637      18.53%      33.98%
  Multi-family.....    4,686      61.05        47.00       3,443      48.80         39.27      5,306      60.08       32.64
  Commercial.......    1,898      24.73        30.23       2,093      29.66         27.30      1,793      20.30       32.29
  Construction and                                                                                              
   land............      134       1.74         1.03          92       1.30          2.33         84       0.95        0.81
Consumer...........       --         --         0.32          17         24          0.28         12       0.14        0.28
                      ------     ------       ------      ------     ------        ------     ------     ------      ------
     Total.........   $7,676     100.00%      100.00%     $7,056     100.00%       100.00%    $8,832     100.00%     100.00%
                      ======     ======       ======      ======     ======        ======     ======     ======      ======
<CAPTION> 
                                                 At December 31,
                      ---------------------------------------------------------------------
                                    1993                                1992               
                      ---------------------------------   ---------------------------------
                                            Percent of                          Percent of 
                               Percent of    Loans in              Percent of    Loans in  
                                Allowance      Each                 Allowance      Each    
                                to Total    Category to             to Total    Category to
                      Amount    Allowance   Total Loans   Amount    Allowance   Total Loans
                      ------   ----------   -----------   ------   ----------   -----------
                                             (Dollars in thousands)     
<S>                   <C>      <C>          <C>           <C>      <C>          <C>        
Real estate:                                                                               
  One- to four-                                                                            
   family..........   $  849      16.51%       37.70%     $1,269      41.57%        42.85% 
  Multi-family.....    2,139      41.60        33.21         951      31.15         31.96  
  Commercial.......    1,976      38.43        27.27         783      25.65         23.58  
  Construction and                                                                         
   land............      165       3.21         1.51          50       1.63          1.43  
Consumer...........       13       0.25         0.31          --                     0.18  
                      ------     ------       ------      ------     ------        ------  
     Total.........   $5,142     100.00%      100.00%     $3,053     100.00%       100.00% 
                      ======     ======       ======      ======     ======        ======  
</TABLE> 

Investment Activities
- ---------------------

     Federally chartered savings institutions such as the Bank are authorized to
invest in various types of liquid assets, including U.S. Treasury obligations,
securities of various federal agencies, certificates of deposit of insured banks
and savings institutions, bankers' acceptances, repurchase agreements and
federal funds. Subject to various restrictions, federally chartered savings
institutions may also invest their assets in commercial paper, investment-grade
corporate debt securities and mutual funds whose assets conform to the
investments that a federally chartered savings institution is otherwise
authorized to make directly. Additionally, the Bank must maintain minimum levels
of investment as liquid assets under OTS regulations. See "Supervision and
Regulation--Federal Savings Institution Regulation--Liquidity." Historically,
the Bank has maintained liquid assets above the minimum OTS requirements and at
a level considered to be adequate to meet its normal daily activities.

     The investment policy of the Bank, as established by the Board of 
Directors, attempts to provide for and maintain liquidity, generate a favorable 
return on investments without incurring undue interest rate and credit risk, and
complement the Bank's lending activities. Specifically, the Bank's policies 
generally limit investments to government and federal agency-backed securities 
and other non-government guaranteed securities, including corporate debt 
obligations, that are investment grade. The Bank's policies provide the 
authority to invest in mortgage-backed securities guaranteed by the U.S. 
government and agencies thereof. The Bank's policies provide that all investment

                                      11
<PAGE>
 
purchases between $3.0 million and $10.0 million must be approved by two
officers of the Investment Committee (either the President, Chief Financial
Officer or Chief Lending Officer) while all investment purchases exceeding $10.0
million require the approval of two officers of the Investment Committee and two
outside directors of the Asset/Liability Committee and must be ratified by the
Board of Directors. At December 31, 1996, the Bank had no federal funds sold and
had short-term investments consisting of $23.0 million in money market mutual
funds.

     At December 31, 1996, the Bank had $3.0 million in U.S. Treasury and agency
securities. The Bank's mortgage-backed security ("MBS") portfolio consists of
seasoned fixed-rate and balloon MBSs, longer term fixed-rate securities and
adjustable-rate securities. At December 31, 1996, all of the Bank's MBSs were
insured or guaranteed by either the Federal National Mortgage Association or
Federal Home Loan Mortgage Corporaton, including a cost basis of $34.4 million
in MBSs available for sale. Investments in MBSs involve a risk that actual
prepayments will be greater than estimated prepayments over the life of the
security, which may require adjustments to the amortization of any premium or
accretion of any discount relating to such instruments thereby reducing the net
yield on such securities. There is also reinvestment risk associated with the
cash flows from such securities. In addition, the market value of such
securities may be adversely affected by changes in interest rates.

     The following tables set forth the carrying values and estimated fair 
values of the Bank's investment portfolio at the dates indicated.
<TABLE> 
<CAPTION> 
                                               At December 31, 1996   At December 31, 1995   At December 31, 1994
                                               ---------------------  ---------------------  ---------------------
                                               Amortized  Estimated   Amortized  Estimated   Amortized  Estimated
                                                 cost     fair value    cost     fair value    cost     fair value
                                               ---------  ----------  ---------  ----------  ---------  ----------
                                                                          (In thousands)
<S>                                            <C>        <C>         <C>        <C>         <C>        <C> 
Securities available for sale:
  U.S. Treasury and agency securities......     $ 2,982    $ 2,968     $ 2,972    $ 2,960     $ 6,922    $ 6,426
  Mortgage-backed securities...............      34,431     34,070      41,438     40,914      34,948     33,243
                                                -------    -------     -------    -------     -------    -------
    Total debt securities..................      37,413     37,038      44,410     43,874      41,870     39,669
  Equity securities (money market funds)...      23,000     23,000       3,000      3,000      11,000     11,000
                                                -------    -------     -------    -------     -------    -------
    Total..................................     $60,413    $60,038     $47,410    $46,874     $52,870    $50,669
                                                =======    =======     =======    =======     =======    =======
<CAPTION> 
                                               At December 31, 1996   At December 31, 1995   At December 31, 1994
                                               ---------------------  ---------------------  ---------------------
                                               Amortized  Estimated   Amortized  Estimated   Amortized  Estimated
                                                 cost     fair value    cost     fair value    cost     fair value
                                               ---------  ----------  ---------  ----------  ---------  ----------
                                                                          (In thousands)
<S>                                            <C>        <C>         <C>        <C>         <C>        <C> 
Securities held to maturity:
  U.S. Treasury and agency securities.....     $    --    $    --     $    --    $    --     $ 1,000    $   970
  Mortgage-backed securities..............      17,969     17,493      20,787     20,558      97,370     90,719
                                               -------    -------     -------    -------     -------    -------
    Total.................................     $17,969    $17,493     $20,787    $20,558     $98,370    $91,689
                                               =======    =======     =======    =======     =======    =======
</TABLE> 
                                      12
<PAGE>
 
     The contractual maturities of debt securities held to maturity and 
available for sale at December 31, 1996 were as follows:
<TABLE> 
<CAPTION> 
                                     Held to maturity       Available for sale
                                  ----------------------  ----------------------
                                  Amortized   Estimated   Amortized   Estimated
                                    cost      fair value    cost      fair value
                                  ---------   ----------  ---------   ----------
                                                  (In thousands)
<S>                               <C>         <C>         <C>         <C> 
Due from one year to five years..  $    --      $    --    $21,438     $21,041
Due from five to ten years.......       --           --      3,417       3,389
Due after ten years..............   17,969       17,493     12,558      12,608
                                   -------      -------    -------     -------
                                   $17,969      $17,493    $37,413     $37,038
                                   =======      =======    =======     =======
</TABLE> 
SOURCES OF FUNDS

General
- -------

     Deposits, loan repayments and prepayments, proceeds from the sales of 
loans, cash flows generated from operations and FHLB advances are the primary 
sources of the Bank's funds for use in lending, investing and for other general 
purposes.

Deposits
- --------

     The Bank offers a variety of deposit accounts with a range of interest 
rates and terms. The Bank's deposits consist of checking accounts, money market
accounts, passbook accounts and certificates of deposit. For 1996, certificates 
of deposit constituted 78.1% of total deposits. The flow of deposits is 
influenced significantly by general economic conditions, changes in money market
rates, prevailing interest rates and competition. The Bank's deposits are 
obtained predominantly from the areas in which its branch offices are located. 
The Bank relies primarily on customer service, aggressive marketing and 
cross-selling to customers and prospects to attract and retain these deposits. 
However, market interest rates and products, and rates offered by competing 
financial institutions significantly affect the Bank's ability to grow and 
retain deposits. See Note G of the Notes to Consolidated Financial Statements 
for a discussion of the type of deposits accounts offered by the Bank. The Bank 
does not currently accept brokered deposits.

     The following table represents the deposit activity of the Bank for the 
periods indicated:
<TABLE>
<CAPTION>
                                                For the Years Ended December 31,

                                                  1996        1995       1994
                                                --------    --------    -------
                                                         (In thousands)
<S>                                             <C>         <C>         <C>
Net deposits (withdrawals)..................... $(11,846)   $(16,506)   $14,555
Interest credited on deposit accounts..........   18,068      18,539     14,184
                                                --------    --------    -------
Total increase (decrease) in deposit accounts.. $  6,222    $  2,033    $28,739
                                                ========    ========    =======
</TABLE>
                                      13
<PAGE>
 
     At December 31, 1996, the Bank had $56.2 million in certificate accounts 
in amounts of $100,000 or more, consisting of 483 accounts, maturing as follows:
<TABLE> 
<CAPTION> 
                                                  Weighted
                                                   Average
     Maturity Period                   Amount       Rate
     -------------------------------  --------    --------
                                      (Dollars in thousands)
     <S>                              <C>         <C> 
     Three months or less...........  $ 8,252         5.39%
     Over three through six months..   10,443         5.45
     Over six through 12 months.....   22,435         5.64
     Over 12 months.................   15,104         6.04
                                      -------         ----
              Total.................  $56,234         5.67%
                                      =======         ====
</TABLE> 
     The following table sets forth the distribution of the Bank's average 
deposit accounts for the periods indicated and the weighted average interest 
rates on each category of deposits presented.
<TABLE> 
<CAPTION> 
                                                                 For the Years Ended December 31,
                                 -------------------------------------------------------------------------------------------------
                                                1996                            1995                             1994
                                 ----------------------------------  ----------------------------   -------------------------------
                                              Percent of                      Percent of                     Percent of
                                                Total     Weighted              Total    Weighted              Total     Weighted
                                   Average    Average     Average    Average   Average    Average   Average   Average     Average
                                   Balance    Deposits     Rate      Balance   Deposits    Rate     Balance   Deposits     Rate
                                  ---------   ----------  --------   -------  ---------- --------   -------  ----------  --------
                                                                         (Dollars in thousands)
<S>                                <C>        <C>         <C>        <C>      <C>        <C>       <C>       <C>         <C> 
Money market savings accounts.     $  23,281      6.21%     2.92%    $ 25,874    6.80%    3.01%    $ 45,575    12.83%     3.04%
Passbook accounts.............        32,222      8.59      2.65       38,168   10.03     3.34       51,622    14.53      3.74
NOW accounts..................        24,453      6.52      1.42       24,847    6.53     1.94       24,662     6.94      2.11
Noninterest-bearing accounts..         9,143      2.43       --         6,727    1.77       --        5,142     1.45        --
                                    --------    ------               --------  ------              --------   ------
  Total.......................        89,099     23.75      2.16       95,616   25.13     2.65      127,001    35.75      3.02
Certificate accounts:
  Less than six months........         6,907      1.84      3.49        3,164    0.83     3.73        7,905     2.22      2.09
  Over six through 12 months..        83,074     22.15      5.00      138,355   36.35     5.57       78,819    22.18      4.39
  Over 12 through 24 months...       100,613     26.82      6.19       41,598   10.93     5.41       37,194    10.47      4.92
  Over 24 months..............        28,138      7.50      6.30       32,132    8.44     5.84       33,350     9.39      6.11
  IRA/KEOGH...................        67,305     17.94      5.60       69,742   18.32     5.81       71,028    19.99      4.80
                                    --------    ------               --------  ------              --------   ------
   Total certificate
    accounts..................       286,037     76.25      5.66      284,991   74.87     5.61      228,296    64.25      4.53
                                    --------    ------               --------  ------              --------   ------
   Total average deposits.....      $375,136    100.00%     4.82%    $380,607  100.00%    4.87%    $355,297   100.00%     3.99%
                                    ========    ======               ========  ======              ========   ======
</TABLE> 
     The following table presents, by various rate categories, the amount of 
certificate accounts outstanding at the dates indicated and the periods to 
maturity of the certificate accounts outstanding at December 31, 1996.
<TABLE> 
<CAPTION> 
                                   Period to Maturity from December 31, 1996                           At December 31,
                        ---------------------------------------------------------------------     ------------------------ 
                                                 Two to        
                        Less than     One to     Three    Three to     Four to
                        One Year     Two Years   Years   Four Years   Five Years      1996          1995         1994
                        ---------    ---------   ------  ----------   ----------    --------      --------    ---------
                                                              (Dollars in thousands)
<S>                     <C>          <C>         <C>     <C>          <C>          <C>           <C>          <C> 
Certificate accounts:
0 to 4.00%............. $     10      $    --     $   --   $   --      $   --      $     10      $  1,998     $ 14,592
4.01 to 6.00%..........  200,811       42,954      2,421      469         278       246,933       186,168      222,752
6.01 to 8.00%..........   32,408       16,256      2,776      904       1,254        53,598        97,311       33,677
Over 8.00%.............       --           --         --       --          --            --            --          320
                        --------      -------     ------   ------      ------      --------      --------     --------
   Total............... $233,229      $59,210     $5,197   $1,373      $1,532      $300,541      $285,477     $271,341
                        ========      =======     ======   ======      ======      ========      ========     ========
</TABLE> 
                                      14

<PAGE>
 
Borrowings
- ----------

     From time to time, the Bank has obtained advances from the FHLB as an
alternative to deposit funds and may make greater use of such funds in the
future as part of its operating strategy. These advances are collateralized
primarily by certain of the Bank's mortgage loans and MBSs and secondarily by
the Bank's investment in capital stock of the FHLB. Such advances are made
pursuant to several different credit programs, each of which has its own
interest rate and range of maturities. The maximum amount that FHLB will advance
to member institutions, including the Bank, fluctuates from time to time in
accordance with the policies of the OTS and the FHLB. During 1996, the Bank
increased its borrowings by a net of $23.0 million. At December 31, 1996, the
Bank had $62.5 million in outstanding advances from the FHLB and no other
borrowings. Of these borrowings, $24.5 million mature in 1997, $30.0 million
mature in 1998 and $8.0 million mature in 1999. The interest rates payable by
the Bank on its borrowings at December 31, 1996 range from 5.51% to 8.29%.

     The following table sets forth certain information regarding the Bank's
borrowed funds at the dates and for the periods indicated:

<TABLE> 
<CAPTION> 
                                      At or For the Years Ended December 31,
                                      --------------------------------------
                                         1996          1995         l994
                                      ---------     ---------    ---------
                                                 (Dollars in thousands)
<S>                                   <C>           <C>          <C> 
FHLB advances:
Average balance outstanding..........  $39,563       $51,734      $70,437
Maximum amount outstanding at any
 month-end during the period.........  $62,500       $61,500      $79,700
Balance outstanding at end of period.  $62,500       $39,500      $61,500
Weighted average interest rate
 during the period...................     5.96%         5.44%        5.13%
Weighted average interest rate at
 end of period.......................     6.19%         5.70%        5.30%
</TABLE>
 
SUPERVISION AND REGULATION

General
- -------

     The Bank is subject to extensive regulation, examination and supervision by
the OTS, as its chartering agency, and by the FDIC, as the insurer of its
deposits. The Bank is a member of the Federal Home Loan Bank System and its
deposit accounts are insured up to applicable limits by the SAIF fund of the
FDIC. The Bank is required to file reports with the OTS and the FDIC concerning
its activities and financial condition, in addition to obtaining regulatory
approvals prior to entering into certain transactions such as mergers with, or
acquisitions of, other financial institutions. There are periodic examinations
by the OTS and the FDIC to test the Bank's compliance with various regulatory
requirements. These types of regulation and supervision establish a
comprehensive framework of activities in which an institution such as the Bank
may engage, and is intended primarily for the protection of the insurance fund
and depositors. This structure also gives the regulatory authorities extensive
discretion in connection with their supervisory and enforcement activities and
examination policies, including policies with respect to the classification of
assets and the establishment of adequate loan loss reserves for regulatory
purposes. Any change in such policies, whether by the OTS, the FDIC or the
Congress, could have a material adverse impact on the Bank and its operations.

     Any change in the regulatory structure or the statutes or regulations
applicable to the Bank, whether by the OTS, the FDIC or the Congress, could have
a material impact on the Bank and its operations. Congress is expected to
consider in 1997 the elimination of the federal thrift charter and the
abolishment of the OTS. The results of such consideration, including possible
enactment of legislation, is uncertain. Therefore, the Bank is unable to
determine the extent to which the results of such consideration or possible
legislation, if enacted, would affect its business.
                                      15

<PAGE>
 
     Certain of the regulatory requirements applicable to the Bank are referred
to below or elsewhere herein. The descriptions of statutory provisions and
regulations applicable to savings institutions set forth herein do not purport
to be complete descriptions of such statutes and regulations or their actual or
potential effects on the Bank, and are qualified in their entirety by reference
to such statutes and regulations.

Federal Savings Institution Regulation
- --------------------------------------

     Business Activities. The activities of federal savings institutions are
governed by the Home Owners' Loan Act, as amended (the "HOLA") and, in certain
respects, the Federal Deposit Insurance Act ("FDI Act"), and the regulations
issued by the various federal banking agencies to implement these statutes.
These laws and regulations delineate the nature and extent of the activities in
which federal savings institutions such as the Bank may engage. In particular,
many types of lending authority for federal savings institutions, e.g.,
commercial, non-residential real property loans and consumer loans, are limited
to a specified percentage of the institution's capital or assets.

     Loans to One Borrower. Under the HOLA, savings institutions are generally
subject to the national bank limit on loans to one borrower. Generally, this
limit is 15% of the Bank's unimpaired capital and surplus (as of December 31,
1996 this amount was $6.4 million) plus an additional 10% of unimpaired capital
and surplus, if such loan is secured by readily-marketable collateral, which is
defined to include certain financial instruments and gold bullion, although
management generally does not make loans in excess of $2.0 million. At December
31, 1996, the Bank's largest aggregate amount of loans to one borrower was $2.4
million and the second largest borrower had an aggregate balance of $2.3
million.

     QTL Test. The HOLA requires savings institutions to meet a QTL test. Under
the QTL test, a savings institution is required to maintain at least 65% of its
"portfolio assets" (total assets less: (i) specified liquid assets up to 20% of
total assets; (ii) intangibles, including goodwill; and (iii) the value of
property used to conduct business) in certain "qualified thrift investments"
(primarily residential mortgages and related investments, including certain
mortgage-backed and related securities) in at least nine months out of each 12-
month period. A savings institution that fails the QTL test must either convert
to a bank charter or operate under certain restrictions. As of December 31,
1996, the Bank maintained 73.2% of its portfolio assets in qualified thrift
investments and, therefore, met the QTL test. Recent legislation has expanded
the extent to which education loans, credit card loans and small business loans
may be considered as "qualified thrift investments."

     Nonresidential Real Estate Loans. OTS regulations impose limitations on the
Bank's ability to make loans secured by nonresidential real estate, which
includes commercial real estate but does not include multi-family residential
real estate. Under the OTS regulations, an institution such as the Bank would be
limited to holding loans on the security of nonresidential real estate to a
maximum of 400% of total capital. In the case of the Bank, 400% of total capital
equaled $140.4 million at December 31, 1996. As of such date, the Bank held
$120.0 million in nonresidential real estate loans. The Bank may in the future
sell or participate out new or existing loans in this category in order to
maintain compliance with the limit. The OTS regulations permit lending in excess
of the prescribed limit if the OTS finds that such lending "will not present a
significant risk to the safe and sound operation of the association and is
consistent with prudent operating practices." There can be no assurance that the
OTS would make such a finding in the case of the Bank.

     Limitation on Capital Distributions. OTS regulations impose limitations on
all capital distributions by savings institutions, such as cash dividends,
payments to repurchase or otherwise acquire shares, payments to shareholders of
another institution in a cash-out merger and other distributions charged against
capital. The rule establishes three tiers of institutions, which are based
primarily on an institution's capital level. An institution that exceeds all
fully phased-in regulatory capital requirements before and after a proposed
capital distribution and has not been advised by the OTS that it is in need of
more than normal supervision, could, after prior notice to, but without the
approval of the OTS, make capital distributions during a calendar year equal to
the greater of: (i) 100% of its net earnings to date during the calendar year
plus the amount that would reduce by one-half its "surplus capital ratio" (the
excess capital over its fully phased-in capital requirements) at the beginning
of the calendar year; or (ii) 75% of its

                                      16


<PAGE>
 
net earnings for the previous four quarters. Any additional capital
distributions would require prior OTS approval. In the event an institution's
capital fell below its capital requirements or the OTS notified it that it was
in need of more than normal supervision, the institution's ability to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed capital distribution by any institution, which would otherwise be
permitted by the regulation, if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

     Liquidity. The Bank is required to maintain an average daily balance of
specified liquid assets equal to a monthly average of not less than a specified
percentage (currently 5%) of its net withdrawable deposit accounts plus short-
term borrowings. OTS regulations also require each savings institution to
maintain an average daily balance of short-term liquid assets at a specified
percentage (currently 1%) of the total of its net withdrawable deposit accounts
and borrowings payable in one year or less. Monetary penalties may be imposed
for failure to meet these liquidity requirements. The Bank's average liquidity
ratio for December 31, 1996 was 11.11%, which exceeded the then applicable
requirements.

     Assessments. Savings institutions are required by regulation to pay
assessments to the OTS to fund the agency's operations. The general assessment,
paid on a semi-annual basis, is computed upon the savings institution's total
assets, including consolidated subsidiaries, as reported in the Bank's latest
quarterly Thrift Financial Report. The assessments paid by the Bank for the
years ended December 31, 1996 and 1995 totaled $105,100 and $134,500,
respectively.

     Branching. OTS regulations permit federally chartered savings institutions
to branch nationwide under certain conditions. Generally, federal savings
institutions may establish interstate networks and geographically diversify
their loan portfolios and lines of business. The OTS authority preempts any
state law purporting to regulate branching by federal savings institutions.

     Transactions with Related Parties. The Bank's authority to engage in
transactions with related parties or "affiliates" (i.e., any company that
controls or is under common control with an institution) is limited by Sections
23A and 23B of the Federal Reserve Act ("FRA"). Section 23A limits the aggregate
amount of covered transactions with any individual affiliate to 10% of the
capital and surplus of the savings institution and also limits the aggregate
amount of transactions with all affiliates to 20% of the savings institution's
capital and surplus. Certain transactions with affiliates are required to be
secured by collateral in an amount and of a type described in Section 23A and
the purchase of low quality assets from affiliates is generally prohibited.
Section 23B generally requires that certain transactions with affiliates,
including loans and asset purchases, must be on terms and under circumstances,
including credit standards, that are substantially the same or at least as
favorable to the institution as those prevailing at the time for comparable
transactions with non-affiliates companies. Notwithstanding Sections 23A and
23B, savings institutions are prohibited from lending to any affiliate that is
engaged in activities that are not permissible for bank holding companies under
Section 4(c) of the Bank Holding Company Act ("BHC Act"). Further, no savings
institution may purchase the securities of any affiliate other than a
subsidiary.

     The Bank's authority to extend credit to executive officers, directors and
10% shareholders, as well as entities controlled by such persons, is currently
governed by Sections 22(g) and 22(h) of the FRA, and Regulation O thereunder.
Among other things, these regulations require that such loans to be made on
terms and conditions substantially the same as those offered to unaffiliated
individuals and not involve more than the normal risk of repayment. Regulation O
also places individual and aggregate limits on the amount of loans the Bank may
make to such persons based, in part, on the Bank's capital position, and
requires certain board approval procedures be followed. The OTS regulations,
with certain minor variances, apply Regulation O to savings institutions.

     Enforcement. Under the FDI Act, the OTS has primary enforcement
responsibility over savings institutions and has the authority to bring action
against all "institution-affiliated parties," including shareholders, and any
attorneys, appraisers and accountants who knowingly or recklessly participate in
wrongful action likely to have an adverse effect on an insured institution.
Formal enforcement action may range from the issuance of a capital directive or
cease and desist order to removal of officers or directors, receivership,
conservatorship or termination of deposit

                                      17

<PAGE>
 
insurance. Civil penalties cover a wide range of violations and can amount to
$25,000 per day, or $1 million per day in especially egregious cases. Under the
FDI Act, the FDIC has the authority to recommend to the Director of the OTS that
enforcement action be taken with respect to a particular savings institution. If
action is not taken by the Director, the FDIC has authority to take such action
under certain circumstances. Federal and state law also establish criminal
penalties for certain violations.

      Standards for Safety and Soundness. The FDI Act requires each federal
banking agency to prescribe for all insured depository institutions standards
relating to, among other things, internal controls, information systems and
audit systems, loan documentation, credit underwriting, interest rate risk
exposure, asset growth, compensation, fees and benefits and such other
operational and managerial standards as the agency deems appropriate. The
federal bank regulatory agencies have adopted final regulations and Interagency
Guidelines Establishing Standards for Safety and Soundness ("Guidelines") to
implement these safety and soundness standards. The Guidelines set forth the
safety and soundness standards that the agencies use to identify and address
problems at insured depository institutions before capital becomes impaired. The
Guidelines address internal controls and information systems; internal audit
system; credit underwriting; loan documentation; interest rate risk exposure;
asset growth; asset quality; earnings; and compensation, fees and benefits. If
the appropriate federal banking agency determines that an institution fails to
meet any standard prescribed by the Guidelines, the agency may require the
institution to submit to the agency an acceptable plan to achieve compliance
with the standard, as required by the FDI Act. The final regulation establishes
deadlines for the submission and review of such safety and soundness compliance
plans.

      Capital Requirements. The OTS capital regulations require savings
institutions to meet three capital standards: a 1.5% tangible capital standard,
a 3% leverage (core capital) ratio and an 8% risk-based capital standard. Core
capital is defined as common shareholders' equity (including retained earnings),
certain noncumulative perpetual preferred stock and related surplus, minority
interests in equity accounts of consolidated subsidiaries less intangibles other
than certain purchased mortgage servicing rights ("PMSRs") and credit card
relationships. The OTS regulations also require that, in meeting the leverage
ratio, tangible and risk-based capital standards, institutions generally must
deduct investments in and loans to subsidiaries engaged in activities not
permissible for a national bank. In addition, the OTS prompt corrective action
regulation provides that a savings institution that has a leverage capital ratio
of less than 4% (3% for institutions receiving the highest CAMEL examination
rating) will be deemed to be "undercapitalized" and may be subject to certain
restrictions. See "Supervision and Regulation--Prompt Corrective Regulatory
Action."

      The risk-based capital standard for savings institutions requires the
maintenance of total capital (which is defined as core capital and supplementary
capital) to risk-weighted assets of 8%. In determining the amount of risk-
weighted assets, all assets, including certain off-balance sheet assets, are
multiplied by a risk-weight of 0% to 100%, as assigned by the OTS capital
regulation based on the risks OTS believes are inherent in the type of asset.
The components of supplementary capital currently include cumulative preferred
stock, long-term perpetual preferred stock, mandatory convertible securities,
subordinated debt and intermediate preferred stock and, within specified limits,
the allowance for loan and lease losses. Overall, the amount of supplementary
capital included as part of total capital cannot exceed 100% of core capital.

      The OTS has incorporated an interest rate risk component in its regulatory
capital rule. The final interest rate risk rule also adjusts the risk-weighting
for certain mortgage derivative securities. Under the revised rule, savings
institutions with "above normal" interest rate risk exposure would be subject to
a deduction from total capital for purposes of calculating their risk-based
capital requirements. An institution's interest rate risk is measured by the
decline in net portfolio value of its assets (i.e., the difference between
incoming and outgoing discounted cash flows from assets, liabilities and off-
balance sheet contracts) that would result from a hypothetical 200-basis point
increase or decrease in market interest rates divided by the estimated economic
value of the bank's assets, as calculated in accordance with guidelines set
forth by the OTS. An institution whose measured interest rate risk exposure
exceeds 2% must deduct an interest rate component in calculating its total
capital under the risk-based capital rule. The interest rate risk component is
an amount equal to one-half of the difference between an institution's measured
interest

                                      18

<PAGE>
 
rate risk and 2%, multiplied by the estimated economic value of the bank's
assets. That dollar amount is deducted from total capital in calculating
compliance with the risk-based capital requirement. Under the rule, there is a
lag between the reporting date of an institution's financial data and the
effective date for the new capital requirement based on that data. An
institution with assets of less than $300 million and risk-based capital ratios
in excess of 12% is not subject to the interest rate risk component, unless the
OTS determines otherwise. The rule also provides that the Director of the OTS
may waive or defer a bank's interest rate risk component on a case-by-case
basis. The OTS has postponed indefinitely the date that the component will first
be deducted from an institution's total capital to provide it with an
opportunity to review the interest rate risk approaches taken by the other
federal banking agencies.

     According to an Interest Rate Risk Exposure Report prepared by the OTS
utilizing the above-described interest rate risk simulation model, as of
December 31, 1996, the Bank's sensitivity to rising interest rates was deemed to
require additional capital. In an immediate and sustained 200 basis point
increase in market interest rates, the change in the Bank's ratio of NPV to the
present value of its assets was estimated to be a negative 2.54% as of such
date. According to the OTS Exposure Report, the interest rate risk component was
$1.4 million at June 30, 1996, $1.7 million at September 30, 1996 and $1.5
million at December 31, 1996. Under the pending OTS capital deduction policy,
the Bank would be permitted to deduct the lowest of these three components or
$1.4 million. If the Bank had been required to deduct this amount from its risk-
based capital at December 31, 1995, its risk-based capital ratio would have been
reduced from 11.3% to 10.9%. See "Supervision and Regulation--Prompt Corrective
Regulatory Action." At December 31, 1996, the Bank met each of its capital
requirements, in each case on a fully phased-in basis.

Prompt Corrective Regulatory Action
- -----------------------------------

     Provisions of the FDI Act enacted in 1991 require each federal banking
agency, including the OTS, to take prompt corrective action to resolve the
problems of insured depository institutions, including but not limited to those
that fall below one or more prescribed minimum capital ratios. The FDI Act
requires each federal banking agency to promulgate regulations defining the
following five categories in which an insured depository institution will be
placed, based on the level of its capital ratios: well capitalized, adequately
capitalized, undercapitalized, significantly undercapitalized and critically
undercapitalized.

     In September 1992, the federal banking agencies, including the OTS, issued
uniform final regulations implementing the prompt corrective action provisions
of the FDI Act. Under such regulations, an insured depository institution will
be classified in the following categories:

   . "well capitalized" if it (i) has total risk-based capital of 10% or
     greater, Tier 1 risk-based capital of 6% or greater and a leverage ratio of
     5% or greater and (ii) is not subject to an order, written agreement,
     capital directive or prompt corrective action directive to meet and
     maintain a specific capital level for any capital measure;

   . "adequately capitalized" if it has total risk-based capital of 8% or
     greater, Tier 1 risk-based capital of 4% or greater and a leverage ratio of
     4% or greater (or a leverage ratio of 3% or greater if the institution is
     rated composite 1 under the applicable regulatory rating system in its most
     recent report of examination);

   . "undercapitalized" if it has total risk-based capital that is less than 8%,
     Tier 1 risk-based capital that is less than 4% or a leverage ratio that is
     less than 4% (or a leverage ratio that is less than 3% if the institution
     is rated composite 1 under the applicable regulatory rating system in its
     most recent report of examination);

   . "significantly undercapitalized" if it has total risk-based capital that is
     less than 6%, Tier 1 risk-based capital that is less than 3% or a leverage
     ratio that is less than 3%; and

   . "critically undercapitalized" if it has a ratio of tangible equity to total
     assets that is equal to or less than 2%.

                                      19



<PAGE>
 
An institution that, based upon its capital levels, is classified as "well
capitalized," "adequately capitalized" or "undercapitalized" may be treated as
though it were in the next lower capital category if the appropriate federal
banking agency, after notice and opportunity for hearing, determines that an
unsafe or unsound condition or an unsafe or unsound practice warrants such
treatment. At each successive lower capital category, an insured depository
institution is subject to more restrictions. The federal banking agencies,
however, may not treat an institution as "critically undercapitalized" unless
its capital ratio actually warrants such treatment.

     The law prohibits insured depository institutions from paying management
fees to any controlling persons or, with certain limited exceptions, making
capital distributions if after such transaction the institution would be
undercapitalized. If an insured depository institution is undercapitalized, it
will be closely monitored by the appropriate federal banking agency, subject to
asset growth restrictions and required to obtain prior regulatory approval for
acquisitions, branching and engaging in new lines of business. Any
undercapitalized depository institution must submit an acceptable capital
restoration plan to the appropriate federal banking agency within 45 days after
becoming undercapitalized. The appropriate federal banking agency cannot accept
a capital plan unless, among other things, it determines that the plan (i)
specifies the steps the institution will take to become adequately capitalized,
(ii) is based on realistic assumptions and (iii) is likely to succeed in
restoring the depository institution's capital. In addition, each company
controlling an undercapitalized depository institution must guarantee that the
institution will comply with the capital plan until the depository institution
has been adequately capitalized on an average basis during each of four
consecutive calendar quarters and must otherwise provide adequate assurances of
performance. The aggregate liability of such guarantee is limited to the lesser
of (a) an amount equal to 5% of the depository institution's total assets at the
time the institution became undercapitalized or (b) the amount which is
necessary to bring the institution into compliance with all capital standards
applicable to such institution as of the time the institution fails to comply
with its capital restoration plan. Finally, the appropriate federal banking
agency may impose any of the additional restrictions or sanctions that it may
impose on significantly undercapitalized institutions if it determines that such
action will further the purpose of the prompt correction action provisions.

     An insured depository institution that is significantly undercapitalized,
or is undercapitalized and fails to submit, or in a material respect to
implement, an acceptable capital restoration plan, is subject to additional
restrictions and sanctions. These include, among other things: (i) a forced sale
of voting shares to raise capital, or, if grounds exist for appointment of a
receiver or conservator, a forced merger; (ii) restrictions on transactions with
affiliates; (iii) further limitations on interest rates paid on deposits; (iv)
further restrictions on growth or required shrinkaqe; (v) modification or
termination of specified activities; (vi) replacement of directors or senior
executive officers; (vii) prohibitions on the receipt of deposits from
correspondent institutions; (viii) restrictions on capital distributions by the
holding companies of such institutions; (ix) required divestiture of
subsidiaries by the institution; or (x) other restrictions as determined by the
appropriate federal banking agency. Although the appropriate federal banking
agency has discretion to determine which of the foregoing restrictions or
sanctions it will seek to impose, it is required to force a sale of voting
shares or merger, impose restrictions on affiliate transactions and impose
restrictions on rates paid on deposits unless it determines that such actions
would not further the purpose of the prompt corrective action provisions. In
addition, without the prior written approval of the appropriate federal banking
agency, a significantly undercapitalized institution may not pay any bonus to
its senior executive officers or provide compensation to any of them at a rate
that exceeds such officer's average rate of base compensation during the 12
calendar months preceding the month in which the institution became
undercapitalized.

     Further restrictions and sanctions are required to be imposed on insured
depository institutions that are critically undercapitalized. For example, a
critically undercapitalized institution generally would be prohibited from
engaging in any material transaction other than in the ordinary course of
business without prior regulatory approval and could not, with certain
exceptions, make any payment of principal or interest on its subordinated debt
beginning 60 days after becoming critically undercapitalized. Most importantly,
however, except under limited circumstances, the appropriate federal banking
agency, not later than 90 days after an insured depository institution becomes
critically undercapitalized, is required to appoint a conservator or receiver
for the institution. The board of directors of an insured depository institution
would not be liable to the institution's shareholders or creditors for
consenting in good faith to the appointment of a receiver or conservator or to
an acquisition or merger as required by the regulator.

                                      20
<PAGE>
 
     As of December 31, 1996, the Bank's ratio of total capital to risk-weighted
assets was 11.3%, its ratio of Tier 1 capital to risk-weighted assets was 10.1%
and its ratio of Tier 1 capital to adjusted total assets was 7.2%. Under the
prompt corrective action categories discussed above, the Bank is considered to
be well capitalized as of December 31, 1996.

     Insured depository institutions, such as the Bank, and their institution-
affiliated parties may be subject to potential enforcement actions for unsafe or
unsound practices in conducting their businesses or for violations of law, rules
or regulations, including a failure to meet regulatory capital requirements.
Depending on the severity of the unsafe or unsound practice or violation,
enforcement actions may include a requirement that the Bank file a capital
restoration plan, a requirement that the Bank take additional actions to comply
with the capital restoration plan, the issuance of a cease and desist order, the
issuance of a capital directive, the imposition of civil money penalties on the
Bank and certain affiliated parties, the imposition of such operating
restrictions as the OTS deems appropriate at the time, such other actions by the
OTS as it may be authorized or required to take under applicable statutes and
regulations and, under certain circumstances, the appointment of a conservator
or receiver for the Bank. In the event of a liquidation of the Bank, the
interests of the holders of the Common Stock will be subordinate to the
interests of, among others, creditors of the Bank, including depositors.
Historically, with few exceptions, equity holders of financial institutions such
as the Bank have not obtained any recovery for their investment following the
appointment of a conservator or a receiver. See "Supervision and Regulation--
Federal Savings Institution Regulation--Enforcement."

Insurance of Deposit Accounts
- -----------------------------

     Deposits of the Bank are presently insured by the SAIF. Both the SAIF and
the BIF (the deposit insurance fund that covers most commercial bank deposits)
are statutorily required to be capitalized to a ratio of 1.25% of insured
reserve deposits. Until recently, members of the SAIF and BIF were paying
average deposit insurance premiums of between 24 and 25 basis points. The BIF
met the required reserve in 1995, whereas the SAIF was not expected to meet or
exceed the required level until 2002 at the earliest. This situation was
primarily due to greater levels of prior losses in the thrift industry and the
statutory requirement that SAIF members make payments on bonds issued in the
late 1980s by the Financing Corporation ("FICO") to recapitalize the predecessor
to the SAIF.

     In view of the early satisfaction by the BIF of the target 1.25% ratio, the
FDIC ultimately adopted a new assessment rate schedule of between 0 and 27 basis
points, under which 92% of BIF members paid an annual premium of only $2,000.
With respect to SAIF member institutions, the FDIC adopted a final rule
retaining the previously existing assessment rate schedule applicable to SAIF
member institutions of 23 to 31 basis points. As long as the premium
differential continued, it could have had adverse consequences for SAIF members,
including reduced earnings and an impaired ability to raise funds in the capital
markets. In addition, SAIF members, such as the Bank, could have been placed at
a substantial competitive disadvantage to BIF members with respect to pricing of
loans and deposits and the ability to achieve lower operating costs.

     On September 30, 1996, the President signed into law the Deposit Insurance
Funds Act of 1996 (the "Funds Act") which, among other things, imposed a special
one-time assessment on SAIF-member institutions, including the Bank, to
recapitalize the SAIF. As required by the Funds Act, the FDIC imposed a special
assessment of 65.7 basis points on SAIF assessable deposits held as of March 31,
1995, payable November 27, 1996 (the "SAIF Special Assessment"). The SAIF
Special Assessment was recognized by the Bank as an expense in the quarter ended
September 30, 1996 and is generally tax deductible. The SAIF Special Assessment
recorded by the Bank amounted to $2.5 million on a pre-tax basis and $1.7
million on an after-tax basis.

     The Funds Act also spreads the obligations for payment of the FICO bonds
across all SAIF and BIF members. Beginning on January 1, 1997, BIF deposits will
be assessed for FICO payment of 1.3 basis points, while SAIF deposits will pay
6.48 basis points. Full pro rate sharing of the FICO payments between BIF and
SAIF

                                      21

<PAGE>
 
members will occur on the earlier of January 1, 2000 or the date the BIF and 
SAIF are merged. The Funds Act specifies that the BIF and SAIF will be merged on
January 1, 1999, provided no savings associations remain as of that time.

     As a result of the Funds Act, the FDIC recently voted to effectively lower 
SAIF assessment to between 0 and 27 basis points as of January 1, 1997, a range 
comparable with that of BIF members. However, SAIF members will continue to 
make the FICO payments described above. The FDIC also lowered the SAIF 
assessment schedule for the fourth quarter of 1996 to between 18 and 27 basis 
points. Management cannot predict the level of FDIC insurance assessments on an 
on-going basis, whether the savings association charter will be eliminated or 
whether the BIF and SAIF will eventually be merged.

     The Bank's assessment rate for the nine months ended September 30, 1996 was
26 basis points and the premium paid for this period was $0.8 million. A
significant increase in SAIF insurance premiums would likely have an adverse
effect on the operating expenses and results of operations of the Bank.

     Under FDI Act, insurance of deposits may be terminated by the FDIC upon a 
finding that the institution has engaged in unsafe or unsound practices, is in
an unsafe or unsound condition to continue operations or has violated any
applicable law, regulation, rule, order or condition imposed by the FDIC or OTS.
Management of the Bank does not know of any practices, condition or violation
that might lead to termination of deposit insurance.

THRIFT RECHARTERING LEGISLATION
- -------------------------------

     The Funds Act provides that the BIF and SAIF will merge on January 1, 1999 
if there are no more savings associations as of that date. That legislation also
requires that the Department of Treasury submit a report to Congress by March 
31, 1999 that makes recommendations regarding a common financial institutions 
charter, including whether the separate charters for thrifts and banks should 
be abolished. Various proposals to eliminate the federal thrift charter, create 
a uniform financial institutions charter and abolish the OTS were introduced in 
the 104th Congress. It is likely that legislation will be introduced in the 
105th Congress addressing the elimination of the savings association charter. 
However, the Bank is unable to predict whether such legislation would be enacted
and, if so, the extent to which the legislation would restrict or disrupt its 
operations.

FEDERAL HOME LOAN BANK SYSTEM
- -----------------------------

     The Bank is a member of the Federal Home Loan Bank System consisting of 12 
regional Federal Home Loan Banks, which each provide a central credit facility, 
primarily for member institutions. The Bank, as a member of the FHLB, is 
required to acquire and hold shares of capital stock in the FHLB in an amount at
least equal to 1% of the aggregate principal amount of its unpaid residential 
mortgage loans and similar obligations at the beginning of each year, or 5% of 
its advances (borrowings) from the FHLB, whichever is greater. The Bank was in 
compliance with this requirement with an investment in FHLB stock at December 
31, 1996, of $3.1 million. FHLB advances must be secured by specified types of 
collateral and all long-term advances may only be obtained for the purpose of 
providing funds for residential housing finance.

     The regional Federal Home Loan Banks are required to provide funds for the 
resolution of insolvent thrifts and contribute funds for affordable housing 
programs. These requirements could reduce the amount of dividends that these 
institutions pay to their members and could also result in higher rates of 
interest on FHLB advances. For the years ended December 31, 1996, 1995 and 1994,
dividends from the FHLB to the Bank amounted to approximately $177,000, $170,000
and $84,000, respectively. If dividends were reduced, or interest on future
FHLB advances increased, the Bank's income would likely also be reduced.
Further, there can be no assurance that the impact of recent or future
legislation on the FHLBs will not also cause a decrease in the value of the FHLB
stock held by the Bank.

                                      22
<PAGE>
 
FEDERAL RESERVE SYSTEM
- ----------------------

     The Federal Reserve Board regulations require savings institutions to
maintain non-interest-earning reserves against their transaction accounts
(primarily NOW and regular checking accounts). The Federal Reserve Board
regulations generally require that reserves be maintained against aggregate
transaction accounts as follows: for accounts aggregating $54.0 million or less
(subject to adjustment by the Federal Reserve Board) the reserve requirement is
3%: and for accounts greater than $54.0 million, the reserve requirement is $1.6
million plus 10% (subject to adjustment by the Federal Reserve Board between 8%
and 14%) against that portion of total transaction accounts in excess of $54.0
million. The first $4.2 million of otherwise reservable balances (subject to
adjustments by the Federal Reserve Board) are exempted from the reserve
requirements. The Bank is in compliance with the foregoing requirements. Because
required reserves must be maintained in the form of either vault cash, a
noninterest-bearing account at a Federal Reserve Bank or a pass-through account
as defined by the Federal Reserve Board, the effect of this reserve requirement
is to reduce the Bank's interest-earning assets. Federal Home Loan Bank System
members are also authorized to borrow from the Federal Reserve "discount
window," but Federal Reserve Board regulations require institutions to exhaust
all Federal Home Loan Bank sources before borrowing from a Federal Reserve Bank.

COMMUNITY REINVESTMENT ACT DEVELOPMENTS
- ---------------------------------------

     The Bank is subject to certain fair lending requirements and reporting
obligations involving home mortgage lending operations and Community
Reinvestment Act ("CRA") activities. The CRA generally requires the federal
banking agencies to evaluate the record of financial institutions in meeting the
credit needs of their local communities, including low and moderate income
neighborhoods. In addition to substantial penalties and corrective measures that
may be required for a violation of certain fair lending laws, the federal
banking agencies may take compliance with such laws and CRA into account when
regulating and supervising other activities. On May 4, 1995, the federal bank
regulatory agencies, including OTS, issued final regulations which changed the
manner in which they measure an institution's compliance with its CRA
obligations. The final regulations adopt a performance-based evaluation system
which bases CRA ratings on an institution's actual lending, service and
investment performance rather than the extent to which the institution conducts
needs assessments, documents community outreach or complies with other
procedural requirements.

     In addition, under the final regulations, an institution's size and
business strategy will determine the type of CRA examination that it will
receive. Large, retail-oriented institutions will be examined using a
performance-based lending, investment and service test. Small institutions will
be examined using a streamlined approach. Wholesale and limited purpose
institutions will be examined under a community development test. All
institutions have the option of being evaluated under a strategic plan
formulated with community input and pre-approved by the applicable bank
regulatory agency.

MARKET AREA AND COMPETITION

     The Bank faces substantial competition for its deposits, fee services and
loans throughout its market areas from commercial banks, other savings and loan
institutions, thrift and loan associations, credit unions, insurance companies,
real estate financing conduits, money market and mutual funds and other
investment alternatives. The Bank faces competition throughout its market areas
from local institutions, which have a large presence in the Bank's market areas,
as well as out-of-state financial institutions which have offices in the Bank's
market areas. Many of these institutions may enjoy a competitive advantage over
the Bank in terms of prior business relationships with potential borrowers or
customers; more accessible branch office locations; the ability to offer a
broader range of services; more favorable pricing alternatives or higher
interest rates on deposits; and a lower operating cost structure.

     In order to compete with these other institutions with respect to deposits
and fee services, the Bank relies principally upon local promotional activities,
personal relationships established by officers, directors and employees of the
Bank and specialized services tailored to meet the individual needs of the
Bank's customers. In addition, at

                                      23
<PAGE>
 
those four branches which serve communities with large Hispanic populations and 
the one branch which serves a large Asian population, the Bank provides 
bilingual employees.

     The following table sets forth the locations, transaction deposits and 
other information relating to the Bank's branches as of December 31, 1996:

<TABLE> 
<CAPTION> 
                                                      AT DECEMBER 31, 1996
          ----------------------   -----------    -----------------------------
                                                    TRANSACTION 
                                   DATE BRANCH       DEPOSITS         NUMBER OF
               BRANCH NAME           OPENED       (IN THOUSANDS)      ACCOUNTS
          ----------------------   -----------    --------------     ----------
          <S>                      <C>            <C>                <C> 
          Highland Park.........     1/6/69       $  16,129            5,494
          San Gabriel...........    12/1/74           9,898            2,002
          Atwater...............     8/1/79           9,851            2,803
          Palos Verdes..........     1/1/81          10,489            1,634
          Burbank...............     3/1/82           8,941            1,972
          Long Beach Lakewood...    10/1/84           3,166              995(3)
          Duarte................     7/1/80           5,373            2,383(2)
          Long Beach Marina.....     9/1/84           3,431              834(3)
          Warner Center.........     1/1/87           4,146              980
          Torrance..............     2/1/88           4,390            1,197
          Santa Monica..........     4/1/89           9,081            1,762
                                                  -------------      ---------
                                                  $  84,895           22,056
</TABLE> 

_____________________________
(1)  Transaction deposits include Passbook Accounts, Now Accounts, and Money 
     Market Accounts.
(2)  Branch sold February 21, 1997.
(3)  Branch sold March 27, 1997.

     In the lending area, the Bank focuses on niche market segments that
management believes are currently not aggressively targeted by traditional
lenders. Niche lending markets targeted by management include real estate loans
secured by multi-family residential and commercial properties. Competitors in
these lending areas have included thrift and loan associations, real estate
financing conduits, smaller insurance companies and, to a lesser extent, banks
and other savings and loan institutions. In addition, due to the Bank's loan
origination strategy involving the accessing of loan applications through
independent loan brokers, the Bank encounters competition with other potential
lenders for the services of loan brokers. Management believes that the Bank's
lending specializations, service-oriented approach and timely decision making
process provide incentives for brokers to do business with the Bank. Due to the
Bank's niche lending strategy, if one or more larger traditional lenders elects,
either directly or indirectly through a subsidiary, to pursue aggressively the
origination of the types of niche loans that the Bank currently targets, the
Bank could be exposed to significant declines in its loan originations. Such a
development would have a significant adverse effect on the Bank's ability to
increase or even maintain the level of its loan portfolio which would, in turn,
have significant adverse effects on the Bank's results of operations.
 
EMPLOYEES

     At December 31, 1996, the Bank had 120 full-time equivalent employees. None
of the Bank's employees are covered by a collective bargaining agreement.
Management believes its employees relations are satisfactory.

SUBSIDIARY ACTIVITIES

     The Bank has two subsidiaries, HFS Corporation and HI-FED Insurance Agency.
HFS Corporation, a wholly-owned subsidiary of the Bank, acts as the trustee for
deeds of trust on behalf of the Bank. At December 31,

                                      24
<PAGE>
 
1996, the assets of HFS Corporation totaled $225,000.

     HI-FED Insurance Agency acts as the Bank's representative for placing fire
insurance coverage for the Bank's mortgage loans in the event the borrower is
unable or unwilling to provide their own insurance. At December 31, 1996, the
total assets of HI-FED Insurance were $308,000 and its operations were not
material to the consolidated financial condition or consolidated results of
operations of the Bank.

FACTORS THAT MAY AFFECT FUTURE RESULTS

     The following is a discussion of certain factors that may affect the Bank's
financial condition and results and operations, and should be considered in
evaluating the Bank.

     Economic Conditions and Geographic Concentration. The Bank's operations are
     ------------------------------------------------
concentrated primarily in Southern California. As a result of this geographic
concentration, the Bank's results depend largely upon economic conditions in
Southern California and Los Angeles in particular, which have been relatively
volatile over the past several years. While the Southern California economy
recently has exhibited positive economic and employment trends, there is no
assurance that such trends will continue. A deterioration in economic conditions
could have material adverse impact on the quality of the Bank's loan portfolio
and the demand for its products and services.

     Interest Rates. The Bank anticipates that interest rate levels will 
     --------------
increase somewhat during 1997 relative to 1996. Accordingly, because the Bank
has a one-year interest rate sensitivity "gap" which is liability sensitive, the
Bank anticipates that its net interest margin may decrease somewhat in 1997
relative to 1996. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Management of Interest Rate Risk." If
interest rates vary substantially from present levels, however, the Bank's
results may differ materially from the results currently anticipated. Changes in
interest rates will influence net interest income, the growth of loans,
investments and deposits, and affect the rates received on loans and investment
securities and paid on deposits.

     Government Regulation and Monetary Policy. The banking industry is subject 
     -----------------------------------------
to extensive federal and state supervision and regulation. Significant new laws
or changes in, or repeals of, existing laws may cause the Bank's results to
differ materially. Further, federal monetary policy, particularly as implemented
through the Federal Reserve System, significantly affects credit conditions for
the Bank, primarily through open market operations in United States government
securities, the discount rate for bank borrowings and bank reserve requirements,
and a material change in these conditions would be likely to have a material
impact on the Bank's results.

     Competition. The banking and financial services business in the Bank's 
     -----------
market areas are highly competitive. The increasingly competitive environment is
a result primarily of changes in regulation, technology and product delivery
systems, and the accelerating pace of consolidation among financial services
providers. The results of the Bank may differ if circumstances affecting the
nature or level of competition change.

     Credit Quality. A significant source of risk arises from the possibility 
     --------------
that losses will be sustained because borrowers, guarantors and related parties
may fail to perform in accordance with the terms of their loans. The Bank has
adopted underwriting and credit monitoring procedures and credit policies,
including the establishment and review of the allowance for credit losses, that
management believes are appropriate to minimize this risk by assessing the
likelihood of nonperformance, tracking loan performance and diversifying the
Bank's credit portfolio. Such policies and procedures, however, may not prevent
unexpected losses that could materially adversely affect the Bank's results.

     Other Risks. From time to time, the Bank details other risks with respect 
     -----------
to its business and or financial results in its filings with the OTS.

                                      25
<PAGE>
 
ITEM 2.   PROPERTIES
      
      The Bank conducts its business through an administrative and full-service
office located in Burbank, Calfornia and ten other full service offices. The
Bank believes that its current facilities are adequate to meet the present and
immediately foreseeable needs of the Bank. The following table presents certain
information concerning the Bank's leased and owned properties:

<TABLE> 
<CAPTION> 
                                                      ORIGINAL YEAR
                                      LEASED OR         LEASED OR       DATE OF LEASE
     LOCATION                           OWNED            ACQUIRED       EXPIRATION(1)
     --------------------             ---------       -------------     --------------
     <S>                              <C>             <C>               <C>   
     Corporate Office/Burbank           Owned           June 1985             -
        601 S. Glenoaks Boulevard  
        Burbank, CA 91502 
             
     Atwater                            Owned          August 1979            -
        3355 Glendale Boulevard  
        Los Angeles, CA 90039  
           
     Highland Park                      Leased         January 1969      September 2001
        6301 North Figueroa Street  
        Los Angeles, CA 90042  

     Palos Verdes                       Leased           May 1990         August 2000
        20 Miraleste Plaza
        Palos Verdes, CA 90274  

     San Gabriel                        Owned          December 1976          - 
        835 E. Las Tunas Drive
        San Gabriel, CA 91776

     Santa Monica                       Leased           April 1989      January 1999
        1101 Montana Avenue
        Santa Monica, CA 90403

     Torrance                           Leased          February 1988     October 1997
        25345 Crenshaw Boulevard
        Torrance, CA 90505  
     
     Warner Center                      Leased           April 1992      November 2007      
        5939 Canoga Avenue
        Woodland Hills, CA 91367  
</TABLE> 
________________________
(1)  Lease expiration dates do not take into account available options to renew.

ITEM 3.   LEGAL PROCEEDINGS

     During the ordinary course of its business,the Bank is involved in various 
legal proceedings and litigation.  While no assurance can be given as to the 
likelihood of an unfavorable outcome of any such litigation or the estimated 
amount of potential loss, if any, based upon currently available information, 
the Bank does not believe that the outcome of such litigation will have a 
material adverse effect upon the operations or financial condition of the Bank.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

                                      26
<PAGE>
 
                                      PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
     
     The Common Stock began to trade on the Nasdaq Small-Cap Market on October
16, 1995 under the symbol "HBNK" and on the Nasdaq National Market on December 
29, 1995. Sandler O'Neill & Partners, L.P. acts as a market maker in the Common 
Stock on the Nasdaq National Market.  Prior to the commencement of trading on 
the Small-Cap Market, the Common Stock was eligible for quotation on the OTC 
Bulletin Board of Nasdaq, although the Bank is not aware of any securities 
broker who acted as a market maker with respect to the Common Stock during such 
time.  The Bank is aware of one securities broker who executed infrequent trades
in the Common Stock prior to the trading of the Common Stock on the Small-Cap 
Market.  Based on information provided to the Bank by such securities broker,
there were less 15,000 shares traded during 1994 at prices between $11.00 and
$15.50 per share and less than 2,000 shares traded during the six months ended 
June 30, 1995 at prices between $10.00 and 12.00 per share.  The high and low 
sales prices for trades in the Common Stock on the Small-Cap Market, from the
commencement of trading on October 16, 1995 until November 6, 1995, were $13.75
and $10.75, respectively, and the high and low sales prices for trades on the 
National Market during the fourth quarter of 1995 were $15.50 and $14.375, 
respectively.  The high and low sales prices by quarter for trades on the 
National Market during 1996 are set forth in the table below.  The closing 
sales price of the Common Stock was $17.00 per share at December 31, 1996.

<TABLE> 
<CAPTION> 
                                       1996 
                               -------------------
                               High            Low
                               ----            ---   
     <S>                      <C>            <C> 
     First Quarter            $17.00         $14.50
     Second Quarter           $17.00         $16.00
     Third Quarter            $16.25         $14.25
     Fourth Quarter           $17.50         $14.25
</TABLE> 

     The Bank paid a cash dividend of $.50 per share of Common Stock in each of 
June 1992, December 1992 and December 1993, and a cash dividend of $.40 per 
share of Common Stock in June 1993.  The Bank paid no dividends during 1994, 
1995 or 1996.  As federally chartered and insured financial institution, the 
Bank is subject to restrictions on the ability to pay cash dividends. See
"Item 1 Business--Supervision and Regulation--Federal Savings Institution
Regulation--Limitation on Capital Distributions."  As of March 17, 1997, there 
were 645 stockholders of record of the Common Stock.

                                      27
<PAGE>
 
ITEM 6.   SUMMARY SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

     The following tables present selected consolidated financial and other data
of the Bank as of and for each of the years in the five years ended December 31,
1996. The information below should be read in conjunction with, and is qualified
in its entirety by, the more detailed information included elsewhere in this 
Annual Report, including the Bank's Consolidated Financial Statements and notes 
thereto.

<TABLE>
<CAPTION>
                                                                             AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                             -----------------------------------------------------------------------
                                                                1996            1995           1994           1993            1992
                                                             -----------     ------------   ------------   ------------   ----------
                                                                          (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                          <C>          <C>               <C>            <C>            <C>
SELECTED FINANCIAL CONDITION DATA:
Total assets...............................................  $ 489,902       $ 459,961      $ 463,753      $ 488,369      $ 425,786
Securities available for sale(1)...........................     60,038          46,874         50,669             --             --
Securities held to maturity(1).............................     17,969          20,787         98,370        110,008         56,746
Loans receivable, net(2)...................................    373,545         312,994        273,023        289,397        315,684
Deposits...................................................    384,921         378,699        376,666        347,927        355,589
FHLB advances..............................................     62,500          39,500         61,500         65,425         35,465
Shareholders' equity(3)....................................     34,863          34,091         20,962         28,801         28,276
Book value per share.......................................      15.18           14.85          18.97          26.06          25.59
Loans originated and purchased during period...............    120,162          89,024         45,519         43,671         72,042

SELECTED OPERATING DATA:
Interest income............................................  $  39,638       $  38,699      $  37,476      $  40,907      $  44,368
Interest expense...........................................     20,426          21,387         17,801         17,611         20,524
                                                             -----------     ------------   ------------   ------------   ----------
  Net interest income......................................     19,212          17,312         19,675         23,296         23,844
Provision for loan losses..................................      3,930           5,221         13,536          6,758          1,679
                                                             -----------     ------------   ------------   ------------   ----------
  Net interest income after provision for loan losses......     15,282          12,091          6,139         16,538         22,165
Noninterest income.........................................      2,167           1,579            979          1,169          1,024
Noninterest expense:
  General and administrative expense.......................     15,694          12,960         13,685         14,611         13,086
  Other noninterest expense................................        928           2,306          3,173          1,140          1,034
                                                             -----------     ------------   ------------   ------------   ----------
   Total noninterest expense...............................     16,622          15,266         16,858         15,751         14,120
                                                             -----------     ------------   ------------   ------------   ----------
  Earnings (loss) before income tax expense
   (benefit) and cumulative effect of change
   in accounting principle.................................        827          (1,596)        (9,740)         1,956          9,069
Income tax expense (benefit)...............................        162            (617)        (3,355)           846          4,212
Cumulative effect of change in accounting principle........         --              --             --            409             --
                                                             -----------     ------------   ------------   ------------   ----------
  Net earnings (loss)......................................  $     665       $    (979)     $  (6,385)     $   1,519      $   4,857
                                                             ===========     ============   ============   ============   ==========
Net earnings (loss) per share before cumulative effect
  of change in accounting principle........................  $    0.29       $   (0.86)     $   (5.78)     $    1.00      $    4.40
                                                             ===========     ============   ============   ============   ==========
Cash dividends per share...................................         --              --             --      $    0.90      $    1.00
                                                             ===========     ============   ============   ============   ==========
</TABLE>

                                      28
<PAGE>
 
<TABLE>
<CAPTION>
                                                                              AT OR FOR THE YEARS ENDED DECEMBER 31,
                                                                   1996            1995          1994          1993          1992
                                                                 --------        --------      ---------      -------      -------
<S>                                                              <C>             <C>           <C>            <C>          <C>
SELECTED FINANCIAL RATIOS AND OTHER DATA (4):
PERFORMANCE RATIOS:
  Return on average assets.....................................    0.15%          (0.21)%       (1.40)%        0.36%         1.18%
  Return on average equity.....................................    1.93           (4.41)       (24.33)         5.19         18.11
  Average equity to average assets.............................    7.56            4.76          5.74          6.85          6.50
  Interest rate spread (5).....................................    4.45            4.16          4.75          5.71          6.06
  Net interest margin (6)......................................    4.60            4.11          4.71          5.84          6.18
  General and administrative expense to average assets (7).....    3.43            2.82          2.99          3.42          3.17
REGULATORY CAPITAL RATIOS (8):
  Tangible capital.............................................    7.2 %           7.5 %         4.8 %         6.4 %         6.6 %
  Leverage capital.............................................    7.2             7.5           4.8           6.4           6.6
  Risk-based capital...........................................   11.3            13.6           8.2          10.5          11.1
ASSET QUALITY RATIOS:
  Nonperforming loans (9) as a percent of gross loans (10).....    0.90%           1.61%         3.17%         3.36%         2.16%
  Nonperforming assets(11) as a percent of total assets........    0.99            1.78          3.41          4.28          3.03
  Allowance for loan losses as a percent of total assets.......    2.00            2.18          3.10          1.73          0.95
  Allowance for loan losses as a percent of total
     nonperforming loans (12)..................................  222.24          135.20         97.72         51.36         43.99
  Classified assets as a percent of shareholder's equity
     and allowance for loan losses.............................   36.87           53.82        107.55         88.74         69.50
NUMBER OF FULL-SERVICE CUSTOMER FACILITIES.....................   11              11            11            11            11
</TABLE>

_____________________
(1)  The Bank adopted Statement of Financial Accounting Standards ("SFAS") No.
     115, "Accounting for Certain Investments in Debt and Equity Securities," as
     of January 1, 1994. Prior to the adoption of SFAS No. 115, the Bank did not
     report separately its securities held to maturity. Therefore, for purposes
     of this presentation, all securities have been reported at December 31,
     1993 and 1992 as held to maturity securities.
(2)  The allowance for loan losses at December 31, 1996, 1995, 1994, 1993, and
     1992 was $7.7 million, $7.1 million, $8.8 million, $5.1 million and
     $3.1 million, respectively.
(3)  Shareholders' equity amounts at December 31, 1996, 1995 and 1994 are net of
     unrealized holding losses on securities available for sale of $247,000,
     $354,000 and $1,453,000, respectively, pursuant to SFAS No. 115.
(4)  Regulatory capital ratios and asset quality ratios are end-of-period
     ratios. With the exception of end-of-period ratios, all ratios are based on
     average daily balances during 1996 and 1995 and average monthly balances
     during 1994, 1993 and 1992 and are annualized where appropriate.
(5)  Represents the difference between the weighted average yield on interest-
     earning assets and the weighted average cost of interest-bearing
     liabilities.
(6)  Represents net interest income as a percent of average interest-earning 
     assets.
(7)  Excludes net cost of operation of REO and losses on sale of investments.
(8)  For definitions and further information relating to the Bank's regulatory
     capital requirements, see "Supervision and Regulation--Federal Savings
     Institution Regulation--Capital Requirements."
(9)  Nonperforming loans consist of nonaccrual loans. It is the Bank's policy to
     cease accruing interest on all loans 90 days or more past due.
(10) Gross loans receivable excludes participation loan balances and unamortized
     discounts.
(11) Nonperforming assets consist of nonperforming loans and REO.

                                      29

<PAGE>
 
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
          RESULTS OF OPERATIONS

     The following presents management's discussion and analysis of the 
consolidated financial condition and results of operations of the Bank as of and
for the years ended December 31, 1996, 1995, and 1994. The discussion should 
be read in conjunction with the Bank's Consolidated Financial Statements and 
notes thereto apearing elsewhere herein.

     Discussions of certain matters under this caption constitute 
"forward-looking statements" under the Reform Act which involve risks and
uncertainties. The Bank's actual results may differ significantly from the
results discussed in such forward-looking statements. Factors that might cause
such a difference include but are not limited to economic conditions,
competition in the geographic and business areas in which the Bank conducts its
operations, fluctuations in interest rates, credit quality and government
regulation. For additional information concerning these factors, see "Item 1.
Business - Factors That May Affect Future Results."

RESULTS OF OPERATIONS 

OVERVIEW
- --------

     The Bank's principal business involves the origination of loans primarily
secured by income-producing real estate, located predominately in Southern
California. While such lending has provided the Bank with interest-earning
assets with generally higher yields compared with those of most banks and
savings institutions, the Bank has also incurred generally higher loan
origination and servicing costs and provisions for credit losses and REO expense
than such institutions. The Bank operates in the State of California, with most
activity in Southern California, which over the past several years has
experienced both a recession and a significant decline in property values. These
factors contributed to higher levels of non-performing assets and associated
costs (including provisions for loan losses ands REO expense) over the past
three years. The Bank recorded net losses of $6.4 million, $1.0 million in 1994
and 1995, respectively, and recorded net earnings of $.7 million in 1996.

     The Bank achieved net earnings of $.7 million in 1996, compared with a net 
loss of $1.0 million in 1995, despite non-recurring charges of $2.5 million for 
the SAIF special assessment and $.5 million for pension-related costs in 1996. 
The improved net earnings in 1996 were principally attributable to an 
improvement in the Bank's net interest margin to 4.60% for 1996 from 4.11% in 
1995 and to a reduction in provisions for loan losses and REO expense in 1996 
relative to 1995. Provisions for loan losses and REO expense in 1996 were $3.9 
million and $.9 million, respectively, compared with $5.2 million and $2.3 
million, respectively, for 1995. The Bank incurred a net loss of $1.0 million in
1995, compared with a net loss of $6.4 million in 1994. The lower net loss in 
1995 was principally attributable to a decline in the provision for loan losses 
to $5.2 million in 1995 compared with $13.5 million in 1994.

                                      30

<PAGE>
 
     The changes in the Bank's principal income and expense items are 
highlighted in the following table of condensed statements of operations:

<TABLE> 
<CAPTION> 
                                                                               YEARS ENDED DECEMBER 31,
                                                                                (DOLLARS IN THOUSANDS)
                                             ---------------------------------------------------------------------------------------
                                                                           INCREASE                                      INCREASE
                                                 1996           1995      (DECREASE)        1995          1994          (DECREASE)
                                             -----------   ----------   -------------   ----------    ------------    --------------
<S>                                          <C>           <C>          <C>             <C>           <C>             <C>     
Statement of Operations Data 
Total interest income...................     $  39,638     $  38,699     $   939       $  38,699      $  37,476       $   1,223
Total interest expense..................        20,426        21,387        (961)         21,387         17,801           3,586  
                                             -----------   ----------   -------------   ----------    ------------    --------------
Net interest income (loss)..............        19,212        17,312       1,900          17,312         19,675          (2,363) 
Provision for loan losses...............         3,930         5,221      (1,291)          5,221         13,536          (8,315)
Total noninterest income (loss).........         2,167         1,579         588           1,579            979             600 
Total General & Administrative
Expense.................................        15,694        12,960       2,734          12,960         13,685            (725)    
Total Net Cost of Operation of Real           
Estate Acquired through Foreclosure.....           928         2,306      (1,378)          2,306          3,173            (867) 
                                             -----------   ----------   -------------   ----------    ------------    --------------
Income (loss) before income taxes.......           827        (1,596)      2,423          (1,596)        (9,740)          8,144     
Provision (benefit) for income taxes....           162          (617)        779            (617)        (3,355)          2,738  
                                             -----------   ----------   -------------   ----------    ------------    --------------
     Net Income (loss)..................     $     665     $    (979)    $ 1,644       $    (979)     $  (6,385)      $   5,406
                                             ===========   ==========   =============   ==========    ============    ==============
</TABLE> 

                                      31
<PAGE>
 
NEW INTEREST INCOME

     The following table sets forth condensed average balance sheet information 
relating to the Bank for the periods indicated together with interest income and
yields earned on average interest bearing assets and interest expense and rates 
paid on average bearing liabilities. Management does not believe that the use of
average monthly balances instead of average daily balances has caused any 
material difference in the information presented.

<TABLE> 
<CAPTION> 
                                                                                   YEAR ENDED DECEMBER 31,
                                                    ------------------------------------------------------------------------------
                                                                   1996                                     1995
                                                    ------------------------------------------------------------------------------
                                                                                   AVERAGE                                 AVERAGE
                                                      AVERAGE                       YIELD/     AVERAGE                      YIELD/  
                                                      BALANCE      INTEREST(1)       COST      BALANCE      INTEREST(1)      COST   
                                                    -----------  ---------------  ---------  -----------  ---------------  --------
                                                                                            (DOLLARS IN THOUSANDS)
<S>                                                 <C>          <C>              <C>        <C>          <C>              <C> 
ASSETS:
Loans(2)..........................................  $ 341,890      $ 35,251       10.31%      $ 286,979     $ 30,223        10.53%
Mortgage related securities(3)....................     57,599         3,379        5.87         123,120        7,781         6.32
Investments.......................................     18,379         1,008        5.48          11,451          695         6.07
Other assets(4)...................................         --            --          --               0            0            0
                                                    ---------      --------                   ---------     --------
    Total interest earnings assets................    417,868        39,638        9.49         421,550       38,699         9.18

Noninterest-earning assets........................     39,385                                    38,587
                                                    ---------                                 ---------
    Total Assets..................................    457,253                                   460,137
                                                    =========                                 =========

LIABILITIES AND SHAREHOLDERS'
EQUITY:
Money market savings accounts.....................  $  23,281           680        2.92       $  25,874          779         3.01
Passbook accounts.................................     32,222           853        2.65          38,168        1,276         3.34
NOW accounts......................................     24,453           347        1.42          24,847          482         1.94
Certificate accounts..............................    286,037        16,188        5.66         284,991       16,002         5.61
FHLB advances and other
  borrowings......................................     39,563         2,358        5.96          52,379        2,848         5.44
                                                    ---------      --------                   ---------     --------
    Total interest-bearing
      liabilities.................................    405,556      $ 20,426        5.04         426,259     $ 21,387         5.02

Noninterest-bearing liabilities...................     17,143                                    11,961
Shareholders' Equity..............................     34,554                                    21,917
                                                    ---------                                 ---------
     Total Liabilities and
      Shareholders' Equity........................  $ 457,253                                 $ 460,137
                                                    =========                                 =========
Net interest income...............................                 $ 19,212                                 $ 17,312
                                                                   ========                                 ========
Interest rate spread(5)...........................                                 4.45%                                     4.16%
Net interest margin(6)............................                                 4.60%                                     4.11%
Ratio of interest-earning assets to
  interest-bearing liabilities....................     103.04%                                    98.90%

<CAPTION> 
                                                                      1994
                                                    ---------------------------------------
                                                                                   AVERAGE
                                                      AVERAGE                       YIELD/ 
                                                      BALANCE      INTEREST(1)       COST
                                                    ----------    -------------   ---------
<S>                                                 <C>           <C>            <C> 
ASSETS:
Loans(2)..........................................  $ 277,618       $ 29,598       10.66%     
Mortgage related securities(3)....................    114,735          6,305        5,50
Investments.......................................     20,337          1,145        5.63
Other assets(4)...................................      4,750            428        9.01
                                                     --------       --------       
    Total interest earnings assets................    417,440         37,476        8.98
                                                  
Noninterest-earning assets........................     39,867         
                                                     --------
    Total Assets..................................    457,307
                                                     ========
                                                  
LIABILITIES AND SHAREHOLDERS'                     
EQUITY:                                           
Money market savings accounts.....................     45,575          1,387        3.04     
Passbook accounts.................................     51,622          1,932        3.74
NOW accounts......................................     24,662            520        2.11
Certificate accounts..............................    228,296         10,345        4.53 
FHLB advances and other                           
  borrowings......................................     70,437          3,617        5.14 
                                                     --------       --------   
    Total interest-bearing                            
      liabilities.................................    420,592       $ 17,801        4.23
                                                  
Noninterest-bearing liabilities...................     10,464      
Shareholders' Equity..............................     26,251
                                                     --------
     Total Liabilities and                        
      Shareholders' Equity........................   $457,307
                                                     ========
Net interest income...............................                  $ 19,675    
                                                                    ========
                                                     
Interest rate spread(5)...........................                                  4.75%
Net interest margin(6)............................                                  4.71%
Ratio of interest-earning assets to               
  interest-bearing liabilities....................      99.25%      
</TABLE> 

_________________
(1)  Includes loan fees of $696,000, $570,000 and $569,000 for the years ended 
     December 31, 1996, 1995 and 1994, respectively.
(2)  Loans include nonaccrual loans.
(3)  Includes securities available for sale and unamortized discounts and 
     premiums.
(4)  Represents note receivable related to the Burbank office building. See
     "Item 7. Management's Discussion and Analysis of Financial Condition and
     Results of Operations--Comparison of Operating Results for the Years Ended
     December 31, 1995 and 1994" and "Item 1. Business--Properties."
(5)  Interest rate spread represents the difference between the yields on 
     interest-earning assets and rates paid on interest-bearing liabilities.
(6)  Net interest margin represents net interest income divided by average 
     interest-earning assets.

                                      32
<PAGE>
 
     The Bank's primary source of revenue is net interest income. The Bank's net
interest income is affected by (i) the difference between the yields received on
interest earning assets, such as loans, mortgage-backed securities and other
investments, and interest rates paid on interest bearing liabilities (referred
to as the "interest rate spread"), which consist of deposits and borrowings, and
(ii) the relative amounts of interest earning assets and interest bearing
liabilities. When interest earning assets equal or exceed interest bearing
liabilities, any positive interest rate spread will generate net interest
income; if interest bearing liabilities exceed interest earning assets, the Bank
may incur a decline in net interest income even when the interest rate spread is
positive. For 1996, the Bank's ratio of interest earning assets to interest
bearing liabilities was 103.04%.

     The following table represents the extent to which changes in interest 
rates and changes in the volume of interest-earning assets and interest-bearing 
liabilities have affected the Bank's interest income and expense during the 
periods indicated. Information is provided for each major component of 
interest-earning assets and interest-bearing liabilities with respect to: (i) 
changes attributable to changes in volume (changes in volume multiplied by prior
rate); (ii) changes attributable to rate (changes in rate multiplied by prior 
volume); and (iii) the net change. The changes attributable to both volume and 
rate have been allocated proportionately to the change due to volume and the 
change due to rate.

<TABLE>
<CAPTION> 
                                                                      YEAR ENDED                         YEAR ENDED
                                                                   DECEMBER 31, 1996                  DECEMBER 31, 1995
                                                                   COMPARED TO YEAR                   COMPARED TO YEAR 
                                                                ENDED DECEMBER 31, 1995            ENDED DECEMBER 31, 1994
                                                                INCREASE (DECREASE) DUE TO         INCREASE (DECREASE) DUE TO
                                                            ----------------------------------  --------------------------------
                                                                      (IN THOUSANDS)                      (IN THOUSANDS)
                                                            ----------------------------------  --------------------------------
                                                              VOLUME        RATE        NET        VOLUME       RATE        NET
                                                            ----------   ---------   ---------  ------------  ---------  ---------
<S>                                                         <C>          <C>         <C>        <C>           <C>        <C> 
INTEREST INCOME:
Loans.....................................................  $ 5,674      $   (646)   $ 5,028      $   989     $   (364)   $    625
Mortgage-related securities...............................   (3,879)         (523)    (4,402)         483          993       1,476
Investments...............................................      386           (73)       313         (533)          83        (450)
Other assets(1)...........................................       --            --         --         (214)        (214)       (428)
                                                            -------      --------    -------      -------     --------    --------
Total interest income on interest-earning
  assets..................................................    2,181        (1,242)       939          725          498       1,233
                                                            -------      --------    -------      -------     --------    --------
INTEREST EXPENSE:
Deposits..................................................     (390)          (81)      (471)       1,011        3,344       4,355
FHLB Advances and other borrowings........................     (745)          255       (490)      (1,007)         238        (769)
                                                            -------      --------    -------      -------     --------    --------
Total interest expense on interest-bearing
  liabilities.............................................   (1,135)          174       (961)           4        3,582       3,586
                                                            -------      --------    -------      -------     --------    --------
Increase (decrease) in net interest income................  $ 3,316      $ (1,416)   $ 1,900      $   721     $ (3,084)   $ (2,363
                                                            =======      ========    =======      =======     ========    ========
</TABLE> 

_____________________
(1)  Includes interest on note receivable related to the Burbank office
     building. See "Item 7. Management's Discussion and Analysis of Financial
     Condition and Results of Operations--Comparison of Operating Results for
     the Years Ended December 31, 1995 and 1994" and Item 1. Business--
     Properties."

     Net interest income totaled $19.2 million in 1996 compared with $17.3
million in 1995. Interest income for 1996 was $39.6 million, compared to $38.7
million for 1995, an increase of $939,000. This increase was primarily the
result of and increase in the average volume of loans receivable, which
increased by $54.9 million during 1996 compared to 1995, resulting in an
increase in interest income of $5.7 million offset by a decrease in the average
volume of mortgage-backed securities of $65.5 million during 1996 compared to
1995, resulting in a decrease in interest income of $3.9 million. The increase
in volume of loans receivable was offset in part by a decrease in the average
yield on loans receivable, which declined to 10.31% over this period from
10.53%, while the average yield on mortgage-backed securities decreased to 5.87%
over the period from 6.32%. The decrease in the average yield on loans
receivable was

                                      33
<PAGE>
 
due principally to lower rates on adjustable-rate loans originated in 1996 
compared to rates on the Bank's existing fixed-rate portfolio, while the 
decrease in the average yield on the mortgage-backed securities portfolio was 
due primarily to the repricing of adjustable rate securities (specifically 
securities tied to the one-year constant treasury index) within the 
mortgage-backed securities portfolio. Further, interest income on the Bank's 
investment portfolio (primarily money market funds) for 1996 increased by 
$313,000 compared to 1995. New loan originations and purchases during 1996 
increased to $120.2 million, compared to $89.0 million in 1995, as loans, the 
highest yielding asset, increased as a percentage of total interest earning 
assets to 81.82% during 1996 from 68.08% during 1995. This change, combined with
a general decline in levels of nonaccrual loans helped to increase the average 
yield on interest-earning assets to 9.49% for 1996 compared to 9.18% for 1995. 
The cost of interest-bearing liabilities increased only slightly to 5.04% during
1996 compared to 5.02% during 1995. resulting in an increase in the Bank's 
annualized net interest margin to 4.60% for 1996 from 4.11% for 1995.

     Interest expense for 1996 was $20.4 million, compared to $21.4 million for 
1995, a decrease of $961,000 or 4.5%. This decrease was due primarily to 
decreased volumes of interest-bearing liabilities during 1996 compared to 1995. 
The average interest rate paid on average interest-bearing deposits decreased to
4.94% for 1996 from 4.96% for 1995, as the average volume on interest-bearing 
deposits also decreased by $7.9 million to $366.0 million during 1996 from 
$373.9 million during 1995. In addition, the average volume of FHLB borrowings 
declined by $12.8 million, contributing to a decrease in interest expense on 
such borrowings to $2.4 million for 1996 from $2.8 million for 1995. For further
information on funding sources, see "Item I. Business--Sources of Funds."

     Net interest income totaled $17.3 million in 1995 compared with $19.7 
million in 1994. Interest income for 1995 was $38.7 million, compared to $37.5 
million for 1994, an increase of $1.2 million. This increase was primarily the 
result of an increase in the average yield on mortgage-backed securities and an 
increase in average volume of loans. The average yield on mortgage-backed 
securities increased to 6.32% for 1995 from 5.50% for 1994. This increase in 
yield was due primarily to the repricing of adjustable-rate securities 
(specifically securities tied to the one-year constant maturity treasury index) 
within the mortgage-backed security portfolio. The average volume of loans 
receivable increased by $9.4 million during 1995 compared to 1994. In addition, 
the average volume of mortgage-backed securities increased by $8.4 million 
during 1995 compared to 1994. These increases were offset in part by a decrease 
in average yield on loans receivable, which declined to 10.53% over this period
from 10.66%. This decrease in average yield on loans receivable was due to lower
rates on adjustable-rate loans originated in 1995 compared to rates on the
Bank's existing fixed-rate loan portfolio. Although new loan originations during
1995 increased to $89.0 million, compared to $45.5 million in 1994, loans, the
highest yielding asset, increased only slightly as a percentage of total
interest-earning assets to 68.08% during 1995 from 66.50% during 1994. This
increase was offset by the more rapid repricing of interest-bearing liabilities
during 1995, and resulted in a decline in the Bank's annualized net interest
margin to 4.11% for 1995 from 4.71% for 1994.

     Interest expense for 1995 was $21.4 million, compared to $17.8 million for 
1994, an increase of $3.6 million or 20.2%. This increase was due primarily to 
increased interest rates generally during 1995 compared to 1994. The average 
interest rate paid on average interest-bearing deposits increased to 4.96% for 
1995 from 4.05% for 1994. In addition, the average volume of interest-bearing 
liabilities also increased by $5.7 million to $426.3 million during 1995 from 
$420.6 million during 1994. This volume increase was due almost entirely to an 
increase of $56.7 million in the average volume of certificate accounts
resulting from management's marketing efforts to attract new retail customers
through certificate account deposit products. Consistent with this strategy,
average FHLB borrowings declined by $18.1 million. For further information on
funding sources, see "Item 1. Business--Sources of Funds."

     Nonperforming assets consist of nonaccrual loans and REO. Nonaccrual loans 
reduce the overall yield on the Bank's loan portfolio (and therefore, the Bank's
actual interest rate spread and net interest margin) since the outstanding 
principal balances are included in the average balances of loans when 
calculating the yield on the portfolio, even though interest is not accrued on 
these loans. In addition, REO is not an interest-earning asset, which adversely 
impacts the ratio of the Bank's interest earning assets to interest bearing 
liabilities. Any income related to REO is included in the net cost of operations
of REO rather than interest income. Also, nonaccrual loans and REO have a cost 
to carry, as those assets are funded by interest-bearing liabilities.

                                      34

<PAGE>
 
     Nonperforming assets have declined in the last three fiscal years to $4.9 
million at December 31, 1996 from $8.2 million at December 31, 1995 and $15.8 
million at December 31, 1994. Management expects that the Bank's net interest 
income in future periods would benefit from decreases in nonperforming assets 
and would be adversely affected if the levels of nonperforming assets increases.
In addition, net interest income may be adversely affected by certain shifts in 
the relative holdings of various types of interest earning assets. In this 
regard, at year-end 1996, the Bank was holding increased levels of liquidity for
funding of branch sales anticipated to close in first quarter of 1997. Because 
such liquid assets generally carry lower yields than the average 
interest-earning assets, management expects that the Bank's net interest margin 
will be adversely affected by such extra liquidity until the funding of the 
anticipated branch sales.

PROVISION FOR LOAN LOSSES

     The Bank maintains an allowance for loan losses in order to provide for 
estimated, probable losses associated with its loan portfolio. The provision for
loan losses is charged against income and is applied to the allowance for loan 
losses.

     Management periodically assesses the adequacy of the allowance for loan 
losses by reference to many factors which may be weighted differently at
different times depending upon prevailing conditions. These factors include
general portfolio trends relative to asset and portfolio size, asset categories,
potential credit, concentrations, nonaccrual loan levels, historical loss
experience, and risks associated with changes in economic and business
conditions.

     The bank's provisions for loan losses were $3.9 million, $5.2 million and
$13.5 million for the years ended December 31, 1996, 1995, and 1994,
respectively. The Bank's reduced provision for 1996 compared with 1995 reflects
improvements in asset quality during 1996 in addition to improvements in the
economic climate in Southern California. Nonaccrual loans declined to $3.5
million at December 31, 1996 from $5.2 million at December 31, 1995. In
addition, classified assets declined to $15.7 million at December 13, 1996 from
$22.2 million at December 31, 1995, although aggregate delinquent loans and
loans past due 30-89 days increased slightly to $11.2 million and $7.8 million,
respectively, at December 31, 1996 from $9.9 million and $4.7 million,
respectively, at December 31, 1995. The Bank's reduced provision for 1995
reflects improvements in asset quality during 1995. Nonaccrual loans declined to
$5.2 million at December 31, 1995 from $9.0 million at December 31, 1994. In
addition, classified assets declined to $22.2 million at December 31, 1995 from
$32.0 million at December 31, 1994, and aggregate delinquent loans and loans
past due 30-89 days declined to $9.9 million and $4.7 million, respectively, at
December 31, 1995 from $17.1 million and $8.1 million, respectively, at December
31, 1994. While management believes that the current allowance for loan losses
is adequate to absorb the known and inherent risks in the loan portfolio, no
assurances can be given that economic conditions which may adversely affect the
Bank's market areas or other circumstances will not result in increases in
problem loans and future loan losses, which losses may not be covered completely
by the current allowance to may require provisions for loan losses in excess of
past provisions, which would have an adverse effect on the Bank's financial
condition and results of operations. See "Item 1. Business--Nonperforming
Assets."

NONINTEREST INCOME

     Noninterest income for 1996 increased by $.6 million to $2.2 million from 
$1.6 million for 1995. This increase was due principally a $441,000 increase in 
gains on sale of mortgage loans during the 1996 period and to moderate increases
in service charges and collection fees. Noninterest income for 1995 increased by
$.6 million to $1.6 million from $1.0 million for 1994. This increase was due in
part to a $9,000 gain on sale of investments during the 1995 period compared to 
a net loss of $216,000 during the 1994 period and moderate increases in service 
charge income and collections.

NONINTEREST EXPENSE

     Noninterest expense consists of REO expense and general administrative 
expense. Noninterest expense for 1996 increased by $1.3 million to $16.6 million
from $15.3 million for 1995. Net cost of operations of REO

                                      35
<PAGE>
 
(comprised of provisions for REO losses, losses (gains) on sale of REO and 
certain administrative expenses, including appraisal, evaluation and legal 
expenses, inspection fees and net operating expenses) declined to $928,000
during 1996 from $2.3 million during 1995 principally due to lower levels of REO
activity in 1996. However, general and administrative expenses increases during
1996 to $15.7 million from $13.0 million for 1995, reflecting payment of the
SAIF special assessment of $2.5 million in the third quarter of 1996 and to a
$500,000 expense associated with a change in the assumptions related to the
Bank's defined benefit pension plan. As a result, the ratio of general and
administrative expenses to average assets increased to 3.43% during 1996,
compared to 2.82% during 1995. Excluding the effects of the SAIF special
assessment and additional pension expense, the Bank's ratio of general and
administrative expense to average assets in 1996 would have been 2.77%.
Noninterest expense for 1995 declined by $1.6 million from $16.9 million for
1994. Net cost of operation of REO (comprised of provisions for REO losses,
losses (gain) on sale of REO and certain administrative expenses, including
appraisal, evaluation and legal expenses, inspection fees and net operating
expenses) declined to $2.3 million during 1995 from $3.2 million during 1994
principally due to lower levels of REO activity in 1996. In addition, general
and administrative expense declined during 1995 to $13.0 million from $13.7
million for 1994, reflecting reductions in legal fees, advertising expenses and
outside services. As a result, the ratio of general and administrative expenses
to average assets declined to 2.82% during 1995, compared to 2.99% during 1994.

     The Bank has taken steps to reduce future general and administrative 
expenses by, among other things, entering into agreements during the fourth 
quarter of 1996 to sell three of the Bank's retail branches, with deposits of 
approximately $60 million. These sales close during the first quarter of 1997.

INCOME TAXES

     The provision (benefit) for income taxes for 1996, 1995, and 1994 was $.2 
million, ($.6) million and ($3.4), respectively. The Bank's combined, effective
federal and state income tax rates for 1996, 1995 and 1994 were 19.6%, (38.7%)
and (34.4%), respectively. The Bank's statutory federal and state income tax
rates for 1996, 1995 and 1994 were approximately 41% in each year. The effective
income tax rates differ from the statutory income tax rates in each year
principally due either to the provision of an allowance (in 1995 and 1994) for
state deferred income tax benefits on the recognition of such benefits (in
1996). The Bank had valuation reserves for state deferred income tax benefits of
$1.3 million, $1.0 million and $1.0 million at December 31, 1996, 1995, and
1994, respectively. Utilization of the valuation reserve may result in lower
than expected effective income tax rates in future periods.

FINANCIAL CONDITION

COMPARISON OF FINANCIAL CONDITION FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995
- --------------------------------------------------------------------------------

     Total assets at December 31, 1996 were $490.0 million, compared to $460.0 
million at December 31, 1995. The Bank's cash and cash equivalents decreased to 
$10.7 million at December 31, 1996 from $49.8 million at December 31, 1995, 
primarily due to increased uses of cash to fund mortgage loans. Loans receivable
increased $60.6 million during 1996 as a result of increased efforts by the Bank
to expand its lending markets within Southern California.

     Total liabilities at December 31, 1996 were $455.0 million, compared to 
$425.9 million at December 31, 1995. This increase was due primarily to an 
increase in FHLB advances from $39.5 million at December 31, 1995 to $62.5 
million at December 31, 1996 in addition to an increase in deposits of $6.2 
million over this period. Shareholders' equity at December 31, 1996 was $34.9 
million, compared to $34.1 million at December 31, 1995.

COMPARISON OF FINANCIAL CONDITION FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994
- --------------------------------------------------------------------------------

     Total assets at December 31, 1995 were $460.0 million, compared to $463.8 
million at December 31, 1994. The Bank's mortgage-backed securities portfolio
decreased by $70.6 million to $61.7 million at December 31, 1995 from $130.6
million at December 31, 1994. In December 1995, the Bank sold $45.2 million of
mortgage-backed securities, after transferring $65.4 million of such securities
from the held-to-maturity category to the available-for-sale

                                      36
<PAGE>
 
category, as permitted under the Financial Accounting Standards Board's Special 
report on implementation of SFAS No. 115 "Accounting for Certain Investments in 
Debt and Equity Securities." The decrease in mortgage-backed securities was 
offset by an increase in loans receivable of $40.0 million, an increase in cash 
and cash equivalents of $43.0 million and an increase in net office property and
equipment of $5.2 million during 1995. During the first quarter of 1995, the 
Board of Directors and management concluded that the Bank's Burbank, California 
office building (the "Burbank Building"), on which the Bank received title from 
the previous borrowers in August 1994, was better retained as an office facility
for the Bank. The Bank moved its administrative and loan personnel to that
location in February 1996. As a result of the decision to undertake such move,
the Bank reclassified $5.1 million of real estate held for sale at December 31,
1994 to office property and equipment as of March 31, 1995.

     Total liabilities at December 31, 1995 were $425.9 million, compared to 
$442.8 million at December 31, 1994. This decrease was due primarily to a 
decrease in FHLB advances from $61.5 million at December 31, 1994 to $39.5 
million at December 31, 1995, offset in part by an increase in deposits of $2.0 
million over this period. Shareholders' equity at December 31, 1995 was $34.1 
million, compared to $21.0 million at December 31, 1994, primarily as a result 
of the Bank raising $13.0 million, net of expenses, in a rights offering to 
shareholders and standby purchasers in the fourth quarter of 1995 and a 
reduction in net unrealized holding losses on securities available for sale of 
$1.1 million.

LIQUIDITY
- ---------

     The maintenance of an appropriate level of liquid resources to meet not 
only regulatory requirements but also to provide the liquidity necessary to fund
the institution's business activities and obligations is an important element in
the successful management of the Bank. Federal regulations currently require 
that, for each calendar month, savings institutions maintain an average daily 
balance of cash and cash equivalents, and certain marketable securities which 
are not committed, equal to 5% of net withdrawable accounts and borrowings due 
in one year or less. Under FIRREA, the percentage of assets which must
constitute liquid assets will be determined by the OTS, but may be set at no 
less than 4% and no more than 10% of the obligations of the institution on 
withdrawable accounts and borrowings due in one year or less. At December 31, 
1996, the Bank's liquidity ratio was 11.1% compared to 7.2% and 11.1% at 
December 31, 1995 and 1994, respectively. The Bank's liquidity ratio may vary 
from time to time, depending upon savings flows, future loan fundings, operating
needs and general economic conditions.

     New loan originations and purchases totaled $120.2 million for 1996, 
compared to $89.0 million for 1995 and $45.5 million in 1994. Although the 
Bank's new loan originations increased, the Bank believes that increased 
competition from other financial institutions may affect reduced the Bank's 
ability to attract a more significant level of new loan originations. The Bank 
received cash repayments and prepayments of approximately $44.1 million during 
1996, compared to $43.0 million for 1995 and $60.0 million in 1994. Such 
payments, together with an increase of $6.2 million in deposits and $23.0 
million in net cash inflows from FHLB advances and cash flow from operations, 
were sufficient to fund all of the Bank's lending activities during 1996.

     The Bank is permitted to borrow from the FHLB, in addition to other 
sources, both to meet short-term liquidity requirements and for longer term 
needs. During 1996, the Bank repaid $29.5 million of maturing FHLB advances, 
compared to net repayments of $22.0 million during 1995. At December 31, 1996, 
the Bank's outstanding borrowings from the FHLB totaled $62.5 million, compared 
to $39.5 million at December 31, 1995. See "Item 1, Business - Funding Sources".

     The Bank's liquidity potential is supported by additional borrowing 
capacity available to it from the FHLB. The Bank is currently authorized to 
borrow up to 35% of its assets from the FHLB ($171.2 million at December 31, 
1996). FHLB advances are collateralized by pledges of qualifying real estate 
loan collateral. At December 31, 1996, the Bank had $62.5 million of FHLB 
advances outstanding. The bank also has available a $5 million unsecured line of
credit with an unaffiliated Bank, all of which was available at December 31, 
1996.

                                      37

<PAGE>
 
MANAGEMENT OF INTEREST RATE RISK
- --------------------------------

     The principal objectives of the Bank's interest rate risk management 
function are to evaluate the interest rate risk included in certain balance
sheet accounts and in the balance sheet as a whole, determine the level of risk
appropriate given the Bank's business focus,operating environment, capital and
liquidity requirements and performance objectives, and manage such risk
consistent with Board approved guidelines. Through such management , the Bank
seeks to reduce the vulnerability of its operations to changes in interest
rates. The Bank monitors its interest rate risk as such risk relates to its
operating strategies. The Bank's Board of Directors has established an
Asset/Liability Committee, whose members include the Chairman of the Board, two
other outside directors and the Bank's President and Chief Financial Officer,
and which meets quarterly, include reviewing the Bank's asset/liability policies
and interest rate risk position and reporting trends to the Board of Directors
on a quarterly basis. The extent of movements in interest rates is an
uncertainty which could have a negative impact on the earnings of the Bank.

     The Bank's current loan portfolio consists of approximately $125 million of
mortgage loans, or 32% of the total loan portfolio, that are intermediate or 
long-term loans with fixed rates. Such loans do bear interest rates which vary 
with market interest rates or the Bank's cost of funds. In addition, the loan 
portfolio includes approximately $69 million, or 18%, of fixed rate, three-year 
rollover loans (loans which the interest reprices every three years to either a 
prevailing mortgage rate or a rate tied to COFI). Currently these loans have a 
weighted interest rate margin of 387 basis points. Such loans could represent a 
source of risk to the Bank if interest rates were to increase significantly over
a short period. However, the Bank believes that certain contractual features, 
such as generally higher interest rates than those of other lenders, provide 
some protection from the effects of rate increases. Conversely, if rates were to
decline significantly over a short period, the Bank has other features such as 
prepayment penalties on many of these loans which provide some protection.

     The Bank's remaining loan portfolio consists of approximately $191 million,
or 50%, of adjustable rate mortgage loans, of which substantially all are 
mortgages with interest rates that vary based on COFI, a lagging market index. 
At December 31, 1996, these loans had a weighted interest rate margin of 448
basis points, and feature interest rate floors of 9.2% and interest rate
ceilings of 14.2%. These loans generally have annual caps of 200 basis points
and lifetime caps of 500 basis points. Accordingly, interest rates and the
resulting cost of funds increases in a rapidly rising interest rate environment
could exceed the caps levels on these loans and have a negative impact in the
Bank's net interest income. However, during a declining rate environment, the
Bank benefits primarily due to the effect of the lagging market index, which
results in interest income declining at a slower rate than interest expense.

     Since August 1994, the Bank has utilized the following strategies to manage
interest rate risk: (i) originating only adjustable-rate new loans for the 
portfolio, (ii) purchasing principally adjustable-rate mortgage-backed and 
investment securities and (iii) attempting to reduce the overall interest rate 
sensitivity of liabilities by emphasizing core and longer-term deposits.

     Gap Analysis. The matching of assets and liabilities may be analyzed by 
examining the extent to which such assets and liabilities are "interest rate 
sensitive" and by monitoring an institution's interest rate sensitivity "gap." 
An asset or liability is said to be interest rate sensitive within a specific
time period if it will mature to reprice within that time period. The interest
rate sensitivity gap is defined as the difference between the amount of 
interest-earning assets maturing or repricing within a specific time period and
the amount of interest-bearing liabilities maturing or repricing within that
time period. A gap is considered positive when the amount of interest rate
sensitive assets exceeds the amount interest rate sensitive liabilities. A gap
is considered negative when the amount of interest rate sensitive liabilities
exceeds the amount of interest rate sensitive assets. During a period of rising
interest rates, therefore, a negative gap would theoretically tend to adversely
affect net interest income, while a positive gap would tend to result in an
increase in net interest income. Conversely, during a period of falling interest
rates, a negative gap position would theoretically tend to result in an increase
in net interest income while a positive gap would tend to affect net interest
income adversely.

                                      38
<PAGE>
 
     The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at December 31, 1996 which are
anticipated by the Bank, based upon certain assumptions, to reprice or mature in
each of the future time periods shown. Except as stated below, the amount of
assets and liabilities shown which reprice or mature during a particular period
were determined in accordance with the earlier of term to repricing or the
contractual maturity of the asset or liability. The table is intended to provide
an approximation of the projected repricing of assets and liabilities at
December 31,1996, on the basis of contractual maturities, anticipated
prepayments, and scheduled rate adjustments within a three-month period and
subsequent selected time intervals. The loan amounts in the table reflect
principal balances expected to be redeployed and/or repriced as a result of
contractual amortization and anticipated prepayments of adjustable-rate loans
and fixed-rate loans, and as a result of contractual rate adjustments on
adjustable-rate loans. For loans on residential properties, adjustable-rate
loans and fixed-rate loans are projected to prepay at rates between 10% and 20%
annually. Mortgage-backed securities are projected to prepay at rates between 6%
and 35% annually, with an average annual prepayment rate of 16%. Savings account
deposits, such as money market savings accounts, passbook accounts and
negotiable order of withdrawal ("NOW") accounts, are all assumed to reprice
immediately, and so are allocated to the shortest period (three months or less)
for purposes of the table.

<TABLE> 
<CAPTION> 
                                                                MORE THAN      MORE       MORE                                      
                                                                 3 MONTHS      THAN      THAN 1      MORE                           
                                                    3 MONTHS        TO       6 MONTHS    YEAR TO     THAN     NONINTEREST           
                                                    OR LESS      6 MONTHS    TO 1 YEAR   5 YEARS   5 YEARS     SENSITIVE    TOTAL
                                                  ----------   -----------  ----------- --------- ---------  ------------- ---------
                                                                               (DOLLARS IN THOUSANDS)
<S>                                               <C>          <C>          <C>         <C>       <C>        <C>           <C> 
ASSETS:
Cash and cash equivalents.......................  $     253     $      --    $      --   $     --   $    --   $  10,461    $  10,714
Investment securities, net......................     28,574         5,400       11,803     23,636     8,594          --       78,007
Loans receivable................................     59,008        60,874       95,689    132,652    36,740          --      384,963
Noninterest earning assets less allowance
  for loan losses, deferred loan fees and
  loans in process..............................         --            --           --         --        --      16,218       16,218
                                                  ---------     ---------    ---------   --------   -------   ---------    ---------
  Total Assets..................................     87,835        66,274      107,492    156,288    45,334      26,679      489,902

LIABILITIES AND SHAREHOLDERS' EQUITY:
Money market savings accounts...................     22,118            --           --         --        --          --       22,118
Passbook accounts...............................     29,224            --           --         --        --          --       29,224
NOW accounts....................................     23,779            --           --         --        --       9,259       33,038
Certificate accounts............................     81,071        53,070       99,057     67,343        --          --      300,541
FHLB advances...................................         --         6,500       18,000     38,000        --          --       62,500
Noninterest-bearing liabilities.................         --            --           --         --        --       7,618        7,618
Shareholders' Equity............................         --            --           --         --        --      34,863       34,863
                                                  ---------     ---------    ---------   --------   -------   ---------    ---------
  Total Liabilities and Shareholders'
  Equity........................................    156,192        59,570      117,057    105,343        --      51,740    $ 489,902
                                                  ---------     ---------    ---------   --------   -------   ---------    =========
Interest rate sensitivity gap...................  $ (68,357)    $   6,704    $  (9,565)  $ 50,945   $45,334   $ (25,061)
                                                  =========     =========    =========   ========   =======   =========
Cumulative interest rate sensitivity gap........  $ (68,357)    $ (61,653)   $ (71,218)  $(20,273)  $25,061          --
                                                  =========     =========    =========   ========   =======   =========
Interest rate sensitivity gap as a percent of
  total assets..................................     (13.95)%        1.37%       (1.95)%    10.40%     9.25%      (5.12)%
                                                  =========     =========    =========   ========   =======   =========
Cumulative interest rate sensitivity gap as a 
percent of total assets.........................     (13.95)%      (12.58)%     (14.53)%    (4.14)%    5.12%         --
                                                  ---------     ---------    ---------   --------   -------   ---------
</TABLE> 

     Certain shortcomings are inherent in the method of analysis presented in 
the foregoing table. For example, money market, passbook and NOW account deposit
liabilities, most of which are allocated to the shortest period in the table 
(three months or less), are not expected in most scenarios to actually reprice 
within this time frame.

                                      39
<PAGE>
 
     In addition, although certain assets and liabilities are assumed to have 
similar maturities or periods to repricing, they may actually react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Additionally, certain assets, such as adjustable-rate loans, have
features which restrict the degree of changes in interest rates both on a short-
term basis and over the life of the asset. Most of the Bank's adjustable-rate
loans may not adjust downward below their initial rate (the "floor interest
rate"), with increases generally limited to maximum adjustments of 2% per year
and 5% for the life of the loan. Further, in the event of a significant change
in interest rates, prepayment and early withdrawal levels would likely deviate
materially from those assumed in calculating the table. Finally, the ability of
many borrowers to service their adjustable-rate loans may decrease in the event
of a significant interest rate increase.

     Net Portfolio Value. The Bank's interest rate sensitivity is monitored by
management through the use of an externally generated model prepared by outside
consultants to the Bank, with input from the Bank, which estimates the change in
net portfolio value over a range of interest rate scenarios. NPV is the present
value of expected cash flows from assets, liabilities and off-balance sheet
contracts. The NPV Ratio, in any interest rate scenario, is defined as the NPV
in that same scenario divided by the market value of assets in the same
scenario. The Sensitivity Measure is the decline in the NPV Ratio, in basis
points, caused by a 2% increase or decrease in rates, whichever produces a
larger decline. The higher an institution's Sensitivity Measure, the greater is
considered to be its exposure to interest rate risk. The OTS also produces a
similar analysis using its own model, based upon data submitted on the Bank's
quarterly Thrift Financial Reports. See "Item 1. Business--Regulation--Federal
Savings Institution Regulation--Capital Requirements" for a discussion of the
impact on the Bank's risk-based capital of a pending OTS capital deduction
policy.

     As of December 31, 1996, the Bank's Sensitivity Measure, as measured by the
OTS, was negative 206 basis points. As of the same date, the Sensitivity Measure
as measured by the Bank was negative 306 basis points. The Bank compares the
results from the OTS and from its internally generated results and provides the
Board of Directors with a comparison to determine if there is any additional
risk.

     As in the case with the gap table, certain shortcomings are inherent in the
methodology used in the above interest rate-risk measurements. Modeling changes
in NPV requires the making of certain assumptions which may tend to oversimplify
the manner in which actual yields and costs respond to changes in market
interest rates. First, the models assume that the composition of the Bank's
interest sensitive assets and liabilities existing at the beginning of a period
remains constant over the period being measured. Second, the models assume that
a particular change in interest rates is reflected uniformly across the yield
curve regardless of the duration to maturity or repricing of specific assets and
liabilities. Third, the model does not take into account the Bank's business or
strategic plans. Accordingly, although the NPV measurements and net interest
income models provide an indication of the Bank's interest rate risk exposure at
a particular point in time, such measurements are not intended to and do not
provide a precise forecast of the effect of changes in market interest rates on
the Bank's net interest income and will differ from actual results.

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

     At December 31, 1996, the Bank exceeded all of its regulatory capital 
requirements and was considered "well capitalized". The following table sets
forth the Bank's regulatory capital ratios at December 31, 1996 and December 31,
1995 (see also Note Q of the Notes to Consolidated Financial Statements):

<TABLE> 
<CAPTION> 
                              DECEMBER 31, 1996    DECEMBER 31, 1995    MINIMUM REQUIREMENT
                              -----------------    -----------------    -------------------
<S>                           <C>                  <C>                  <C>  
Tangible Capital                   7.2%                  7.5%                  1.5%
Leverage Capital                   7.2%                  7.5%                  3.0%
Risk-based Capital                11.3%                 13.6%                  8.0%
</TABLE> 

                                      40
<PAGE>
 
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The Bank's consolidated financial statements begin on page F-1 of this 
report.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
          FINANCIAL DISCLOSURE     

     On March 3, 1997, the Bank dismissed Grant Thornton LLP ("Grant") as its 
independent accountants. The reports of Grant on the financial statements of the
Bank for fiscal years ending December 31, 1996 and 1995 did not contain an 
adverse opinion, or a disclaimer of opinion, and were not qualified or modified 
as to uncertainty, audit scope or accounting principles. The authority to 
change independent accountants was provided by the Audit Committee of the Board 
of Directors of the Bank at their meeting of February 19, 1997.

     In connection with its audits for the two most recent fiscal years, and
through March 3, 1997, there have been no disagreements with Grant on any matter
of accounting principles or practices, financial statement disclosure, or
auditing scope or procedure. The Bank requested that Grant furnish a letter
addressed to the Office of Thrift Supervision stating that it agrees with the
above statements. A copy of such letter, dated March 5, 1997, has been filed as
Exhibit 16 to the Bank's Current Report on Form 8-K filed March 7, 1997.

     On March 3, 1997, the Bank engaged the firm of KPMG Peat Marwick LLP 
as its independent accountants for the fiscal year ended December 31, 1997.

                                      41
<PAGE>
 
                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Information concerning the Bank's directors and executive officers is 
incorporated herein by reference from the section entitled "ELECTION OF 
DIRECTORS" of the Bank's definitive Proxy Statement to be filed pursuant to 
Regulation 14A within 120 days after the end of the last fiscal year.

ITEM 11.  EXECUTIVE COMPENSATION

     Information concerning executive compensation is incorporation herein by 
reference from the section entitled "EXECUTIVE COMPENSATION" of the Bank's 
definitive Proxy Statement to be filed pursuant to Regulation 14A within 120 
days after the end of the last fiscal year.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Information concerning the security ownership of certain beneficial owners 
and management is incorporated by reference from the sections entitled "SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT" in the Bank's definitive
Proxy Statement to be filed pursuant to Regulation 14A within 120 days after the
end of the last fiscal year.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     None.

                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  The following documents are included in this report at the page 
numbers indicated.

<TABLE> 
<CAPTION> 
          1.   Financial Statements and Schedules                        Page No.
               ----------------------------------                        -------
          <S>                                                            <C>        
               Report of Independent Certified Public Accountants          F-2            
                                                                                               
               Consolidated Statements of Financial Condition as of                             
               December 31, 1996 and December 31, 1995                     F-3                  
                                                                                                
               Consolidated Statements of Operations for the Years                              
               ended December 31, 1996, 1995 and 1994                      F-4                  
                                                                                                
               Consolidated Statements of Shareholders' Equity for the                          
               Years ended December 31, 1996, 1995 and 1994                F-5                  
                                                                                                
               Consolidated Statements of Cash Flows for the Years ended                        
               December 31, 1996, 1995 and 1994                            F-6                  
                                                                                                
               Notes to Consolidated Financial Statements                  F-7                   
</TABLE> 

                                     42   
<PAGE>
 
          2.   All financial statement schedules are omitted because of the
               absence of the conditions under which they are required to be
               provided or because the required information is included in the
               financial statements listed above and/or related notes.

          3.   Exhibits    
               --------

               (i)  Executive Compensation Plans and Arrangements:
                    ---------------------------------------------

                    The following is a summary of the Bank's executive
                    compensation plans and arrangements which are required to be
                    filed as exhibits to this Report on Form 10-K:

Exhibit
Number    Description of Exhibit
- ------    ----------------------

10.1      Profit Sharing Plan of the Bank, filed as Exhibit 10.3 to the Annual 
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1986 and incorporated herein by reference.
10.2      Retirement Agreement between the Bank and Ben Karmelich, dated June 
          19, 1986, filed as Exhibit 10.4 to the Annual Report on Form 10-K of 
          the Bank for the fiscal year ended December 31, 1986 and incorporated 
          herein by reference.
10.3      Retirement Agreement between the Bank and James B. Johnston, dated
          June 19, 1986 filed as Exhibit 10.5 to the Annual Report on Form 10-K
          of the Bank for the fiscal year ended December 31, 1986 and
          incorporated herein by reference.
10.5      Amendment No.1 to the Retirement Agreement between the Bank and Ben
          Karmelich, dated March 16, 1988, filed as Exhibit 10.7 to the Annual
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1988 and incorporated herein by reference.
10.6      Amendment No. 1 to the Retirement Agreement between the Bank and 
          James B. Johnston, dated March 16, 1988, filed as Exhibit 10.8 to the 
          Annual Report on Form 10-K of the Bank for the fiscal year ended 
          December 31, 1988 and incorporated herein by reference.
10.9      Amended and Restated Retirement Agreement between the Bank and Kelly
          A. Andrews, dated January 19, 1994, filed as Exhibit 10.9 to the
          Annual Report on Form 10-K of the Bank for the fiscal year ended
          December 31, 1994 and incorporated herein by reference.
10.11     1994 Stock Option and Performance Share Award Plan, filed as Exhibit
          10.11 to the Annual Report on Form 10-K of the Bank for the fiscal
          year ended December 31, 1994 and incorporated herein by reference.
10.14     Form of Change of Control Employment Agreement between the Bank and
          each of Stephen N. Rippe, Gary P. Warren, Anthony L. Frey and Ellen B.
          Geiger, filed as Exhibit 10.14 to the Bank's Registration Statement on
          Form OC (on Form S-1) originally filed with the OTS on September 8,
          1995 and incorporated herein by reference.
10.16     Form of Stock Option Agreement between the Bank and each of Stephen N.
          Rippe, Gary P. Warren, Anthony L. Frey and Ellen B. Geiger, filed as
          Exhibit 10.16 to the Annual Report on Form 10-K of the Bank for the
          fiscal year ended December 31, 1995 and incorporated herein by
          reference.

                                      43

<PAGE>
 
               (ii) Exhibit Index:
                    -------------

Exhibit 
Number    Description of Exhibit 
- ------    ----------------------

3.1       Federal Stock Charter of the Bank, filed as Exhibit 3.1 to the Annual
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1989 and incorporated herein by reference.
3.1.1     Amendment to Federal Stock Charter of the Bank dated February 20,
          1996, filed as Exhibit 3.1.1 to the Annual Report on Form 10-K of the
          Bank for the fiscal year ended December 31, 1995 and incorporated
          herein by reference.
3.2       Amended and Restated Bylaws of the Bank, filed as Exhibit 3.2 to the
          Annual Report on Form 10-K of the Bank for the fiscal year ended
          December 31, 1995 and incorporated herein by reference.
4.0       Specimen Certificate for the Common Stock of the Bank, filed as
          Exhibit 4.0 to the Annual Report on Form 10-K of the Bank for the
          fiscal year ended December 31, 1986 and incorporated herein by
          reference.
10.1      Profit Sharing Plan of the Bank, filed as Exhibit 10.3 to the Annual
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1986 and incorporated herein by reference.
10.2      Retirement Agreement between the Bank and Ben Karmelich, dated June
          19, 1986, filed as Exhibit 10.4 to the Annual Report on Form 10-K of
          the Bank for the fiscal year ended December 31, 1986 and incorporated
          herein by reference.
10.3      Retirement Agreement between the Bank and James B. Johnston, dated
          June 19, 1986 filed as Exhibit 10.5 to the Annual Report on Form 10-K
          of the Bank for the fiscal year ended December 31, 1986 and
          incorporated herein by reference.
10.4      RESERVED
10.5      Amendment No. 1 to the Retirement Agreement between the Bank and Ben
          Karmelich, dated March 16, 1988, filed as Exhibit 10.7 to the Annual
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1988 and incorporated herein by reference.
10.6      Amendment No. 1 to the Retirement Agreement between the Bank and James
          B. Johnston, dated March 16, 1988, filed as Exhibit 10.8 to the Annual
          Report on Form 10-K of the Bank for the fiscal year ended December 31,
          1988 and incorporated herein by reference.
10.7      RESERVED 
10.8      RESERVED
10.9      Amended and Restated Retirement Agreement between the Bank and Kelly
          A. Andrews, dated January 19, 1994, filed as Exhibit 10.9 to the
          Annual Report on Form 10-K of the Bank for the fiscal year ended
          December 31, 1994 and incorporated herein by reference.
10.10     Lease between the Bank and York Square Building Bank, dated September
          1, 1981, filed as Exhibit 10.8 to the Annual Report on Form 10-K of
          the Bank for the fiscal year ended December 31, 1986 and incorporated
          herein by reference.
10.11     1994 Stock Option and Performance Share Award Plan, filed as Exhibit
          10.11 to the Annual Report on Form 10-K of the Bank for the fiscal
          year ended December 31, 1994 and incorporated herein by reference.
10.12     RESERVED 
10.13     RESERVED 
10.14     Form of Change of Control Employment Agreement between the Bank and
          each of Stephen N. Rippe, Gary P. Warren, Anthony L. Frey and Ellen B.
          Geiger, filed as Exhibit 10.14 to the Bank's Registration Statement on
          Form OC (on Form S-1) originally filed with the OTS on September 8,
          1995 and incorporated herein by reference.
10.15     Form of Indemnification Agreement between the Bank and Members of the
          Board of Directors, filed as Exhibit 10.15 to the Bank's Registration
          Statement on Form OC (on Form S-1) originally filed with the OTS on
          September 8, 1995 and incorporated herein by reference.
10.16     Form of Stock Option Agreement between the Bank and each of Stephen N.
          Rippe, Garry P. Warren, Anthony L. Frey and Ellen B. Geiger, filed as
          Exhibit 10.16 to the Annual Report on Form

                                      44
<PAGE>
 
           10-K of the Bank for the fiscal year ended December 31, 1995 and 
           incorporated herein by reference.
16.0       Letter of Grant Thornton LLP, dated March 5, 1997, filed as Exhibit
           16 to the Current Report on Form 8-K of the Bank filed March 7, 1997
           and incorporated herein by reference.

     (b)   Reports on Form 8-K
           -------------------
     None.

     (c)   Exhibits Required by Item 601 of Regulation S-K
           -----------------------------------------------

     See item 14(a)(3)(i) above.

     (d)   Additional Financial Statements
           -------------------------------

     Not applicable.

                                      45
<PAGE>
 
                                C O N T E N T S
<TABLE> 
<CAPTION> 
                                                                      PAGE
                                                                      ----
<S>                                                                   <C> 
Report of Independent Certified Public Accountants...................  F-2

Consolidated Financial Statements

     Consolidated Statements of Financial Condition..................  F-3

     Consolidated Statements of Operations...........................  F-4

     Consolidated Statement of Shareholders' Equity..................  F-5

     Consolidated Statements of Cash Flows...........................  F-6

     Notes to Consolidated Financial Statements......................  F-8
</TABLE> 

                                      F-1
<PAGE>
 
                        [LETTERHEAD OF GRANT THORNTON]

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
               --------------------------------------------------


Board of Directors
Highland Federal Bank



We have audited the accompanying consolidated statements of financial condition
of Highland Federal Bank and Subsidiaries (the "Bank") as of December 31, 1996
and 1995, and the related consolidated statements of operations, shareholders'
equity, and cash flows for each of the years in the three-year period ended
December 31, 1996. These financial statements are the responsibility of the
Bank's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Highland
Federal Bank and Subsidiaries as of December 31, 1996 and 1995, and the
consolidated results of their operations and their consolidated cash flows
for each of the years in the three-year period ended December 31, 1996, in
conformity with generally accepted accounting principles.


/S/ GRANT THORNTON LLP

Los Angeles, California
January 28, 1997

                                      F-2
<PAGE>
 
<PAGE> 
 
                   HIGHLAND FEDERAL, BANK AND SUBSIDIARIES 

                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION 

              (DOLLAR AMOUNTS IN THOUSANDS EXCEPT PER SHARE DATA)

<TABLE> 
<CAPTION> 
                                                                                          DECEMBER 31,
                                                                                -------------------------------   
                                             ASSETS                                 1996                 1995
                                             ------                             ----------           ----------   
<S>                                                                             <C>                  <C>         
Cash and cash equivalents....................................................   $  10,714            $  49,766
Securities available-for-sale................................................      60,038               46,874
Securities held-to-maturity..................................................      17,969               20,787
Loans receivable, net........................................................     373,545              312,994
Real estate acquired through foreclosure.....................................       1,400                2,966
Federal Home Loan Bank stock--at cost........................................       3,125                3,307
Accrued interest receivable..................................................       3,404                3,062
Premises and equipment, net..................................................       8,311                8,022
Deferred income taxes, net...................................................       4,463                4,498
Other assets.................................................................       6,933                7,685
                                                                                ---------            --------- 
                                                                                $ 489,902            $ 459,961
                                                                                =========            ========= 

                     LIABILITIES AND SHAREHOLDERS' EQUITY
                     ------------------------------------

Liabilities
     Deposits................................................................   $ 384,921            $ 378,699
     FHLB advances...........................................................      62,500               39,500
     Accounts payable and other liabilities..................................       7,417                4,357
     Income taxes payable....................................................         201                3,314
                                                                                ---------            --------- 
          Total liabilities..................................................     455,039              452,870
Commitments and contingencies................................................          --                   --
Shareholders' equity--partially restricted
     Preferred stock--1,000,000 shares authorized, no shares issued..........          --                   --
     Common Stock--authorized, 8,000,000 shares of $1 stated value;
        issued and outstanding 2,295,983 shares in 1996 and 1995.............       2,296                2,296
     Additional paid-in capital..............................................      13,430               13,430
     Retained earnings.......................................................      19,384               18,719
     Net unrealized holding loss on securities available for sale, net
        of tax of $127 and $182 in 1996 and 1995, respectively...............        (247)                (354)
                                                                                ----------           ----------
          Total shareholders' equity.........................................      34,863               34,091
                                                                                ----------           ----------
                                                                                $ 489,902            $ 459,961
                                                                                ==========           ==========
</TABLE>



       The accompanying notes are an integral part of these statements.

                                      F-3


















<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF OPERATIONS 

                           YEAR ENDED DECEMBER 31, 

              (DOLLAR AMOUNT IN THOUSANDS EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                     1996               1995               1994
                                                                                  ----------         ----------        -----------
<S>                                                                               <C>                <C>               <C>  
Interest income
     Loans....................................................................    $  35,251          $   30,223        $  29,598
     Mortgage-backed securities...............................................        3,379               7,781            6,305
     Other securities.........................................................        1,008                 695            1,146
     Assets under contractual agreement.......................................           --                  --              427
                                                                                  ----------         ----------        -----------
          Total interest income...............................................       39,638              38,699           37,476

Interest expense
     Deposits.................................................................       18,068              18,539           14,184
     FHLB advances and other borrowings.......................................        2,358               2,848            3,617
                                                                                  ----------         ----------        -----------
          Total interest expense..............................................       20,426              21,387           17,801
                                                                                  ----------         ----------        -----------
          Net interest income.................................................       19,212              17,312           19,675
Provision for losses on loans.................................................        3,930               5,221           13,536
                                                                                  ----------         ----------        -----------
          Net interest income after provision for losses on loans.............       15,282              12,091            6,139
Noninterest income
     Gain on sale of loans....................................................          441                  86              150
     Net gain (loss) on sale of securities....................................           15                   9             (216)
     Other....................................................................        1,711               1,484            1,045
                                                                                  ----------         ----------        -----------
          Total noninterest income............................................        2,167               1,579              979
Noninterest expense
     Compensation and benefits................................................    $   6,556          $    6,472        $   6,232
     Occupancy and equipment..................................................        2,175               2,100            2,278
     FDIC deposit insurance premium...........................................        1,003               1,087              902
     FDIC deposit insurance premium--special assessment.......................        2,548                  --               --
     Service bureau and related equipment rental..............................          730                 640              617
     Other....................................................................        2,682               2,661            3,656
                                                                                  ----------         ----------        -----------
          Total general and administrative expenses...........................       15,694              12,960           13,685
Net cost of operation of real estate acquired through foreclosure.............          928               2,306            3,173
                                                                                  ----------         ----------        -----------
          Total noninterest expense...........................................       16,622              15,266           16,858
                                                                                  ----------         ----------        -----------
          Earnings (loss) before income taxes.................................          827              (1,596)          (9,740)
Income tax expense (benefit)..................................................          162                (617)          (3,355)
                                                                                  ----------         ----------        -----------
          NET EARNINGS (LOSS).................................................    $     665          $    (979)        $  (6,385)
                                                                                  ==========         ==========        ===========
          NET EARNINGS (LOSS) PER SHARE.......................................    $    0.29          $    (0.86)       $   (5.78)
                                                                                  ==========         ==========        ===========
</TABLE>



        The accompanying notes are an integral part of these statements.

                                   F-4


<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

                CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                 YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                         (DOLLAR AMOUNTS IN THOUSANDS)

<TABLE> 
<CAPTION>                                                                                                  NET UNREALIZED
                                                                                                          HOLDING LOSS ON
                                                                               ADDITIONAL                    SECURITIES 
                                                                   CAPITAL      PAID-IN      RETAINED     AVAILABLE FOR SALE 
                                                                    STOCK       CAPITAL      EARNINGS         NET OF TAX           
                                                                   -------     ----------    --------     -----------------      
<S>                                                                <C>         <C>           <C>          <C>          
Balance at January 1, 1994 .................................       $ 1,105     $ 1,612       $ 26,083          $    --
Net loss ...................................................           --          --          (6,385)              -- 
Net unrealized holding loss on securities available for
     sale, net of tax ......................................           --          --             --             (1,453)
                                                                   -------     ----------    --------           --------         
Balance at December 31, 1994 ...............................         1,105       1,612         19,698            (1,453)
Stock offering .............................................         1,191      11,818            --                 --         
Net loss ...................................................           --          --            (979)               --
Change in net unrealized holding loss on securities
     available for sale, net of tax ........................           --          --             --              1,099
                                                                   -------     ----------    --------           --------
Balance at December 31, 1995 ...............................         2,296      13,430         18,719              (354) 
Net earnings ...............................................           --          --             665               --
Change in net unrealized holding loss on securities
     available for sale, net of tax ........................           --          --             --                107
                                                                   -------     ----------    --------           --------
Balance at December 31, 1996                                       $ 2,296     $13,430      $  19,384           $  (247)
                                                                   =======     =========     =========          ========
</TABLE> 

        The accompanying notes are an integral part of this statement.

                                      F-5
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                            YEAR ENDED DECEMBER 31,

                        (DOLLARS AMOUNTS IN THOUSANDS)

<TABLE> 
<CAPTION>                                                                         1996           1995           1994         
                                                                               ---------       ---------      --------       
<S>                                                                            <C>             <C>            <C> 
Increase (decrease) in cash and cash equivalents
Cash flows from operating activities:
     Net earnings (loss) ..................................................... $   665         $  (979)       $ (6,386)
     Adjustments to reconcile net (loss) earnings to net cash provided
       by operating activities:
          Net (gain) loss on sale of real estate acquired through
            foreclosure ......................................................    (330)            296             580
          Deferred income taxes (benefit) ....................................     (19)         (5,524)          2,503
          Amortization of premiums (discounts) on securities .................     312           1,030           1,037
          Depreciation .......................................................     665             727             850 
          Increase (decrease) in FHLB stock  .................................     182             785           (706) 
          Deferred direct loan origination costs .............................    (169)           (182)          (251)  
          Provision for real estate held for sale ............................      --              --          2,215     
          Provision for losses on loans ......................................   3,930           5,221         13,536        
          Provision for losses on real estate acquired through foreclosure ...     264             669          1,092
          Increase (decrease) in accrued interest receivable ................     (342)            406             53
          Decrease (increase) in recoverable income taxes ....................      --           7,211         (5,753)           
          Decrease (increase) in other assets ................................     752          (2,288)          (140) 
          Increase in accounts payable and other liabilities .................   3,060             193            541  
          (Decrease) increase in income taxes payable ........................  (3,113)          3,314             --        
                                                                               ---------       ---------      --------     
             Net cash provided by operating activities........................   5,857          10,879          9,171       
Cash flows from investing activities: 
     Purchases of securities ................................................. (86,652)        (32,332)       (99,040)         
     Sales and maturities of securities ......................................  76,155         114,345         57,519 
     Purchases of premises and equipment .....................................    (954)           (770)          (397)    
     Proceeds from the sale of real estate acquired through
          foreclosure ........................................................   6,872          19,788         12,192   
     Proceeds from the sale of loans .........................................  12,086           7,171          2,935
     Purchases of loans ......................................................  (7,690)             --             --
     Net increase in loans receivable ........................................ (73,948)        (69,109)       (11,329)   
                                                                               ---------       ---------      --------       
              Net cash provided by (used in) investing activities              (74,131)         39,093        (38,120)  
</TABLE> 

                                      F-6

<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS--CONTINUED

                            YEAR ENDED DECEMBER 31,

                         (DOLLAR AMOUNTS IN THOUSANDS)

<TABLE> 
<CAPTION> 
                                                                                     1996          1995          1994
                                                                                   --------      --------      --------   
<S>                                                                                <C>           <C>           <C> 
Cash flows from financing activities:
     Net decrease in NOW, money market, and passbok accounts....................   $ (8,861)     $ (12,154)    $ (25,340)
     Net decrease in certificates of deposit with maturities of three
       months or less...........................................................       (290)        (7,077)      (22,593)
     Proceeds from sales of certificates of deposit with months
       maturities of over three.................................................     53,369         52,497        91,173
     Payments for maturing certificates of deposit held for over three
       months...................................................................    (37,996)       (31,234)      (14,502)
     Net borrowings (repayments) of FHLB advances...............................     23,000        (22,000)       (3,925)
     Proceeds from stock offering...............................................         --         13,009            --
     Cash dividends paid........................................................         --             --          (552)
                                                                                   --------      ---------     ---------
          Net cash (used in) provided by financing activities...................     29,222         (6,959)       24,261
                                                                                   --------      ---------     ---------
          Increase (decrease) in cash and cash equivalents......................    (39,052)        43,013        (4,688)
Cash and cash equivalents at begining of year...................................     49,766          6,753        11,441
                                                                                   --------      ---------     ---------
Cash and cash equivalents at end of year........................................   $ 10,714      $  49,766     $   6,753
                                                                                   ========      =========     =========
Supplemental disclosures of cash flow information:
     Interest paid..............................................................   $ 19,983      $  21,435     $  17,861
                                                                                   ========      =========     =========
     Income taxes paid..........................................................   $    695      $   1,592     $     534
                                                                                   ========      =========     =========
Supplemental disclosure of noncash investing and financing activities:
     Acquisition of real estate in settlement of loans..........................   $  5,240      $  15,667     $  15,927
                                                                                   ========      =========     =========
     Loans made in conjunction with real estate sales...........................   $  3,625      $   6,416     $   6,919
                                                                                   ========      =========     =========
</TABLE> 

       The accompanying notes are an integral part of these statements.

                                      F-7
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES 

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                       DECEMBER 31, 1996, 1995 AND 1994

NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Highland Federal Bank is a federally chartered savings bank primarily
engaged in the business of attracting deposits from the general public and using
such deposits, together with borrowings and other funds, to make mortgage loans
secured by residential and other real estate. Bank revenues are derived
principally from interest on real estate loans, and investments and other fees.
The major expense of the Bank is interest paid on deposits and borrowings. Bank
operations and net interest income are affected by general economic conditions
and by the monetary and fiscal policies of the federal government. Lending
activities are affected by the demand for mortgage and other types of financing
which is, in turn, affected primarily by interest rates and other factors
affecting the supply of housing and the availability of funds. Deposit flows and
cost of funds are influenced by interest rates on competing investments and by
general market interest rates.

     The accounting and reporting policies of the Bank conform to generally
accepted accounting principles and the prevailing practices within the savings
and loan industry. A summary of the significant accounting policies consistently
applied in the preparation of the accompanying consolidated financial statements
follows:

1.   PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the accounts of the Highland
Federal Bank and its wholly-owned subsidiaries, H.F.S. Corporation and Hi-Fed
Insurance Agency (collectively referred to as the "Bank"). The subsidiaries are
engaged in trustee and insurance related services. All significant intercompany
balances and transactions have been eliminated in consolidation.

2.   CASH AND CASH EQUIVALENTS

     For purposes of reporting cash flows, cash and cash equivalents include 
cash, federal funds sold, time certificates of deposit and other deposits with
maturities of three months or less. Generally, federal funds are sold for a one 
a day period.

3.   SECURITIES

     Securities include U.S. government obligations, corporate securities and 
other debt securities. The Bank classifies its securities in two categories: 
available-for-sale and held-to-maturity. Available-for-sale securities are 
measured at fair value, with net unrealized gains and losses reported as a 
separate component of shareholders' equity. Held-to-maturity securities are 
carried at cost, adjusted for premiums or discounts which are amortized or 
accreted and recognized in interest income using the interest method over the 
period to maturity. Held-to-maturity securities are classified as such because 
the Bank has the ability and management has the intent to hold them to maturity.
Premiums or discounts on mortgage-backed securities are amortized over the 
remaining contractual maturity, adjusted for anticipated prepayments. The 
amortized cost or carrying value of the specific security  sold is used 
to compute the gain or loss on the sale of securities.

4.   LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

     The Bank conducts its lending business primarily in the state of
California. Loans are concentrated in residential, multi-family and commercial
real estate. Loans receivable are stated at unpaid principal balances, less
allowance for loan losses and net deferred loan origination fees. The Bank has
no loans held for sale at December 31, 1996 or 1995.

                                      F-8







<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                       DECEMBER 31, 1996, 1995 AND 1994

     The Bank maintains an allowance for loan losses at a level considered by
management adequate to cover probable losses on loans. The allowance for loan
losses is increased by charges to income and decreased by charge-offs (net of
recoveries). Management's periodic evaluation of the adequacy of the allowance
is based on the Bank's past loan loss experience, known and inherent risks in
the portfolio, adverse situations that may affect the borrower's ability to
repay, estimated value of any underlying collateral, and current and prospective
economic conditions. Although management uses the best information available to
make these estimates, future adjustments to the allowance may be necessary due
to economic, operating, regulatory and other conditions that may be beyond the
Bank's control. In addition, various regulatory agencies, as an intergral part
of their examination process, periodically review the Bank's allowance for loan
losses, such agencies may require the Bank to recognize additions to the
allowance based on judgments different from those of management.

     Uncollectible interest on loans that are contractually past due is charged 
off or an allowance is established based on management's periodic evaluation. 
The allowance is established by a charge to interest income equal to all 
interest previously accrued, and income is subsequently recognized only to the 
extent cash payments are received until, in management's judgment the borrower's
ability to make periodic interest and principal payments is back to normal, in 
which case the loan is returned to accrual status.

     The Bank adopted, effective January 1, 1995, Statement of Financial
Accounting Standards (SFAS) No. 114, as amended by SFAS No. 118, "Accounting by
Creditors for Impairment of a Loan," which address the accounting by creditors
for impairment of certain loans. These statements require that impaired loans be
measured based on the present value of expected future cash flows discounted at
the loan's effective interest rate or, as a practical expedient, at the loan's
observable market price or the fair value of the collateral for the loan. Loans
are considered impaired when it is deemed probable that the Bank will be unable
to collect all amounts due (both principal and interest) according to the
contractual terms of the loan agreement. The Bank selects the measurement method
for determining impairment on a loan-by-loan basis, except that collateral-
dependent loans for which foreclosure is probable are measured at the fair value
of the collateral. Additionally, as prescribed by the statements, the Bank
measures impairment of a restructured loan by discounting the total expected
cash flows using the loan's effective rate of interest in the original loan
agreement. The adoption of these statements did not have a material effect on
the Bank's financial statements.

5.   LOAN ORIGINATION AND COMMITMENT FEES

     The Bank recognizes loan origination fees as an adjustment of the loan's 
yield over the life of the loan by the interest method, which results in a 
constant rate of return. Certain direct costs of originating the loan are 
recognized over the life of the loan as a reduction of the yield rather than as 
an expense when incurred.

     Generally, loan commitment fees are deferred and recognized as an 
adjustment of yield by the interest method over the related loan life or, if the
commitment expires unexercised, recognized in income upon expiration of the 
commitment.

6.   REAL ESTATE ACQUIRED THROUGH FORECLOSURE

     The Bank records real estate acquired through foreclosure at the lesser of 
the outstanding loan amount or fair value at the time of foreclosure. Required 
developmental costs associated with foreclosed property under construction are 
capitalized and considered in determining the fair value of the property. 
Operating expenses of such properties, net of related income, and gains and 
losses on their disposition are included in noninterest expense.

                                      F-9
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

7.   PREMISES AND EQUIPMENT

     Premises and equipment are carried at cost, less accumulated depreciation 
and amortization. Depreciation is provided for in amounts sufficient to relate 
the cost of depreciable assets to operations over their estimated service lives 
on a straight-line basis. Leasehold improvements are amortized over the life of 
the lease or the service lives of the improvements, whichever is shorter.

     The Bank adopted, effective January 1, 1996, Statement of Financial
Accounting Standards (SFAS) No. 121. "Accounting for Long-Lived Assets and Long-
Lived Assets to Be Disposed Of," which addresses the impairment for long-lived
assets, certain identifiable intangibles and goodwill related to those assets to
be held and used and for long-live assets and certain identifiable intangibles
to be disposed of. This SFAS requires that long-lived assets and certain
identifiable intangibles to be held and used by an entity be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. This SFAS also requires that
long-lived assets and certain identifiable intangibles to be disposed of be
reported at the lower of carrying amount or fair value less cost to sell. The
effect of adopting this statement did not have a material effect on the Bank's
financial statements.

8.   EARNINGS (LOSS) PER SHARE

     Earnings (loss) per share of capital stock has been calculated on the basis
of the weighted average number of shares outstanding during the period. Fully 
diluted earnings per share has not been presented as the dilutive effect of 
common stock equivalents for outstanding stock options is less than three 
percent. The weighted-average number of common shares outstanding during 1996, 
1995 and 1994 was 2,295,983, 1,138,262 and 1,104,761, respectively.

9.   INCOME TAXES

     Provisions for income taxes are based on amounts reported in the statements
of income. Deferred taxes are computed on the liability method of accounting for
income taxes as prescribed by SFAS No. 109, "Accounting for Income Taxes." Under
SFAS No. 109, deferred income taxes are recognized for the tax consequences of
temporary differences by applying enacted statutory tax rates applicable to
future years to differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. The effect on deferred taxes
from a change in tax rates is recognized in income in the period that includes
the enactment date.

10.  FAIR VALUES OF FINANCIAL INSTRUMENTS

     The financial statements include various estimated fair value information. 
Such information, which pertains to the Bank's financial instruments, does not
purport to represent the aggregate net fair value of the Bank. Fair values have
been estimated using data that management considered best available, as
generally provided in the Bank's Regulatory Reports, and estimation
methodologies deemed suitable for the pertinent category of financial
instrument. Further, the fair value estimates are based on various assumptions,
methodologies and subjective considerations, which vary widely among different
financial institutions and which are subject to change. The carrying amounts are
the amounts at which the financial instruments are reported in the financial
statements.

     Changes in the assumptions or methodologies used to estimate fair value 
may materially affect the estimated amounts. Also, management is concerned that 
there may not be reasonable comparability between institutions due to the wide 
range of permitted assumptions and methodologies in the absence of active
markets. This lack of uniformity gives rise to a high degree of subjectivity in
estimating financial instruments fair values.

                                     F-10
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

11.  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.

12.  CURRENT ACCOUNTING PRONOUNCEMENTS

  Stock-Based Compensation

     Statement of Financial Accounting Standard (SFAS) No. 123, "Accounting for
Stock-Based Compensation" was issued by the Financial Accounting Standards Board
(FASB) in October 1995, and is effective for transactions entered into after
December 15, 1995. SFAS No. 123 provides for companies to recognize compensation
expense associated with stock-based compensation plans over the anticipated
service period based on the fair value of the award at the date of grant.
However, SFAS No. 12 allows for companies to continue to measure compensation
costs as prescribed by APB Opinion (APB) No. 25, "Accounting for Stock Issued to
Employees." The Bank has elected to continue its current policy, which is to
account for stock-based compensation plans under APB No. 25.

  Mortgage Servicing Rights

     Statement of Financial Accounting Standard (SFAS) No. 122, "Accounting for 
Mortgage Servicing Rights," issued by the FASB in May 1995 and is effective for 
sales or securitizations of mortgage loans with servicing rights retained in 
fiscal years beginning after December 15, 1995. SFAS No. 122 requires companies 
that sell or securitize mortgage loans with servicing rights retained to 
allocate the total cost of the mortgage loans to the mortgage servicing rights 
and the loans based upon their relative fair values. SFAS No. 122 further 
requires that capitalized mortgage servicing rights be evaluated for impairment 
based upon the fair value of these rights. In 1996 the Bank did not sell or 
securitize loans with servicing rights retained, and does not anticipate that 
the implementation of SFAS No. 122 will have a material effect in its financial 
statements.

     In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers and 
Servicing of Financial Assets and Extinguishments of Liabilities." This 
statement provides accounting and reporting standards for transfers of financial
assets and servicing of financial assets and extinguishments of liabilities. 
Those standards are based on consistent application of a financial-components 
approach that focuses on control. Under that approach, after a transfer of 
financial assets, an entity recognizes the financial assets and servicing assets
it controls and the liabilities it has incurred, derecognizes financial assets 
when control has been surrendered, and derecognizes liabilities when 
extinguished. This statement provides consistent standards for distinguishing 
transfers of financial assets that are sales from transfers that are secured 
borrowings. The Bank will adopt this statement as of January 1, 1997 and has 
made no assessment of the potential impact SFAS No. 125 at this time.

13.  RECLASSIFICATIONS
     
     Certain accounts in the 1995 and 1994 financial statements have been 
reclassified to conform with the classifications in 1996.

                                     F-11
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

NOTE B--SECURITIES

     The amortized cost, gross unrealized gains and losses, and estimated fair 
value of the Bank's available-for-sale and held-to-maturity securities as of 
December 31, 1996 and 1995 are as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                            1996
                                                       -----------------------------------------------
                                                                      GROSS UNREALIZED
                                                                      ----------------
                                                       AMORTIZED                            ESTIMATED
                                                         COST         GAINS     LOSSES      FAIR VALUE
                                                       ---------      -----     ------      ----------
     <S>                                               <C>            <C>       <C>         <C> 
     Securities available for sale
       U.S. Treasury and agency securities.........    $ 2,982        $   -     $   14      $  2,968
       Mortgage-backed securities..................     34,431           64        425        34,070
       Equity securities (money market funds)......     23,000           --         --        23,000
                                                       ---------      -----     ------      ----------
                                                       $60,413        $  64     $  439      $ 60,038
                                                       =========      =====     ======      ==========

<CAPTION> 
                                                                            1996
                                                       -----------------------------------------------
                                                                      GROSS UNREALIZED
                                                                      ----------------
                                                       AMORTIZED                            ESTIMATED
                                                         COST         GAINS     LOSSES      FAIR VALUE
                                                       ---------      -----     ------      ----------
     <S>                                               <C>            <C>       <C>         <C> 
     Securities held to maturity
       Mortgage-backed securities..................    $17,969        $  --     $  476      $ 17,493
                                                       =========      =====     ======      ==========

<CAPTION> 
                                                                            1995
                                                       -----------------------------------------------
                                                                      GROSS UNREALIZED
                                                                      ----------------
                                                       AMORTIZED                            ESTIMATED
                                                         COST         GAINS     LOSSES      FAIR VALUE
                                                       ---------      -----     ------      ----------
     <S>                                               <C>            <C>       <C>         <C> 
     Securities available for sale
       U.S. Treasury and agency securities.........    $ 2,972        $   -     $   12      $  2,960
       Mortgage-backed securities..................     41,438           76        600        40,914
       Equity securities (money market funds)......      3,000           --         --         3,000
                                                       ---------      -----     ------      ----------
                                                        47,410        $  76     $  612      $ 46,874      
                                                       =========      =====     ======      ==========

<CAPTION> 
                                                                            1995
                                                       -----------------------------------------------
                                                                      GROSS UNREALIZED
                                                                      ----------------
                                                       AMORTIZED                            ESTIMATED
                                                         COST         GAINS     LOSSES      FAIR VALUE
                                                       ---------      -----     ------      ----------
     <S>                                               <C>            <C>       <C>         <C> 
     Securities held to maturity 
       Mortgage-backed securities..................    $20,787        $   -     $  229      $  20,558 
                                                       =========      =====     ======      ==========
</TABLE> 

     The weighted average yields of U.S. Treasury and equity securities earned
during 1996, 1995 and 1994 were 5.5%, 6.1% and 5.6%, respectively. The weighted
average yield of mortgage-backed securities was 5.9%, 6.6%, 5.5% and during
1996, 1995 and 1994, respectively.

     Proceeds and realized gains and losses on sales of securities available for
sale for the years ending December 31 are summarized as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                        PROCEEDS       GAINS       LOSSES       
                                                        --------       -----       ------
     <S>                                                <C>            <C>         <C> 
     1996..........................................     $ 63,645       $  15       $   --
     1995..........................................      103,960         341          332
     1994..........................................       25,458          --          216
</TABLE> 

                                     F-12



<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

     The contractual maturities of securities held to maturity and available for
sale at December 31, 1996 were as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                        HELD TO MATURITY       AVAILABLE FOR SALE 
                                                     ----------------------  ---------------------
                                                     AMORTIZED               AMORTIZED            
                                                       COST      FAIR VALUE    COST     FAIR VALUE
                                                     ---------   ----------  ---------  ---------- 
     <S>                                             <C>         <C>         <C>        <C>        
     Due in less than one year....................   $           $           $ 26,586    $ 26,578
     Due from one year to five years..............          --           --    17,852      17,463
     Due from five to ten years...................          --           --     3,417       3,389
     Due after ten years..........................      17,969       17,493    12,558      12,608
                                                     ---------   ----------  ---------  ---------- 
                                                     $  17,969   $   17,493  $ 60,413    $ 60,038
                                                     =========   ==========  =========  ==========
</TABLE> 

     Expected maturities will differ from contractual maturities because 
borrowers may have the right to call or prepay obligations with or without call 
or prepayment penalties.

NOTE C--LOANS RECEIVABLE

     Loans receivable are summarized as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                                       1996           1995  
                                                                                     --------       --------   
     <S>                                                                             <C>            <C> 
     Conventional trust deed loans collateralized by real estate
       1-4 Family residential properties.........................................    $ 82,436       $ 99,724
       Multifamily...............................................................     180,940        127,073
       Commercial................................................................     116,389         88,326
       Construction and land.....................................................       3,954          7,543
     Consumer loans..............................................................       1,244            923
                                                                                     --------       --------  
                                                                                      384,963        323,589
     Less:
       Loans in process..........................................................       1,439          1,066
       Deferred origination fees.................................................       2,303          2,473
       Allowance for loan losses.................................................       7,676          7,056
                                                                                     --------       --------  
                                                                                     $373,545       $312,994
                                                                                     ========       ======== 
     Weighted average yield on loans for the year................................       10.31%         10.53%
                                                                                     ========       ======== 
</TABLE> 

     The Bank serviced loans for others in the approximate amounts of $5.0
million and $5.8 million at December 31, 1996 and 1995, respectively.

     Transactions in the allowance for loan losses for the years ended December 
31 are summarized as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                  1996         1995         1994   
                                                                --------     --------     --------   
     <S>                                                        <C>          <C>          <C> 
     Allowance for loan losses at beginning of year...........  $  7,056     $  8,832     $  5,142
     Provision for losses ....................................     3,930        5,221       13,536
     Losses charged against the allowance.....................    (3,323)      (7,912)      (9,846)
     Recoveries...............................................        13          915           --
                                                                --------     --------     --------   
     Allowance for loan losses at end of year.................  $  7,676     $  7,056     $  8,832 
                                                                ========     ========     ========
</TABLE> 

                                     F-13
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

     The Bank had impaired loans of $12.2 million and $15.7 million at December 
31, 1996 and 1995, respectively. The average recorded investment in impaired 
loans during 1996 and 1995 was $14.5 million and $17.9 million, respectively. 
The total allowance for loan losses related to impaired loans was $2.6 million 
and $2.1 million at December 31, 1996 and 1995, respectively. Interest income 
recognized on impaired loans of $861,000 and $1.0 million was recognized for 
cash payments received in 1996 and 1995, respectively.

NOTE D--NONACCRUAL AND RENEGOTIATED LOANS

     When the payment of principal or interest on a loan is delinquent for 90
days, or earlier in some cases, the loan is placed on nonaccrual status, unless
the loan is in the process of collection and the underlying collateral fully
supports the carrying value of the loan. If the decision is made to continue
accruing interest on the loan, periodic reviews are made to confirm the accruing
status of the loan. When a loan is placed on nonaccrual status, interest accrued
during the current year prior to the judgment of uncollectibility is charged to
operations. Interest accrued during prior periods is charged to the allowance
for loan losses.

     Generally, any payments received on nonaccrual loans are applied first to 
outstanding loan amounts and next to the recovery of charged-off loan amounts. 
Any excess is treated as recovery of lost interest.

     The amounts below approximate the balance of loans which have been placed 
on nonaccrual status and the interest that would have been earned had the loans 
been performing (in thousands):

<TABLE> 
<CAPTION> 
                                                       PRINCIPAL       DELINQUENT
          DECEMBER 31,                                 BALANCE         INTEREST
          ------------                                ----------     ------------
          <S>                                         <C>            <C> 
          1996.....................................     $3,455           $692
          1995.....................................      5,220            788
          1994.....................................      9,038            895
</TABLE> 

     Renegotiated loans for which interest has been reduced totaled or suspended
totaled approximately $7.4 million, $9.4 million, and $8.5 million at December
31, 1996, 1995 and 1994, respectively. Interest income that would have been
recorded under the original terms of such loans and the interest income actually
recognized for the years ended December 31 are summarized as follows(in
thousands):

<TABLE> 
<CAPTION> 
                                                                   1996      1995      1994 
                                                                  ------    ------    ------  
     <S>                                                          <C>       <C>       <C> 
     Interest income that would have been recorded..............    $887      $796    $1,033
     Interest income recognized.................................    (626)     (567)     (851)
                                                                  ------    ------    ------  
     Interest income foregone...................................    $261      $220    $  182
                                                                  ======    ======    ======
</TABLE> 

NOTE E--REAL ESTATE ACQUIRED THROUGH FORECLOSURE

     Real estate acquired through foreclosure for years ended December 31 is as 
follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                   1996      1995      1994
                                                                  ------    ------    ------  
     <S>                                                          <C>       <C>       <C> 
     Real estate acquired through foreclosure...................  $1,400    $2,966    $8,022
     Less allowance for losses..................................      --        --    (1,231)
                                                                  ------    ------    ------  
                                                                  $1,400    $2,966    $6,791
                                                                  ======    ======    ======
</TABLE> 

                                     F-14
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

     An analysis of activity in real estate acquired through foreclosure for the
years ended December 31 is summarized as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                  1996      1995      1994
                                                 -------   -------   ------- 
     <S>                                         <C>       <C>       <C>       
     Balance at beginning of year, net.......    $ 2,966   $ 6,791   $ 9,170
     Additions...............................      5,240    15,667    15,927 
     Disposals...............................     (6,806)  (19,492)  (18,306
                                                 -------   -------   ------- 
     Balance at end of year, net.............    $ 1,400   $ 2,966   $ 6,791
                                                 =======   =======   =======
</TABLE> 

NOTE F--PREMISES AND EQUIPMENT

     Premises and equipment consist of the following (in thousands):

<TABLE> 
<CAPTION> 
                                                               DECEMBER 31,   
                                                            ------------------
                                                             1996        1995 
                                                            ------      ------
     <S>                                                    <C>         <C>   
     Office buildings.................................      $6,682      $6,420
     Leasehold improvements...........................       1,623       1,262
     Furniture, fixtures, equipment and vehicles......       1,647       2,919
                                                            ------      ------
                                                             9,952      10,601
     Less accumulated depreciation and amortization...       3,577       4,515
                                                            ------      ------
                                                             6,375       6,086
     Land.............................................       1,936       1,936
                                                            ------      ------
                                                            $8,311      $8,022
                                                            ======      ====== 
</TABLE> 

NOTE G--DEPOSITS

     Deposits by interest rate and general description are summarized as follows
(in thousands):

<TABLE> 
<CAPTION> 
                                                              DECEMBER 31, 1996        DECEMBER 31, 1995   
                                                            ---------------------    --------------------- 
                                                                         PERCENT                  PERCENT  
                                                                         OF TOTAL                 OF TOTAL 
                                                             AMOUNT      DEPOSITS     AMOUNT     DEPOSITS  
                                                            --------     --------    --------    ---------  
     <S>                                                    <C>          <C>         <C>         <C> 
     2.00% NOW accounts..............................       $ 33,038         8.58%   $ 32,855         8.68% 
     2.00%--3.00% Passbook accounts..................         29,224         7.59      35,817         9.46
     2.00%--5.50% Money Market Checking and Savings..         22,118         5.75      24,550         6.48
     Certificates with rates of:
        0%--4.00%....................................             10           --       1,998          .53
        4.01%--6.00%.................................        246,933        64.15     186,168        49.16
        6.01% and over...............................         53,598        13.93      97,311        25.69
                                                            --------     --------    --------    ---------  
                                                            $384,921       100.00%   $378,699       100.00%
                                                            ========     ========    ========    =========
</TABLE> 

     The weighted average interest rate on all deposits was 4.82%, 4.87% and 
3.99% at December 31, 1996, 1995 and 1994, respectively.

     As of December 31, 1996, certificate accounts are scheduled to mature as 
follows (in thousands):

<TABLE> 
<CAPTION> 
          YEAR OF
          MATURITY                                               AMOUNTS
          --------                                             ----------- 
          <S>                                                  <C> 
          1997..............................................      $233,229    
          1998..............................................        59,210
          1999..............................................         5,197   
          Thereafter........................................         2,905 
                                                               ----------- 
                                                                  $300,541
                                                               ===========
</TABLE> 

                                     F-15
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

     The aggregate amount of jumbo certificates of deposit with a balance 
greater than $100,000 was $56.2 million and $46.4 million at December 31, 1996 
and 1995, respectively. Jumbo certificates had average balances of $106.4 
million and $116.3 million at December 31, 1996 and 1995, respectively.

     The amount of interest expense per deposit category for the years ended 
December 31 is as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                       1996     1995     1994  
                                                     -------  -------  ------- 
     <S>                                             <C>      <C>      <C> 
     NOW accounts.................................   $   347  $   482  $   520 
     Money market checking and savings accounts...       680      779    1,387 
     Passbook accounts............................       853    1,276    1,932 
     Certificates $100 and more...................       138      241      517 
     Market rate certificates.....................    16,050   15,761    9,828 
                                                     -------  -------  ------- 
                                                     $18,068  $18,539  $14,184 
                                                     =======  =======  ======= 
</TABLE> 

NOTE H--FHLB ADVANCES

     FHLB advances represent secured obligations with the Federal Home Loan Bank
("FHLB"), at various rates and terms.

     Pursuant to collateral agreements with the FHLB, advances are secured by 
Highland Federal's mortgage loans and mortgage-backed securities. Bank assets 
with a carrying value of $294.1 million and $43.5 million, have been pledged to 
secure these advances at December 31, 1996 and 1995, respectively. Advances at 
December 31, 1996 have the following maturity dates: $24.5 million in 1997, 
$30.0 million in 1998 and $8.0 million in 1999. Interest rates range from 5.51% 
to 8.29%.

     The following table approximates the maximum month-end balance outstanding,
average daily balance outstanding, average rates paid during the year, and the 
average rates on the balance at December 31 for FHLB advances (in thousands):

<TABLE> 
<CAPTION> 
                                                             DECEMBER 31,    
                                                     -------------------------  
                                                       1996     1995    1994    
                                                     -------  -------  -------  
     <S>                                             <C>      <C>      <C>   
     Maximum month-end balance.....................  $62,500  $61,500  $79,700  
     Average daily balance.........................   39,563  $51,734  $70,437  
     Average rates paid............................     5.96%    5.44%    5.13%
     Average rates on balance at year end..........     6.19%    5.70%    5.30%
     Balance at year-end...........................  $62,500  $39,500  $61,500  
</TABLE> 

NOTE I--INCOME TAXES

     Significant components of the Bank's deferred tax assets and liabilities as
of December 31, are approximated as follows (in thousands):

                                     F-16
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                             1996                1995                1994
                                                                           ---------           ---------           ---------
<S>                                                                        <C>                 <C>                 <C>
Deferred tax assets:
  Depreciation...........................................................  $   143             $   107             $    89
  Book over tax reserve for loan losses..................................    3,511               3,231               4,038
  Deferred compensation..................................................    1,765               1,014                 930
  Installment sale.......................................................      249                 249                 250
  Reserve for losses--building...........................................    1,003               1,003                 955
  Nonaccrual interest....................................................       89                 357                 407
  Unrealized loss on securities..........................................      170                 182                 748
  Real estate owned--reserves............................................       --                 558                 613
  Discount to facilitate sale of real estate owned.......................      239                 251                 450
  Net operating loss carryforward........................................      467                 297                 286
  Alternative minimum tax credit carryforward............................       --                  --                 426
  Other..................................................................       51                  57                  60
                                                                           ---------           ---------           ---------
     Deferred tax asset..................................................    7,687               7,306               9,252
  Valuation reserve......................................................   (1,334)             (1,012)               (995)
                                                                           ---------           ---------           ---------
     Total deferred tax assets...........................................  $ 6,353             $ 6,294             $ 8,257
                                                                           =========           =========           =========
Deferred tax liabilities:
  Accrued interest.......................................................  $   115             $   128             $   143
  State franchise tax....................................................      220                 215                 215
  Tax over book depreciation.............................................       --                  --                  --
  Tax over book deferred loan fees.......................................      287                 301                 412
  Loan origination costs deferred for book...............................                           --                  --
  FHLB dividends.........................................................      965                 885                 811
  Mark to market for investment securities...............................      303                 267               7,136
                                                                           ---------           ---------           ---------
     Total deferred tax liabilities......................................    1,890               1,796               8,717
                                                                           ---------           ---------           ---------
     Net deferred tax (liability) asset..................................   $ 4,463             $ 4,498             $ (460)
                                                                           =========           =========           =========

   A summary of the provision for income tax expense (benefits) for the year ended December 31 is as follows (in thousands):

<CAPTION> 
                                                                             1996                1995                1994
                                                                           ---------           ---------           ---------
<S>                                                                        <C>                 <C>                 <C> 
Current taxes
  Federal................................................................  $   987             $ 4,904             $(6,680)
  State..................................................................        2                   2                   2
                                                                           ---------           ---------           ---------
                                                                               989               4,906              (6,678)
                                                                           ---------           ---------           ---------
Deferred taxes:
  Federal................................................................     (748)             (5,570)              3,361
  State..................................................................      (79)                 47                 (38)
                                                                           ---------           ---------           ---------
                                                                              (827)             (5,523)              3,323
                                                                           ---------           ---------           ---------
                                                                           $   162             $  (617)            $(3,355)
                                                                           =========           =========           =========
</TABLE>
                                       
                                     F-17
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

     A reconciliation of the federal statutory income tax rate to the effective 
income tax rate for the year ended December 31 is as follows:

<TABLE>
<CAPTION>
                                              1996          1995       1994
                                             ------        ------     ------
     <S>                                     <C>           <C>        <C>
     Statutory federal tax rate...........    34.0%        (34.0)%    (34.0)%
     Officers' life insurance.............    18.4          --         --
     Exempt interest income...............   (27.3)         --         --
     State tax credit.....................   (10.9)         --         --
     Other................................     5.4          (4.7)       (.4)
                                             ------        ------     ------ 
                                              19.6%        (38.7)%    (34.4)%
                                             ======        ======     ====== 
</TABLE>

     At December 31, 1996, approximately $4,202,000 of accumulated retained 
earnings have qualified as tax bad debt deductions for which no provision for 
federal income taxes has been made. If in the future these amounts are used for 
any purpose other than to absorb loan losses, including distributions in 
liquidation, a tax liability will be imposed at the current corporate rate. It 
is not contemplated that such amounts will be used in any manner which will 
create a federal income tax liability.

     At December 31, 1996, the Bank has California net operating loss 
carryforwards in the amount of approximately $4,139,000, which begin expiring
in the year 2000.

NOTE J--FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

     The Bank is a party to financial instruments with off-balance-sheet risk in
the normal course of business to meet the financing needs of its customers and 
to reduce its own exposure to fluctuations in interest rates. These financial 
instruments include commitments to extend credit, including unfunded lines of 
credit. Those instruments involve, to varying degrees, elements of credit and 
interest rate risk in excess of the amount recognized in the statement of 
financial condition. The contractual amounts of those instruments reflect the 
extent of involvement the Bank has in particular classes of financial 
instruments.

NOTE K--COMMITMENTS AND CONTINGENCIES

     The Bank's exposure to credit loss in the event of nonperformance by the 
other party to the financial instrument for commitments to extend credit is 
represented by the contractual amount of those instruments as the Bank uses the
same lending policies for these instruments as it does for the loan portfolio. 
The Bank has outstanding commitments to fund loans of approximately $7.6 million
and $6.3 million at December 31, 1996 and 1995, respectively. These commitments 
expire within approximately 90 days and provide for variable rates of interest 
for the 1995 commitments and for fixed rates of interest for the 1994 
commitments. The Bank also has unfunded construction loan commitments in the 
amount of approximately $1.3 million and $1.1 million at December 31, 1996 and 
1995, respectively.

  Commitments

     The Bank leases its branch operation premises under various operating 
leases and certain automobiles. The leases expire at varying periods through the
year 2007. At December 31, 1995, the minimum rental commitments under all 
noncancellable leases with initial or remaining terms of more than one year are 
approximated as follows (in thousands):

                                     F-18
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

<TABLE> 
<CAPTION> 
          YEAR                                                   AMOUNT 
          ----                                                   ------ 
          <S>                                                    <C> 
          1997................................................   $  621 
          1998................................................      460 
          1999................................................      334 
          2000................................................      305 
          2001................................................      227 
          Thereafter..........................................      804
                                                                 ------ 
               Total minimum payments required................   $2,751 
                                                                 ======  
</TABLE> 

     Included in occupancy and equipment expense for 1996, 1995 and 1994 are 
rental expenses for premises and equipment of approximately $875,000, $1,056,000
and $1,057,000, respectively. Included in other expenses for 1996, 1995 and 1994
are auto lease expenses of approximately $23,000, $26,000 and $29,000, 
respectively. Office leases provide for certain cost-of-living increases and 
require the Bank to pay for property taxes, insurance and maintenance expenses.

  Contingencies

     The Bank is also involved in certain other litigation concerning various 
transactions entered into during the normal course of business. Management does 
not believe that the settlement of such litigation will have a material effect 
upon the accompanying consolidated financial statements.

NOTE M--OTHER NONINTEREST INCOME

     Components of the Bank's other noninterest income for the years ended 
December 31 are as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                            1996      1995      1994 
                                                           ------    ------    ------
     <S>                                                   <C>       <C>       <C>   
     Late charges and collection fees..................... $  192    $  227    $  270
     Retail branch fees (including ATM)...................  1,105       571       404
     Dividends on FHLB Stock..............................    177       170       199
     Other................................................    237       516       172
                                                           ------    ------    ------
          Total noninterest income........................ $1,711    $1,484    $1,045
                                                           ======    ======    ======
</TABLE> 
 
NOTE N--EMPLOYEES' PROFIT-SHARING AND RETIREMENT PLANS

     As of January 1, 1995, the Bank converted its noncontributory employee 
profit sharing retirement plan to a contributory plan. Under the new plan, the 
first 6% or less of a participant's compensation contributed is matched at 50% 
by the Bank. All employees of the Bank who have completed one year of service 
and have reached 21 years of age can participate in the plan. Under the previous
plan, contributions were discretionary, and were determined annually by the 
Bank's Board of Directors based on the Bank's net earnings. The contributions 
charged against operating results were approximately $69,000, $66,000 and $0 for
the years ended December 31, 1996, 1995 and 1994, respectively.

     The Bank also funds a Supplemental Executive Retirement Plan ("SERP") and a
Split Dollar Insurance Program ("SDIP") for the benefit of certain employees and
former employees of the Bank who were employed by the Bank in 1986 and before. 
The SERP calls for a defined benefit to be paid to certain employees and 
former employees, while the SDIP provides a benefit to certain employees and 
former employees based upon the values of specific insurance policies less Bank 
funding costs. As of December 31, 1996 and 1995 the Bank had recorded 
liabilities of $3.9 million and $2.2 million, respectively. The total related 
compensation cost was approximately $1,009,000, $174,000, and $296,000 for the 
years ended December 31, 1996, 1995 and 1994, respectively.

                                     F-19
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994


NOTE O--STOCK OPTIONS

     During 1994, the Bank adopted a Stock Option and Performance Share Award 
Plan (the "Plan"), which provides for the grant of options and performance share
awards to key employees as designated by the Board of Directors and for the 
automatic grant of stock options to non-employee directors. The Plan is 
accounted for in accordance with Accounting Principles Board Opinion No. 25. The
aggregate number of common stock outstanding and available for issuance pursuant
to the exercise of options or the grant of awards is 300,000 shares.

     The fair value of each option grant is estimated on the date of grant using
the minimum value method with the following weighted-average assumptions used 
for grants in 1996: risk-free interest rate of 6.7% through 6.9%; expected lives
ranging from three to five years, and no dividend payments.

     A summary of the status of the Bank's fixed stock option plan as of 
December 31, 1996 and 1995, and changes for each of the years in the three-month
period ended December 31, 1996 is presented below:

<TABLE> 
<CAPTION> 
                                                                   WEIGHTED   
                                                      SHARES     AVERAGE PRICE
                                                     --------    -------------
     <S>                                             <C>         <C>          
     Outstanding at January 1, 1994...............         --        $   --   
     Stock options granted........................     42,500         16.00   
                                                     --------                 
     Outstanding at December 31, 1994.............     42,500         16.00   
     Stock options canceled.......................    (25,000)        16.00   
     Stock options granted........................     69,000         13.65   
                                                     --------                 
     Outstanding at December 31, 1995.............     86,500         14.13   
     Stock options granted........................     46,000         16.38   
                                                     --------                 
     Outstanding at December 31, 1996.............    132,500         14.91   
                                                     ========                 
</TABLE> 

     The following information applied to options outstanding at December 31, 
1996:

<TABLE> 
     <S>                                               <C> 
     Number outstanding..............................     132,500
     Range of exercise prices........................  $12.00 to $16.37
     Weighted-average exercise price.................     $14.91 
</TABLE> 

     In August 1995, amendments were made to reprice 25,000 certain options from
$16 per share to the price of $12.

     No compensation cost has been recognized for the Plan. Had compensation 
cost been recognized based upon the fair value of the options at the grant date 
consistent with the methodology specified in SFAS No. 123, the Bank's net 
earnings and net earnings per share at December 31, 1996 would have been (in 
thousands, except per share amounts):

<TABLE> 
<CAPTION> 
                                                                 1996     1995
                                                                 -----  --------
     <S>                                                         <C>    <C> 
     Net earnings (loss) as reported...........................  $ 665  $  (979)
     Net earnings (loss) pro forma.............................  $ 588  $(1,182)
     Earnings (loss) per share as reported.....................  $0.29  $ (0.86)
     Earnings (loss) per share pro forma.......................  $0.26  $ (1.04)
</TABLE> 

                                     F-20
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

NOTE P--OTHER NONINTEREST EXPENSE

     Components of the Bank's other noninterest expense for the year ended 
December 31 are as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                      1996      1995      1994  
                                                     ------    ------    ------ 
     <S>                                             <C>       <C>       <C>    
     Legal fees................................      $  416    $  410    $  831 
     Advertising...............................         124        94       291 
     Stationery and printing...................         264       235       238 
     Telephone expense.........................         168       158       147 
     Insurance expense.........................         315       349       403 
     Audit and accounting......................         299       239       216 
     Other.....................................       1,096     1,176     1,530 
                                                     ------    ------    ------ 
          Total other noninterest expense......      $2,682    $2,661    $3,656 
                                                     ======    ======    ====== 
</TABLE> 

NOTE Q--REGULATORY CAPITAL REQUIREMENTS

     The Bank is subject to various regulatory capital requirements administered
by the federal banking agencies. Failure to meet minimum capital requirements
can initiate certain mandatory (and possibly additional discretionary) actions
by regulators that, if undertaken, could have a direct material effect on the
Bank's financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific
capital guidelines that involve quantitative measures of the Bank's assets,
liabilities, and certain off-balance-sheet items as calculated under regulatory
accounting practices. The Bank's capital amounts and classification is 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 fourth 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 that, as of December 31, 1996, the Bank
meets all capital adequacy requirements to which it is subject.

     As of December 31, 1996, the most recent notification from the Office of
Thrift Supervision categorized the Bank as well capitalized under the regulatory
framework for prompt corrective actions. To be categorized as well capitalized
the Bank must maintain minimum total risk-based, Tier I risk-based and Tier
leveraged ratios as set forth in the following 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 (in thousands). The was no deduction from capital for interest-rate risk
in 1996 and 1995.

<TABLE> 
<CAPTION> 
                                                                                                 TO BE WELL       
                                                                                                 CAPITALIZED      
                                                                                                 UNDER PROMPT     
                                                                           FOR CAPITAL            CORRECTIVE      
                                                       ACTUAL           ADEQUACY PURPOSES      ACTION PROVISIONS  
                                                  ------------------    ------------------     ------------------  
                                                  AMOUNT     PERCENT    AMOUNT     PERCENT     AMOUNT     PERCENT  
                                                  -------    -------    -------    -------     -------    -------  
<S>                                               <C>        <C>        <C>        <C>         <C>        <C>       
As of December 31, 1996:
     Risk-Based Capital....................       $39,111     11.27%    $27,774       8.0%     $34,718      10.0%
     Tier I Capital Risk-Based Capital.....        35,110     10.12%     13,887       4.0%      20,831       6.0%
     Leverage Capital......................        35,110      7.17%     19,556       4.0%      24,457       5.0%
     Tangible Capital......................        35,110      7.17%      7,337       1.5%       7,337       1.5%
</TABLE> 

                                     F-21
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994

NOTE R--DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate
that value:

  Cash and Cash Equivalents

     The carrying amount is a reasonable estimate of fair value.

  Securities

     The fair values of securities is based on quoted market prices or dealer 
quotes.

  Loans Receivable

     For certain homogeneous categories of loans, such as some residential
mortgages and other consumer loans, fair value is estimated using the quoted
market prices for securities backed by similar loans, adjusted for differences
in loan characteristics. The fair value of other types of loans is estimated by
discounting the future cash flows using the current rates at which similar loans
would be made to borrowers with similar credit ratings and for the same
remaining maturities.

  Deposit Liabilities

     The fair value of demand deposits, savings accounts, and certain money
market deposits is the amount payable on demand at the reporting date. The fair
value of fixed-maturity certificates of deposit is estimated using the rates
currently offered for deposits of similar remaining maturities.

  FHLB Advances

     Rates currently available to the Bank for debt with similar terms and 
remaining maturities are used to estimate fair value of existing debt.

  Accrued interest receivable and payable
     
     The carrying amount approximates fair value because of the short maturity 
of these items.

     The estimated fair values of the Bank's financial instruments are as 
follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                 1996                          1995          
                                                       -----------------------       -----------------------
                                                       CARRYING                      CARRYING    
                                                        AMOUNT      FAIR VALUE        AMOUNT      FAIR VALUE
                                                       --------     ----------       --------     ----------  
<S>                                                    <C>          <C>              <C>          <C> 
Financial assets:
     Cash and cash equivalents....................     $ 10,714     $ 10,714         $ 49,766     $ 49,766
     Securities available for sale................       60,038       60,038           46,874       46,874
     Securities held to maturity..................       17,969       17,493           20,787       20,558
     Loans receivable.............................      381,221      380,569          320,050      314,571
     Less: allowance for loan losses..............       (7,676)         --            (7,056)         --
                                                       --------     --------         --------     --------
Net loans receivable..............................      373,545      380,569          312,994      314,571
                                                       --------     --------         --------     --------
     Accrued interest receivable..................        3,404        3,404            3,062        3,062
Financial liabilities:
     Deposits.....................................      384,921      386,676          378,699     $381,297
     FHLB advances................................       62,500       62,798           39,500       40,101
     Accrued interest payable.....................           51           51               90           90
</TABLE> 

                                     F-22
<PAGE>
 
                    HIGHLAND FEDERAL BANK AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                       DECEMBER 31, 1996, 1995 AND 1994


NOTE S--SUBSEQUENT EVENTS

     The Bank has entered into two definitive agreements with two separate 
financial institutions for the sale of three branches. The sales are expected 
to close during the first quarter of 1997. One definitive agreement for the sale
of two branches is pending regulatory approval. The branch sales are a result of
the Bank's strategy of reducing the costs associated with its retail branches.

NOTE T--QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                FOR THE THREE MONTHS ENDED
                                                                 -------------------------------------------------------
                                                                 MARCH 31,      JUNE 30,    SEPTEMBER 30,   DECEMBER 31,
                                                                   1996           1996        1996            1996
                                                                 ----------    ----------  -------------   -------------
                                                                       (IN THOUSANDS, EXCEPT PER SHARE INFORMATION)
<S>                                                              <C>           <C>         <C>             <C>
Year ended December 31, 1996
  Net interest income..........................................  $ 4,507       $ 5,147     $ 4,696         $ 4,862
  Total noninterest income.....................................      519           602         503             543
  Provision for losses on loans................................      501         1,030       1,429             970
  Net cost of operation of real estate acquired
    through foreclosure........................................      470           464          40             (46)
  General and administrative expenses..........................    3,169         3,528       6,075           2,922
  Income tax expenses (benefit)................................      285           238        (768)            407
Net earnings (loss)............................................      601           489      (1,577)          1,152
Net earnings (loss) per share..................................  $  0.26       $  0.21     $ (0.69)        $  0.51
Closing prices for common stock:
  High.........................................................  $ 17.00       $ 17.00     $ 16.25         $ 17.50
  Low..........................................................  $ 14.50       $ 16.00     $ 14.25         $ 14.25
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                                FOR THE THREE MONTHS ENDED
                                                                 -------------------------------------------------------
                                                                 MARCH 31,      JUNE 30,    SEPTEMBER 30,   DECEMBER 31,
                                                                   1995           1995        1995            1995
                                                                 ----------    ----------  -------------   -------------
                                                                       (IN THOUSANDS, EXCEPT PER SHARE INFORMATION)
<S>                                                              <C>           <C>         <C>             <C> 
Year ended December 31, 1995
  Net interest income..........................................  $ 4,428       $ 4,334     $ 4,420         $ 4,130
  Total noninterest income.....................................      231           575         374             399
  Provision for losses on loans................................    3,175         1,138         838              70
  Net cost of operation of real estate acquired
    through foreclosure........................................      344           250         611           1,101
  General and administrative expenses..........................    3,219         3,341       3,114           3,286
  Income tax expenses (benefit)................................     (718)           48          60              (7)
Net earnings (loss)............................................   (1,360)          131         171              79
Net earnings (loss) per share..................................  $ (1.23)      $  0.12     $  0.16         $  0.06
Closing prices for common stock:
  High.........................................................      N/A           N/A         N/A         $ 15.50
  Low..........................................................      N/A           N/A         N/A         $ 11.00
</TABLE>

                                     F-23
<PAGE>
 
                               INDEX TO EXHIBITS

Exhibit
Number         Description of Exhibit                                Page No
- ------         ----------------------                                -------
3.1            Federal Stock Charter of the Bank, filed as Exhibit
               3.1 to the Annual Report on Form 10-K of the Bank
               for the fiscal year ended December 31, 1989 and
               incorporated herein by reference.
3.1.1          Amendment to Federal Stock Charter of the Bank dated
               February 20, 1996, filed as Exhibit 3.1.1 to the
               Annual Report on Form 10-K of the Bank for the
               fiscal year ended December 31, 1995 and
               incorporated herein by reference.
3.2            Amended and Restated Bylaws of the Bank, filed
               as Exhibit 3.2 to the Annual Report on Form 10-K
               of the Bank for the fiscal year ended December 31,
               1995 and incorporated herein by reference.
4.0            Specimen Certificate for the Common Stock of the
               Bank, filed as Exhibit 4.0 to the Annual Report on
               Form 10-K of the Bank for the fiscal year ended
               December 31, 1986 and incorporated herein by
               reference.
10.1           Profit Sharing Plan of the Bank, filed as Exhibit
               10.3 to the Annual Report on Form 10-K of the Bank
               for the fiscal year ended December 31, 1986 and
               incorporated herein by reference.
10.2           Retirement Agreement between the Bank and Ben
               Karmelich, dated June 19, 1986, filed as Exhibit
               10.4 to the Annual Report on Form 10-K of the Bank
               for the fiscal year ended December 31, 1986 and
               incorporated herein by reference.
10.3           Retirement Agreement between the Bank and James B.
               Johnston, dated June 19, 1986, filed as Exhibit
               10.5 to the Annual Report on Form 10-K of the Bank
               for the fiscal year ended December 31, 1986 and
               incorporated herein by reference.
10.4           RESERVED 
10.5           Amendment No. 1 to the Retirement Agreement between
               the Bank and Ben Karmelich, dated March 16, 1988,
               filed as Exhibit 10.7 to the Annual Report on Form
               10-K of the Bank for the fiscal year ended
               December 31, 1988 and incorporated herein by
               reference.
10.6           Amendment No. 1 to the Retirement Agreement between
               the Bank and James B. Johnston, dated March 16,
               1988, filed as Exhibit 10.8 to the Annual Report
               on Form 10-K of the Bank for the fiscal year ended
               December 31, 1988 and incorporated herein by
               reference.
10.7           RESERVED
10.8           RESERVED
10.9           Amended and Restated Retirement Agreement between
               the Bank and Kelly A. Andrews, dated January 19,
               1994, filed as Exhibit 10.9 to the Annual Report
               on Form 10-K of the Bank for the fiscal year ended
               December 31, 1994 and incorporated herein by
               reference.
10.10          Lease between the Bank and York Square Building
               Bank, dated September 1, 1981, filed as Exhibit
               10.8 to the Annual Report on Form 10-K of the Bank
               for the fiscal year ended December 31, 1986 and
               incorporated herein by reference.
10.11          1994 Stock Option and Performance Share Award
               Plan, filed as Exhibit 10.11 to the Annual Report
               on Form 10-K of the fiscal year ended December 31,
               1994 and incorporated herein by reference.
10.12          RESERVED 
10.13          RESERVED


<PAGE>
 
10.14     Form of Change of Control Employment Agreement between
          the Bank and each of Stephen N. Rippe, Gary P. Warren,
          Anthony L. Frey and Ellen B. Geiger, filed as Exhibit
          10.14 to the Bank's Registration Statement on Form OC
          (on Form S-1) originally filed with the OTS on
          September 8, 1995 and incorporated herein by reference.
10.15     Form of Indemnification Agreement between the Bank and
          Members of the Board of Directors, filed as Exhibit
          10.15 to the Bank's Registration Statement on Form OC
          (on Form S-1) originally filed with the OTS on
          September 8, 1995 and incorporated herein by reference.
10.16     Form of Stock Option Agreement between the Bank and
          each of Stephen N. Rippe, Garry P. Warren, Anthony L.
          Frey and Ellen B. Geiger, filed as Exhibit 10.16 to the
          Annual Report on Form 10-K of the Bank for the fiscal
          year ended December 31, 1995 and incorporated herein by
          reference.
16.0      Letter of Grant Thornton LLP, dated March 5, 1997,
          filed as Exhibit 16 to the Current Report on Form 8-K
          of the Bank filed March 7, 1997 and incorporated herein
          by reference.

<PAGE>
 
     Pursuant to the requirements of Sections 563d.1 and 563g.18 of Title 12 of 
the Code of Federal Regulations and Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK


BY:   /s/ Stephen N. Rippe
      -------------------------
      Stephen N. Rippe
      President


DATE: March 17, 1997
      -------------------------
     
<PAGE>
 
     Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the 
registrant and in the capacities and on the dates indicated.

     SIGNATURE                TITLE                                  DATE
     ---------                -----                                  ----


/s/ Richard J. Cross     Chairman of the Board, and Director   March 17, 1997
- ------------------                                             -----------------
Richard J. Cross


/s/ Woodrow DeWitt       Director                                     3-17-97
- ------------------                                             -----------------
Woodrow DeWitt                                                       


/s/ William G. Dyess     Director                                     3-17-97 
- ------------------                                             -----------------
William G. Dyess


/s/ Anthony L. Frey      Executive Vice President, Secretary,         3-17-97
- ------------------                                             -----------------
Anthony L. Frey          Chief Financial Officer, and 
                         Principal Accounting Officer


/s/ Ben Karmelich        Director                                     3-17-97
- ------------------                                             -----------------
Ben Karmelich 


/s/ Richard O. Oxford    Director                                     3-17-97
- ------------------                                             -----------------
Richard O. Oxford 


/s/ George Piercy        Director                                     3-17-97
- ------------------                                             -----------------
George Piercy  


/s/ Stephen N. Rippe     President,                                   3-17-97
- ------------------                                             -----------------
Stephen N. Rippe         Chief Executive Officer,
                         and Director
 

/s/ Shirley E. Simmons   Vice Chairman of the Board,                  3-17-97
- ------------------                                             -----------------
Shirley E. Simmons       and Director

<PAGE>
 
                                                                    Exhibit 99.2

                         OFFICE OF THRIFT SUPERVISION
                            Washington, D.C.  20552

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

                                   FORM 10-Q


[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
           ACT OF 1934

     For the quarterly period ended March 31, 1997   OTS No. 7184

                                      OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
           EXCHANGE ACT OF 1934


     For the transition period from _______________ to ________________
     Commission file number ___________________________________________

                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
            (Exact name of Registrant as specified in its charter)

           United States                              95-2565606
           (State or other jurisdiction of            (I.R.S. Employer
           incorporation or organization)             Identification Number)

           601 South Glenoaks Boulevard
           Burbank, California                        91502
           (Address of principal executive office)    (Zip Code)

      Registrant's telephone number, including area code: (818) 848-4265

Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports) and (2) has been subject to such 
filing requirements for the past 90 days.  Yes  X   No    .
                                               ---     ---

At March 31, 1997, 2,282,137 shares of the Registrant's common stock were 
outstanding.
<PAGE>
 
                         PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Financial Condition
(Dollar amounts in thousands except share data)

<TABLE> 
<CAPTION> 
                                                               March 31,       December 31, 
                                                                 1997               1996    
                                                              -----------      -------------
                                                              (unaudited)                   
<S>                                                           <C>              <C> 
ASSETS                                                                                      
  Cash and cash equivalents                                        $7,343           $10,714 
  Investment securities:                                                                    
    Securities, available for sale                                 41,720            60,038 
    Securities, held to maturity                                   17,394            17,969 
  Loans receivable, net                                           382,784           373,545 
  Real estate acquired through foreclosure                          1,561             1,400 
  Accrued interest receivable:                                                              
    Securities and cash equivalents                                   223               184 
    Loans receivable                                                3,288             3,220 
  Deferred income taxes, net                                        4,171             4,463 
   Federal Home Loan Bank stock - at cost                           4,375             3,125 
   Premises and equipment, net                                      7,988             8,311 
    Other assets                                                    9,345             6,933 
                                                              -----------      ------------ 
     Total Assets                                                $480,192          $489,902 
                                                              ===========      ============ 
                                                                                            
LIABILITIES AND SHAREHOLDERS' EQUITY                                                        
                                                                                            
  Savings accounts                                               $348,982          $384,921 
  Advances from the FHLB                                           87,500            62,500 
  Accounts payable and other liabilities                            7,885             7,417 
  Income taxes payable                                                  -               201 
                                                              -----------      ------------ 
     Total Liabilities                                            444,367           455,039 
                                                                                            
Shareholders' equity                                                                        
                                                                                            
Preferred stock - 1,000,000 shares authorized,                                              
 no shares issued                                                       -                 -
Capital stock - authorized 8,000,000 shares of                                              
 $1 stated value; issued and outstanding,                                                   
 2,282,137 shares                                                   2,282             2,296 
Additional paid-in capital                                         13,259            13,430 
Retained earnings                                                  20,675            19,384 
                                                              -----------      ------------ 
                                                                   36,216            35,110 
Net unrealized loss on securities available for sale                 (391)             (247)
                                                              -----------      ------------ 
     Total shareholders' equity                                    35,825            34,863 
                                                              -----------      ------------ 
                                                                                            
     Total Liabilities and Shareholders' Equity                  $480,192          $489,902  
                                                              ===========      ============
</TABLE> 

                                                                               2
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES 
Consolidated Statements of Operations 
(Dollar amount in thousands except per share data)
(Unaudited)

<TABLE> 
<CAPTION>
                                                                     Three Months Ended
                                                                          March 31,
                                                                ----------------------------
                                                                   1997               1996
                                                                ---------          ---------
<S>                                                             <C>                <C>
Interest income
  Loans                                                            $9,505             $8,144
  Investments                                                         422                492
  Mortgage-backed securities                                          744                907
                                                                ---------          ---------
    Total interest income                                          10,671              9,543

Interest expense
  Deposits                                                          4,622              4,553
  FHLB advances and other borrowings                                1,019                483
                                                                ---------          ---------
    Total interest expense                                          5,641              5,036
                                                                ---------          ---------

    Net interest income                                             5,030              4,507

Provision for losses on loans                                       1,800                501
                                                                ---------          ---------
    Net interest income after provision
     for losses on loans                                            3,230              4,006

Noninterest income
  Gain on the sale of branches                                      1,100                  -
  Other                                                               465                519
                                                                ---------          ---------
    Total noninterest income                                        1,565                519

General & Administrative expenses
  Compensation and benefits                                         1,656              1,465
  Occupancy and equipment                                             429                606
  FDIC insurance premium                                               42                284
  Service bureau and related equipment rental                         168                179
  Other                                                               543                635
                                                                ---------          ---------
    Total general & administrative expenses                         2,838              3,169

Net cost of operation of real estate
  acquired through foreclosure                                        101                470
                                                                ---------          ---------
    Total noninterest expense                                       2,939              3,639
                                                                ---------          ---------

    Earnings before income taxes                                    1,856                886
Income taxes                                                          565                285
                                                                ---------          ---------

    NET EARNINGS                                                   $1,291               $601
                                                                =========          =========

Primary earnings per share                                          $0.55              $0.26
                                                                =========          =========

Weighted average shares outstanding                             2,329,664          2,295,983
                                                                =========          =========
</TABLE>
                                                                               3
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)

<TABLE> 
<CAPTION> 
                                                                                                        Three months ended
                                                                                                             March 31,
                                                                                                       1997             1996
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                    <C>              <C> 
Net cash flows from operating activities:
   Net earnings                                                                                            $1,291          $601
   Adjustments to reconcile net earnings to net cash provided by operating activities:
    Amortization of premiums/discounts on investment securities                                                87            41
    Deferred income taxes (benefit)                                                                          (292)           34
    Gain (loss) on sale of real estate acquired through foreclosure, net                                        -            (9)
    Deferred direct loan origination fees and costs, net                                                      323           154
    Amortization of net deferred direct loan origination fees and costs                                      (380)         (175)
    Provision for losses on loans                                                                           1,800           501
    Provision for losses on real estate acquired through foreclosure                                           70            28
    Increase in accrued interest receivable                                                                  (107)          (98)
    Depreciation                                                                                              155           189
    Decrease (increase) in other assets                                                                    (2,412)        1,167
    (Decrease) increase in income taxes payable                                                              (201)       (2,315)
    Increase (decrease) in accounts payable and other liabilities                                             468        (1,661)
- --------------------------------------------------------------------------------------------------------------------------------
       Net cash provided (used) by operating activities                                                       802        (1,543)

Cash flows from investing activities:
    Purchase of investment securities                                                                     (27,654)       (9,000)
    Proceeds from sales of investment securities available for sale                                        43,500         6,630
    (Increase) decrease in FHLB stock                                                                      (1,250)          567
    Net increase loans receivable                                                                          (9,562)      (12,205)
    Proceeds from the sale of real estate acquired through foreclosure                                      1,564         1,629
    Purchases of loans                                                                                          -        (4,656)
    (Purchases) sales of premises and equipment, net                                                          168          (804)
- --------------------------------------------------------------------------------------------------------------------------------
       Net cash (used in) provided by investing activities                                                  6,766       (17,839)

Cash flows from financing activities:
    Decrease in deposits from sale of branches                                                            (59,465)            -
    Net increase in NOW, money market, and passbook accounts                                                4,908           912
    Net increase (decrease) in certificates of deposit with maturities of three months or less               (210)          149
    Proceeds from sales of certificates of deposit with maturities of over three months                    23,386        12,542
    Payments for maturing certificates of deposit held for over three months                               (4,558)      (22,534)
    Net (repayments) borrowings from the FHLB                                                              25,000        (9,000)
- --------------------------------------------------------------------------------------------------------------------------------
       Net cash used in financing activities                                                              (10,939)      (17,931)

Decrease in cash and cash equivalents                                                                      (3,371)      (37,313)
Cash and cash equivalents at beginning of year                                                             10,714        49,766
- --------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at March 31,                                                                     $7,343       $12,453
- --------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosures of cash flow information:
    Interest paid                                                                                          $5,346        $5,036
    Income taxes paid                                                                                        $400        $2,600
- --------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosure of noncash investing and financing activities:
    Acquisition of real estate in settlement of loans                                                      $1,680        $2,135
    Loans made in conjunction with real estate sales                                                         $891          $680
</TABLE> 

                                                                               4
<PAGE>
 
         HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BAND & SUBSIDIARIES
                    NOTES TO UNAUDITED FINANCIAL STATEMENTS
                                MARCH 31, 1997

NOTE A - BASIS OF PRESENTATION

The interim financial statements included herein have been prepared by Highland
Federal Bank, a Federal Savings Bank (the "Bank" or "Highland"), without audit,
pursuant to the rules and regulations of the Securities Exchange Act of 1934,
as amended.  Certain information normally included in financial statements
prepared in accordance with generally accepted accounting principles has been
condensed or omitted pursuant to such rules and regulations. In the opinion of
management, the unaudited financial statement and notes thereto, reflect all
adjustments, including normal recurring adjustments, necessary for a fair
presentation of the financial position and the results of operations and cash
flows for the interim periods presented. The financial position at March 31,
1997, and the results of operations for the three months ended March 31, 1997
are not necessarily indicative of the results of operations that may be expected
for the year ending December 31, 1997. These unaudited financial statements have
been prepared in accordance with generally accepted accounting principles on a
basis consistent with the Bank's audited financial statements, and these interim
financial statements should be read in conjunction with the Bank's audited
financial statements.

NOTE B - EARNINGS PER SHARE

Earnings per share are calculated on the basis of weighted average number of 
shares and common stock equivalents outstanding during the period.  For the
three months ended March 31, 1997, 2,329,664 weighted average shares and
common stock equivalents were outstanding, including 47,527 common stock
equivalents related to stock options, and for the three months ended March
31, 1996, 2,295,983 weighted average shares were outstanding. 


                                       5


<PAGE>
 
     HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

RESULTS OF OPERATIONS

Overview

The Bank reported net earnings for the three months ended March 31, 1997 of $1.3
million, or $0.55 per share, compared to net earnings of $.6 million, or $0.26
per share, for the three months ended March 31, 1996. Net earnings for the three
months ended March 31, 1997, included $1.8 million in provisions for losses on
loans, an increase of $1.3 million from the first quarter of 1996. Net earnings
for the three months ended March 31, 1997 also included a one-time gain of $1.1
million from the sale of three retail branches with deposits totaling
approximately $59.5 million.

The Bank expects to realize significant ongoing savings of general and
administrative expense as a result of the branch sales which are expected to
more than offset increases in interest expense from the use of higher cost
borrowings and deposits to replace the deposits sold.

The Bank experienced a decrease in general and administrative expenses from $3.2
million in the first quarter of 1996 to $2.8 million in the first quarter of
1997. This did not include any significant savings attributable to the branch
sales, since they closed late in the first quarter. The net cost of REO
operations decreased to $101,000 for the three months ended March 31, 1997
compared to $470,000 for the like period in 1996. The ratio of noninterest
expense to average assets decreased from 3.24% in the first quarter of 1996 to
2.40% in the first quarter of 1997.


Net Interest Income

Net interest income varies based upon the difference (referred to as the
"interest rate spread") between (i) the yield on the Bank's loan portfolio,
mortgage backed securities, investments, and other interest-earning assets and
(ii) the rate paid by the Bank on its deposits, borrowings and other
interest-bearing liabilities, as well as the relative amounts or volumes of the
Bank's interest-earning assets and interest-bearing liabilities.

The following table indicates the extent to which changes in interest rates and
changes in volume of interest-earning assets and interest-bearing liabilities
have affected the Bank's total interest income and expense during the periods
indicated. Information is provided for each major component of interest-earning
assets and interest-bearing liabilities with respect to: (i) changes
attributable to changes in volume (changes in volume multiplied by prior rate);
(ii) changes attributable to rate (changes in rate multiplied by prior volume);
and (iii) the net change. The changes attributable to both volume and rate have
been allocated proportionately to the change due to volume and the change due to
rate.
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                         Three Months Ended              
                                                                            March 31, 1997               
                                                                       Compared to Three Months          
                                                                         Ended March 31, 1996            
                                                                     Increased (Decrease) due to          
                                                              ------------------------------------------- 
                                                                            (In thousands)               
                                                              -------------------------------------------
                                                                Volume          Rate             Net    
                                                              -----------   ------------     ------------    
<S>                                                           <C>           <C>              <C> 
Interest Income:                                                                                         
Loans                                                         $  1,518      $    (157)       $   1,361   
Mortgage-related securities                                       (140)           (23)            (163)  
Investments                                                        (86)            16              (70)  
                                                              -----------   ------------     ------------  
Total interest income on interest-earning                                                                
 assets                                                          1,292           (164)           1,128   
                                                              -----------   ------------     ------------  
                                                                                                         
Interest Expense:                                                                                        
Deposits                                                           130            (61)              69   
FHLB Advances and other borrowings                                 479             57              536   
                                                              -----------   ------------     ------------  
Total interest expense on interest-bearing                                                               
 liabilities                                                       609             (4)             605   
                                                              -----------   ------------     ------------  
Change in net interest income                                 $    683      $    (160)       $     523    
                                                              ===========   ============     ============  
</TABLE> 

Net interest income for the three months ended March 31, 1997 was $5.0 million 
compared with $4.5 million for the like period in 1996. This increase is 
primarily attributable to an increase in the volume of loans, offset in part by 
an increase in the volume of interest-bearing liabilities and a decrease in the 
yield earned on average earning assets, caused principally by the more rapid 
prepayment of higher yielding loans and lower than portfolio average rates on 
new loan originations.

The Bank's net interest margin (net interest income divided by average 
interest-earning assets) was 4.36% for the first quarter of 1997 compared with 
4.37% for the first quarter of 1996 while the ratio of average interest-earning 
assets to average interest-bearing liabilities decreased to 102.6% for the first
quarter of 1997 from 103.0% for the first quarter of 1996. This decrease is 
attributable to an increase in other assets, principally a result of daily 
fluctuations in deposit inclearing receivable accounts.

Provision for Loan Losses

For the three months ended March 31, 1997, Highland's provision for loan losses 
totaled $1.8 million compared to $.5 million for the comparable period in 1996. 
The increased provision during the first quarter of 1997 resulted principally 
from the Bank's decision to increase it's level of general loan loss allowances.
The Bank chose to increase it's level of general loan loss allowances in
response to increased loan delinquencies and non-accrual loans and to continued
chargeoffs and identification of new specific loan loss allowances, principally
attributable to the portion of the loan portfolio originated before 1993. At
March 31, 1997, Highland's nonperforming assets, consisting of nonaccrual loans
and REO, totaled $9.2 million, compared to $4.9 million at December 31, 1996 and
$8.8 million at March 31, 1996. Highland's allowance for loan losses as a
percentage of nonaccrual loans was 116.8% at March 31, 1997, compared to 222.2%
at December 31, 1996 and 129.0% at March 31, 1996.

                                                                               7
<PAGE>
 
The $4.4 million net increase in nonperforming assets during the first quarter 
of 1997 consisted of $6.3 million in assets that became nonperforming during the
quarter offset by $1.9 million in nonperforming asset dispositions and removals.
The $6.3 million of new nonperforming assets consisted of 4 nonaccrual loans 
secured by single family properties totaling $2.3 million, 9 nonaccrual loans 
secured by multifamily properties totaling $3.1 million, and 7 loans secured by 
commercial properties totaling $.9 million.

Management of the Bank monitors the current and projected status of its 
nonperforming and troubled assets on a continuous basis. Thus, while the 
increase in nonperforming assets for the first quarter of 1997 is significant, 
it is not outside of the Bank's parameters for short-term, periodic fluctuations
in nonperforming assets. The increase also follows a pattern experienced by the 
Bank for the last three years of increased nonperforming assets during the first
quarter of the year.

The following table sets forth information regarding the Bank's allowance for 
loan losses at the dates and the periods indicated (in thousands):
<TABLE> 
<CAPTION> 
                                    For the three        For the year
                                    months ended            ended
                                      3/31/97              12/31/96
                                    -------------        ------------
<S>                                 <C>                  <C> 
Balance at beginning of period        $  7,676             $  7,056
Provisions for loss                      1,800                3,930
Chargeoffs:
  Real estate loans:
  One-to-four family                        20                  590
  Multi-family                             346                1,925
  Commercial                               173                  785
  Construction and land                      -                   21
  Consumer                                   -                    2
                                    -------------        ------------
     Total                                 539                3,323
Recoveries                                   -                   13
                                    -------------        ------------
Balance at end of period              $  8,937             $  7,676
                                    =============        ============
</TABLE> 

While management believes that the allowance for loan losses at March 31, 1997, 
was adequate to absorb the known and inherent risks in the loan portfolio, no 
assurances can be given that future economic conditions which may adversely 
affect the Bank's market areas or other circumstances will not result in 
increases in problem loans and future loans losses, which may not be covered 
completely by the current allowances or may require provisions for loan losses 
in excess of past provisions, which would have an adverse effect on the Bank's 
financial condition and results of operations.

                                       8
<PAGE>
 
The following table sets forth information regarding nonperforming assets and 
certain ratios at the dates indicated (in thousands):

<TABLE> 
<CAPTION> 

                                            As of               As of
                                           3/31/97            12/31/96   
                                       ---------------    ----------------
<S>                                    <C>                <C> 
Nonaccrual loans:                                      
 Real Estate:                                          
  One-to-four family                            $2,625                $474
  Multi-family                                   3,627               1,320
  Commercial                                     1,399               1,653
 Consumer                                            0                   8
                                       ---------------    ----------------
    Total                                        7,651               3,455
REO                                              1,561               1,400
                                       ===============    ================
    Total Nonperforming assets                  $9,212              $4,855
Troubled debt restructurings                    $6,282              $7,428
                                       ===============    ================
                                                       
Allowance for loan losses as a                         
 percentage of gross loans receivable            2.27%               2.00%
                                                       
Allowance for loan losses as a                         
 percentage of total nonaccrual loans          116.81%             222.24% 
                                                       
Nonaccrual loans as a percentage of                    
 gross loans receivable                          1.94%               0.90% 
                                                       
Nonperforming assets as a percentage of                
 total assets                                    1.92%               0.99%

</TABLE> 

Noninterest Income

Noninterest income for the three months ended March 31, 1997 was $1.6 million 
compared to $.5 million for the like period in 1996. This increase was primarily
a result of the $1.1 million gain reported by the Bank from the sale of three 
retail branches.

Noninterest Expense

Noninterest expense for the three months ended March 31, 1997 was $2.9 million 
compared to $3.6 million for the like period in 1996. The ratio of noninterest 
expense to average assets decreased to 2.40% for the three months ended March 
31, 1997, from 3.24% for the same period in 1996. Included in the decrease in 
noninterest expense was a reduction in the net cost of operation of REO which 
declined to $101,000 for the three months ended March 31, 1997 compared to 
$470,000 for the like period in 1996.

The ratio of general and administrative expense to average assets for the three 
months ended March 31, 1997 was 2.32% compared with 2.81% for the like period of
1996. The decrease in general and administrative expense for the three month 
period in 1997 was due primarily to decreases in office occupancy and FDIC 
insurance premiums compared to the like period in 1996.
<PAGE>
 
Income taxes

For the three months ended March 31, 1997, the Bank recorded income taxes of
$565,000 compared to income taxes of $285,000 for the three months ended March
31, 1996. Changes in the levels of recorded income taxes are related to changes
in the levels of the Bank's earnings before income taxes and to the reduction in
valuation allowances related to deferred state income tax benefits not
recognized in prior years.

FINANCIAL CONDITION

Comparison of Financial Condition for the Three Months Ended March 31, 1997 and
the Year Ended December 31, 1996

Total assets at March 31, 1997 were $480.2 million, compared to $489.9 million
at December 31, 1996. The Bank's investment securities decreased to $59.1
million at March 31, 1997 from $78.0 million at December 31, 1996, primarily due
to increased uses of cash and investments to partially fund the sale of three
retail branches. Loans receivable increased $9.2 million during the three months
ended March 31, 1997 as a result of $22.4 million of new loan originations which
offset amortization and prepayment of loans. Total liabilities at March 31, 1997
were $444.4 million compared to $455.0 million at December 31, 1996. This
decrease was due to a net decrease in deposits of $35.9 million due to the sale
of three retail branches with deposits of approximately $59.5 million, offset by
an increase in FHLB advances of $25.0 million. Shareholders' equity increased
for the three months ended March 31, 1997 to $35.8 million, compared to $34.9
million at December 31, 1996.

Liquidity and Capital

At March 31, 1997, the Bank's liquidity ratio was 5.21%. At March 31, 1997, the
Bank was well-capitalized for regulatory capital purposes. The following table
sets forth the Bank's regulatory capital ratios at March 31, 1997 and December
31, 1996:

<TABLE> 
<CAPTION> 

                                                               To Be "Well
                                                               Capitalized"
                                                              Under Prompt
                                                                Corrective
                        March 31, 1997   December 31, 1996    Action Provisions
                        --------------   -----------------    -----------------
<S>                     <C>              <C>                  <C> 
Tangible Capital             7.54%             7.17%                 1.5%
Leverage Capital             7.54%             7.17%                 5.0%
Risk-based Capital          11.53%            11.27%                10.0%
</TABLE> 

This report contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 relating to expectations
regarding future interest expense increases and general and administrative
expense savings, and levels of nonperforming assets which are subject to risks
and uncertainties that could cause certain results, performance, or achievements
to differ materially. Factors that might cause certain results to differ include
the future interest-rate environment, the timing of general and administrative
expense savings and future expenditures, the overall growth rate of the Bank,
and other factors as set forth in the Bank's Annual Report on Form 10K.
<PAGE>
 
                          PART II. OTHER INFORMATION

ITEMS 1-5.

  Item 1. Not applicable

  Item 2. Not applicable

  Item 3. Not applicable

  Item 4. (a) On April 23, 1997, the Bank held its Annual Meeting of 
          Shareholders.

          (b) Shareholders voted on the following matters:

              (i)    The election of Woodrow DeWitt as director for a term to 
                     expire in 2000:


              Votes         For           Against           Abstain
              -----------------------------------------------------
                         1,797,472          4,010               500

           
              (ii)   The election of Richard Oxford as director for a term to 
                     expire in 2000:


              Votes         For           Against           Abstain
              -----------------------------------------------------
                         1,791,722          9,760               500


              (iii)  The election of Shirley Simmons as director for a term to 
                     expire in 2000:


              Votes         For           Against           Abstain
              -----------------------------------------------------
                         1,791,722          9,760               500


              (iiii) The ratification of KPMG Peat Marwick LLP as independent 
                     public accountants for the Bank for 1997:

              Votes         For           Against           Abstain
              -----------------------------------------------------
                         1,798,392            200             2,150  

Item 5. Not applicable
<PAGE>
 

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)  None

     (b)  A Report on Form 8-K was filed on March 7, 1997, announcing a change
          in the Bank's independent auditors. There were no disagreements
          between the Bank and the previous independent auditors. No financial
          statements were filed as part of that report.




                                                                              12

<PAGE>
 

                                  SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and Part 
563d of the Rules and Regulations of the Office of Thrift Supervision, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized.


                      HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                      ---------------------------------------------
                                                          (Registrant)


      DATED: May 13, 1997     /s/ STEPHEN N. RIPPE
                              --------------------------------
                              Stephen N. Rippe, President and
                              Chief Executive Officer



      DATED: May 13, 1997     /s/ ANTHONY L. FREY
                              --------------------------------
                              Anthony L. Frey,
                              Principal Financial Officer










                                                                             13

<PAGE>
 
                                                                Exhibit 99.3



                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                                        
                         601 South Glenoaks Boulevard
                           Burbank, California 91502

                   NOTICE OF ANNUAL MEETING OF STOCKHOLDERS

                                April 23, 1997
                                        

TO EACH STOCKHOLDER OF HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK:

     NOTICE IS HEREBY GIVEN that the 1997 Annual Meeting of Stockholders (the
"Meeting") of Highland Federal Bank, a Federal Savings Bank (the "Bank"), will
be held at 10:00 a.m. on Wednesday, April 23, 1997 at the Red Lion Hotel at 100
West Glenoaks Boulevard, Glendale, California 91203, for the following purposes,
all as set forth in the attached Proxy Statement:

     (1)  To elect three directors to serve until the election of directors in
          2000 and until their respective successors are elected and have
          qualified. The nominees of the Board of Directors are Woodrow W.
          DeWitt, Richard 0. Oxford and Shirley E. Simmons, each of whom is
          currently a director of the Bank;

     (2)  To consider and act on the ratification of KPMG Peat Marwick LLP as
          independent public accountants for the Bank for 1997; and

     (3)  To transact such other business as may properly come before the
          Meeting or any adjournment thereof.

     The Board of Directors has fixed the close of business on March 17, 1997 as
the record date for the determination of stockholders entitled to receive notice
of and to vote at the Meeting and any and all adjournments thereof.

     Pursuant to the Bank's Bylaws, the Board of Directors shall act as a
nominating committee for selecting management nominees for election as
directors. The Board of Directors will consider nominees recommended by
stockholders, if such recommendations are made in writing and are delivered to
the Secretary of the Bank, provided, however, that if the Board of Directors
makes nominations for election of directors at an annual meeting of
stockholders, no nominations for directors except those made by the Board of
Directors shall be voted upon at such annual meeting unless nominations by
stockholders are made in writing and delivered to the Secretary of the Bank at
least five days prior to the date of the annual meeting.

     ALL STOCKHOLDERS ARE CORDIALLY INVITED TO ATTEND THE MEETING IN
PERSON, HOWEVER, WHETHER OR NOT YOU EXPECT TO ATTEND, YOU ARE URGED TO
READ THE ATTACHED PROXY STATEMENT AND THEN COMPLETE, SIGN AND DATE THE
ENCLOSED PROXY CARD AND RETURN IT IN THE ENCLOSED POSTAGE-PREPAID ENVELOPE
AS PROMPTLY AS POSSIBLE. IF YOU RECEIVED MORE THAN ONE PROXY CARD BECAUSE
YOU OWN SHARES REGISTERED IN DIFFERENT NAMES OR AT DIFFERENT ADDRESSES, EACH
PROXY CARD SHOULD BE SEPARATELY COMPLETED AND RETURNED. IF YOU ATTEND THE
MEETING AND WISH TO VOTE IN PERSON, YOU MAY WITHDRAW YOUR PROXY. THE PROXY
MAY BE REVOKED AT ANY TIME PRIOR TO ITS EXERCISE.
<PAGE>
 
     IN ORDER TO FACILITATE THE PROVIDING OF ADEQUATE ACCOMMODATIONS, PLEASE
INDICATE ON THE PROXY WHETHER OR NOT YOU EXPECT TO ATTEND THE MEETING.



                               By Order of the Board of Directors


                               /s/ Anthony L. Frey
                                                

                               Anthony L. Frey
                               Executive Vice President, Chief Financial Officer
                               and Corporate Secretary

Dated: April 1, 1997

                                       2
<PAGE>
 
                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                         601 South Glenoaks Boulevard
                           Burbank, California 91502

                              -------------------
                                PROXY STATEMENT
                              -------------------

                        ANNUAL MEETING OF STOCKHOLDERS

                         To Be Held on April 23, 1997

        This proxy statement is furnished to stockholders of Highland Federal 
Bank, a Federal Savings Bank (the "Bank"), in connection with the solicitation 
by the Board of Directors of the Bank of proxies for use at the Bank's Annual 
Meeting of Stockholders (the "Meeting") to be held at 10:00 a.m. on Wednesday, 
April 23, 1997, and at any and all adjournments thereof, for the purposes set 
forth in the foregoing notice of the Meeting.

        The Proxy Statement and the enclosed form of proxy are first being 
mailed to stockholders on or about April 1, 1997.

YOUR VOTE IS IMPORTANT. PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY CARD 
AND MAIL IT PROMPTLY IN THE RETURN ENVELOPE PROVIDED.


              The date of this Proxy Statement is April 1, 1997.

<PAGE>
 
                                 INTRODUCTION


Matters to be Considered

     At the Meeting, the stockholders of the Bank will vote upon (i) the
election of three directors; (ii) the ratification of the selection of KPMG Peat
Marwick LLP as the Bank's independent public accountants for 1997; (iii) such
other business as may properly come before the Meeting or any adjournment
thereof. The Board of Directors does not know of any matter to be brought before
the Meeting other than those described in this Proxy Statement.

Voting Rights and Votes Required

     The Board of Directors has fixed March 17, 1997 as the date (the "Record
Date") for the determination of stockholders entitled to notice of, and to vote
at, the Meeting. At the close of business on the Record Date, there were
outstanding and entitled to vote 2,282,137 shares of common stock, stated value
$1.00 per share, of the Bank (the "Common Stock").

     A majority of the outstanding shares of Common Stock must be represented in
person or by proxy at the Meeting in order to constitute a quorum for the
transaction of business. Except as set forth below, the holder of record of each
Common Share entitled to vote at the Meeting will have one vote for each share
so held on each matter to be presented at the Meeting.

     In the election of directors, a stockholder may cumulate his votes for the
candidates in nomination. Each Common Share will be entitled to the number of
votes equal to the number of directors to be elected, and a stockholder may cast
all his votes for a single candidate or may distribute his votes among two or
more candidates in such manner as the stockholder deems appropriate. The
candidates receiving the highest number of votes will be elected as directors of
the Bank. Discretionary authority to cumulate votes is hereby solicited by the
Board, and the return of an executed proxy confers such authority.

     The affirmative vote of the holders of a majority of the Common Stock
present and properly voting at the Meeting will be required to approve the
ratification of the selection of KPMG Peat Marwick LLP as independent public
accountants.

     For the purpose of determining whether a proposal described herein has
received the necessary votes to be approved, (i) with regard to the election of
directors and ratification of the selection of KPMG Peat Marwick LLP as the
Bank's independent public accountants, neither abstentions nor broker non-votes
will be included in the vote totals, with the result that abstentions and broker
non-votes will have no effect.

     In the event that the votes necessary to approve any of the foregoing
proposals have not been obtained by the date of the Meeting, the Chairman of the
Meeting may, in his discretion, adjourn the Meeting from time to time to permit
the solicitation of additional proxies by the Board of Directors.

Solicitation and Voting of Proxies

     In connection with the solicitation by the Board of Directors of proxies
for use at the Meeting, the Board of Directors has designated Richard J. Cross
and Stephen N. Rippe as proxies. Common Stock represented by all properly
executed proxies will be voted at the Meeting in accordance with the
instructions

                                       2
<PAGE>
 
specified thereon. If no instructions are specified, Common Stock represented by
any properly executed proxy will be voted FOR the election of each of the
nominees listed below under "Election of Directors," and FOR the ratification
of the selection of KPMG Peat Marwick LLP as independent public accountants for
the Bank. If, with respect to the election of directors, a stockholder withholds
authority to vote for any of the nominees listed below, the votes of such
stockholder will be cumulated by the named proxies and will be allocated in
favor of the nominee(s) for which authority to vote has not been withheld in
such manner as the named proxies in their discretion determine. The Board of
Directors is not aware of any other matters that will come before the Meeting
other than as described above.

     A stockholder may revoke his or her proxy at any time prior to its exercise
by filing with the Secretary of the Bank an instrument of revocation or a valid
proxy bearing a later date, or by attending the Meeting and requesting that such
proxy be revoked. Attendance at the Meeting will not, in itself, constitute
revocation of a previously granted proxy.

     The expense of this solicitation will be paid by the Bank. To the extent
necessary to assure sufficient representation at the Meeting, proxies may be
solicited by any appropriate means by directors, officers and other employees of
the Bank, who will receive no additional compensation therefor. The Bank will
reimburse persons holding Common Stock in their names or the names of their
nominees but not owning such Common Stock beneficially (such as brokerage
houses, banks and other fiduciaries) for the expense of forwarding soliciting
material to their principals.

                                       3
<PAGE>
 
                       SECURITY OWNERSHIP OF MANAGEMENT
                                        
     The following table sets forth the beneficial ownership of the Common Stock
as of March 17, 1997 by each director and executive officer and by all directors
and executive officers of the Bank as a group. Except as noted, all such shares
are beneficially owned solely by such individual or jointly with such
individual's spouse.


<TABLE>
<CAPTION> 
Name of Beneficial Owner      Amount Beneficially Owned      Percent of Class
- ------------------------      -------------------------      ----------------
<S>                                <C>                            <C>
Richard J. Cross.................  12,500(1)(2)                      *
Woodrow W. DeWitt................  44,720(1)                       2.0%
William G. Dyess.................  13,500(1)(3)                      *
Anthony L. Frey..................   5,000(4)                         *
Ellen B. Geiger..................   8,867(5)                         *
Ben Karmelich....................   2,802(1)                         *
Richard 0. Oxford................  12,025(1)                         *
George Piercy....................  43,220(l)                       1.9%
Stephen N. Rippe.................  22,167(6)                         *
Shirley E. Simmons...............   6,008(1)                         *
Garry P. Warren..................   8,400(7)                         *
All directors and executive
 officers as a group
 (11 persons).................... 179,209(8)                       7.9%
</TABLE>
- ----------------
 *  Less than l%.

(1) Includes 2,500 shares which may be acquired within 60 days upon exercise of
    outstanding options.
(2) Does not include 3,000 shares owned by Mr. Cross's wife, as to which Mr.
    Cross disclaims beneficial ownership.
(3) Does not include 1,600 shares owned by Mr. Dyess's wife as to which Mr.
    Dyess disclaims beneficial ownership.
(4) Consists of 5,000 shares which may be acquired within 60 days upon exercise
    of outstanding options.
(5) Includes 7,200 shares which may be acquired within 60 days upon exercise of
    outstanding options.
(6) Includes 12,000 shares which may be acquired within 60 days upon exercise of
    outstanding options.
(7) Consists of 8,400 shares which may be acquired within 60 days upon exercise
    of outstanding options.
(8) Includes a total of 50,100 shares which may be acquired within 60 days upon
    exercise of outstanding options.

                                       4
<PAGE>
 
                SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                                        
     Management knows of no person who, as of March 17, 1997, beneficially owned
in excess of five percent (5%) of the outstanding Common Stock of the Bank,
except for the stockholders identified in the following table:

<TABLE>
<CAPTION>
                                               Common Stock Beneficially Owned
                                                        at March 17, 1997
                                              ----------------------------------
                                              Number of Shares  Percent of Class
                                              ----------------------------------
<S>                                           <C>               <C> 

Wellington Management Company, LLP (1)             321,433            14.1%
        75 State Street                             
        Boston, Massachusetts 02109               
                                                       

Keefe Managers, Inc. (2)                           151,900             6.7%
        375 Park Avenue
        New York, New York 10152                     

John Hancock Advisors, Inc. (3)                    194,667             8.5%
        101 Huntington Avenue                            
        Boston, Massachusetts 02199

Tidal Insurance Limited (4)                        145,833             6.4%
        11901 Olive Boulevard
        St. Louis, Missouri 63141

Deltec Asset Management Corporation(5)             141,200             6.2%
        535 Madison Avenue                                   
        New York, New York 10022
</TABLE>
- ---------------
(1) Based on a Schedule 13G filed by Wellington Management Company, LLP.
(2) Based on a Schedule 13G filed by Keefe Managers, Inc.
(3) Based on a Schedule 13G filed by John Hancock Advisors, Inc.
(4) Based on a Schedule 13D filed by Tidal Insurance Limited. Tidal Insurance
    Limited is an affiliate of First Banks, Inc., a registered bank holding
    company. The voting stock of First Banks, Inc. is owned by various trusts
    which were created by and are administered for the benefit of Mr. James F.
    Dierberg and members of his immediate family. Accordingly, Mr. Dierberg
    controls management and the policies of First Banks, Inc. and the election
    of its directors.
(5) Based on a Schedule 13G filed by Deltec Asset Management Corporation.

                                       5
<PAGE>
 
                             ELECTION OF DIRECTORS

     The Board of Directors consists of eight members, and is divided into three
classes designated as Class I (consisting of two members), Class II and Class
III (each consisting of three members). The members of Class I, whose term of
office expires in 1999, are Stephen N. Rippe and George Piercy. The members of
Class II, whose term of office expires in 1997, are Woodrow W. DeWitt, Richard
O. Oxford and Shirley Simmons. The members of Class III, whose term of office
expires in 1998, are Richard J. Cross, William G. Dyess and Ben Karmelich. Each
director's term of office expires at the Annual Meeting of Stockholders in the
year in which his or her term expires and when his or her successor is elected
and has qualified.

Nominees for Election

     The Bank's Bylaws provide that the Board of Directors shall act as a
nominating committee for selecting management nominees for election as
directors. The Board of Directors will consider nominees recommended by
stockholders, if such recommendations are made in writing and are delivered to
the Secretary of the Bank. The Bylaws also provide, however, that if the Board
of Directors makes nominations for election as directors at an annual meeting of
stockholders, no nominations for directors except those made by the Board of
Directors shall be voted upon at such annual meeting unless other nominations by
stockholders are made in writing and delivered to the Secretary at least five
days prior to the date of the annual meeting.

     The nominees of the Board of Directors for election as directors at the
Meeting are Woodrow W. DeWitt, Richard 0. Oxford and Shirley E. Simmons. Unless
otherwise indicated on a proxy, each proxy will be voted for the election of
such individuals to serve until the annual meeting of stockholders to be held in
2000 and until their successors are elected and have qualified. Each of such
nominees is an incumbent director and has consented to being named as a nominee
for election of directors in this Proxy Statement and to serving as a director
if elected.

     Although the Board of Directors does not know of any reason why any nominee
will be unavailable for election, in the event any nominee should be unavailable
at the time of the Meeting, the proxies may be voted for a substitute nominee
selected by the Board of Directors.

THE BOARD OF DIRECTORS HAS APPROVED THE ELECTION OF THE NOMINEES NAMED
ABOVE AND RECOMMENDS THAT STOCKHOLDERS VOTE FOR EACH OF THEM AS A
DIRECTOR OF THE BANK.

                                       6
<PAGE>
 
The following sets forth, as of March 17, 1997, certain information concerning
each of the individuals nominated for election as a director (Class II) at the
Meeting:

<TABLE>
<CAPTION>
 

    Name and Age            Position with the Bank                   Principal Occupation and Business Experience 
    ------------            ----------------------    --------------------------------------------------------------------------- 
<S>                       <C>                         <C> 
Woodrow W. DeWitt (81)      Director                  Director of the Bank since 1968. Chairman of the Board of DeWitt Transfer &
                                                      Storage since 1955.

Richard O. Oxford (59)      Director                  Director of the Bank since 1991. President and Chief Executive Officer of Dial
                                                      Industries, Inc. (a manufacturer of housewares) since 1978. Associate,
                                                      McKinsey & Co. (international management consulting firm) from 1965 to 1968.
                                                      In 1993, Arroyo Seco Enterprises, a partnership of which Mr. Oxford was
                                                      General Partner, filed for bankruptcy under Chapter 11 of the Bankruptcy Code.
                                                      This bankruptcy was discharged in 1995.

Shirley E. Simmons (62)     Vice Chairman of the      Vice Chairman of the Board of Directors of the Bank since 1995 and a Director
                            Board of Directors        since 1991. Retired since 1991. Various executive positions with Security
                                                      Pacific National Bank from 1958 to 1991, most recently as Regional Vice
                                                      President (1988 to 1991).
</TABLE>


     The following sets forth, as of March 17, 1997, certain information
concerning each of the Bank's Class I directors:

<TABLE>
<CAPTION>

    Name and Age            Position with the Bank                   Principal Occupation and Business Experience
    ------------            ----------------------    --------------------------------------------------------------------------- 
<S>                       <C>                         <C>
George Piercy (78)          Director                  Vice Chairman of the Board of Directors of the Bank from 1993 to 1995 and a
                                                      Director since 1968. Chairman of the Board of Directors from 1982 to 1993.
                                                      President of Highland Auto and Truck Supply (manufacturer of military truck
                                                      parts and accessories) since 1949.

Stephen N. Rippe (50)       President,                President of the Bank since April 1994 and Executive Vice President from 
                            Chief Executive           February to April 1994. Director of the Bank since February 1994. Chief
                            Officer and Director      Operating Officer of Imperial Thrift and Loan Association from 1991 to 1994.
                                                      Various executive positions with Security Pacific National Bank from 1971 to
                                                      1989, including President of Security Pacific Bank Nevada from 1987 to 1989 
                                                      and Regional Manager for business banking from 1984 to 1987.
</TABLE>
                                       7
<PAGE>
 
     The following sets forth, as of March 17, 1997, certain information
concerning each of the Bank's Class III directors:

<TABLE>
<CAPTION> 

     Name and Age             Position with the Bank                   Principal Occupation and Business Experience   
- ----------------------      --------------------------   -------------------------------------------------------------------------- 
<S>                         <C>                          <C>                                              
Richard J. Cross (67)       Chairman of the              Chairman of the Board of Directors of the Bank since 1993; Vice Chairman of
                            Board of Directors           the Board of Directors from 1992 to 1993 and a Director since 1990.
                                                         Managing Partner of Cross Investment Company (an investment and consulting
                                                         company) since 1971 and Professor of Management and Finance at Woodbury
                                                         University since 1985. Twenty-seven years' commercial banking experience,
                                                         including various executive positions with Lloyds Bank from 1962 to 1981,
                                                         most recently as Executive Vice President.

William G. Dyess (71)       Director                     Director of the Bank since 1968. An independent real estate appraiser since
                                                         1955.

Ben Karmelich (71)          Director                     President and Chief Executive Officer of the Bank from its inception in
                                                         1968 through 1994; Director since 1980. Retired since 1994.
</TABLE>


     The following sets forth, as of March 17, 1997, certain information
concerning each of the Bank's executive officers, other than Mr. Rippe.

<TABLE>
<CAPTION>

     Name and Age             Position with the Bank                   Principal Occupation and Business Experience   
- ----------------------      --------------------------   -------------------------------------------------------------------------- 
<S>                         <C>                          <C>                                              
Anthony L. Frey (43)        Executive Vice President,    Executive Vice President, Chief Financial Officer and Secretary of the Bank
                            Chief Financial Officer      since January 1997. Senior Vice President, Chief Financial Officer and
                            and Secretary                Secretary from May 1996 to January 1997. Various executive positions with
                                                         Imperial Thrift and Loan Association from August 1994 to May 1996, most
                                                         recently as Senior Vice President and Chief Financial Officer. Senior Vice
                                                         President and Controller of Home Fed Bank from 1984 to 1994. Various
                                                         positions with KPMG Peat Marwick LLP from 1979 to 1984. Mr. Frey is a
                                                         Certified Public Accountant.

Ellen B. Geiger (44)        Executive Vice President     Executive Vice President and Branch Administrator since January 1997,
                            and Branch Administrator     Senior Vice President and Branch Administrator of the Bank from July 1995
                                                         to January 1997. Founder and President of Geiger/Kochakji & Associates
                                                         (banking industry consultants) from 1991 to 1995. Various executive
                                                         positions with Security Pacific National Bank from 1979 to 1991, most
                                                         recently as Senior Vice President and Branch Administrator.
</TABLE>

                                       8
<PAGE>
 
<TABLE>
<CAPTION>
<S>                   <C>                              <C> 
Garry P. Warren (46)  Executive Vice President         Executive Vice President and Chief Lending Officer of the Bank since 
                      and Chief Lending Officer        January 1997.  Senior Vice President and Chief Lending Officer of the Bank
                                                       from May 1994 to January 1997. Southern California Regional Manager of
                                                       Imperial Thrift and Loan Association from 1993 to 1994. Vice President of
                                                       Pacific First Mortgage from 1990 to 1992. Senior Director of Grubb and Ellis,
                                                       Mortgage Banking Division, from 1987 to 1990. Senior Vice President of
                                                       American Savings from 1983 to 1987. Vice President and Manager for Citicorp
                                                       from 1981 to 1983.
</TABLE>

Information Regarding the Board of Directors and its Committees

     The Board of Directors has established, in addition to certain other
committees, an Audit and Examination Committee and a Personnel/Compensation
Committee.

     The Audit and Examination Committee, currently comprised of Ms. Simmons
(chairman of the Committee) and the five other directors who are not employees
of the Bank, reviews the examinations of the Bank conducted by the Office of
Thrift Supervision ("OTS"), meets with the Bank's independent auditors to
receive their evaluation of the condition of the Bank and the adequacy of its
internal controls and procedures, reviews the annual audit of the Bank,
considers the adequacy of auditing procedures, recommends appointment of the
Bank's independent auditors and reviews proposed and actual fees for both audit
and non-audit accounting services. This committee also reviews reimbursement of
expenses incurred by officers. The Audit and Examination Committee held five
meetings in 1996.

     The Personnel/Compensation Committee, currently comprised of Mr. Oxford
(chairman of the Committee), Mr. Cross, Mr. Piercy and Ms. Simmons, reviews
recommendations from management concerning the policies governing the setting
of salaries and bonuses of all employees, sets the compensation of the executive
officers, is responsible for the administration of the Option Plan, makes all
awards of options and shares pursuant to the Option Plan, and has responsibility
for designing and submitting to the Board policies and plans with respect to
long-term and incentive compensation programs. The Personnel/Compensation
Committee held three meetings in 1996.

     During 1996, the Board of Directors held 13 meetings. Each director
attended at least 75% of the aggregate meetings of the Board of Directors and
the committees of which he or she was a member.

     During 1996, each director, other than directors who were also employees of
the Bank, was paid directors' fees of $1,600 per month through August 1997 and
$2,000 per month thereafter. Mr. Cross (Chairman of the Board) receives
additional fees of $417 per month as compensation for that position. Ms. Simmons
(Chairman of the Audit Committee) receives additional fees of $208 per month as
compensation for that position. Pursuant to this arrangement, the Bank paid
$213,241 in aggregate compensation to directors during 1996. Each director who
has reached the age of 72 and has served as a director for at least 18 years or
was a director on August 19, 1985, or who becomes unable to continue to serve as
a director for reasons of ill health, may be designated a "director emeritus" by
the Board of Directors. Each director emeritus would be entitled to continue to
receive a monthly fee equal to the fee he or she received immediately prior to
becoming a director emeritus and the continuation of certain benefits. The Bank
does not presently have any directors emeritus.

                                       9
<PAGE>
 
     Prior to July 1992, each of Messrs. DeWitt, Dyess and Piercy had retirement
agreements with the Bank that provided for certain retirement benefits in the
event of the retirement or death of such director, payable in annual
installments over 15 years. Such benefits would have been not less than $6,400
annually in the event of retirement or death occurring after June 19, 1992 and
not more than $9,600 annually in the event of retirement or death occurring
after June 19, 1996. Effective July 1992, each of such directors elected to
receive, commencing in 1992 and in lieu of such retirement benefits, 15 annual
payments of $6,400.

     Upon Mr. Karmelich's retirement as President of the Bank on April 27, 1994,
Mr. Karmelich became entitled, pursuant to a retirement agreement with the Bank,
to annual retirement benefits of $92,040 annually beginning on July 1, 1996 and,
beginning on October 1, 1997, will include an additional $38,040 annually and an
additional $8,620 annually beginning on January 2, 1999. Such benefits will be
funded by a whole life insurance policy on the life of Mr. Karmelich owned by a
trust, of which Mr. Karmelich is a beneficiary. The amount of the premiums paid
by the Bank on such policy in 1996 was $80,187.


                             EXECUTIVE COMPENSATION

     Set forth below is certain information concerning the compensation of (i)
Stephen N. Rippe, the Bank's Chief Executive Officer, (ii) Anthony L. Frey, the
Bank's Executive Vice President, Chief Financial Officer and Secretary, (iii)
Garry P. Warren, the Bank's Executive Vice President and Chief Lending Officer,
and (iv) Ellen B. Geiger, the Bank's Executive Vice President and Branch
Administrator (collectively, the "named executive officers"), for each of the
last three fiscal years of the Bank or such lesser period that such individual
has been employed by the Bank. No other executive officer of the Bank received
salary and bonus at a rate in excess of $100,000 during 1996.

<TABLE>
<CAPTION>
                                                                                       
 Name and Principal                                             Long-Term       All Other 
 Positions                          Annual Compensation        Compensation    Compensation
- -----------------------       ------------------------------  --------------  --------------
                                 Year     Salary      Bonus    Options # (1)
                              ---------  ---------   -------  --------------
<S>                              <C>     <C>          <C>      <C>             <C>         
Stephen N. Rippe                 1996    $181,539     $50,000        10,000    $     7,648(5)
 President and                   1995     170,000      50,000        20,000          3,531(2)
 Chief Executive Officer         1994     165,664        ----        10,000           ----
 
Anthony L. Frey                  1996    $ 88,805(3)     ----        20,000    $     2,657(6)
 Executive Vice President, 
 Chief Financial Officer 
 and Secretary

Gary P. Warren                   1996    $146,019     $35,000         6,000    $     5,838(7)
 Executive Vice President        1995     120,000      35,000        14,000          1,523(2)
 and Chief Lending Officer       1994      72,923        ----         7,000           ----
 
Ellen B. Geiger                  1996    $108,308     $  ----        12,000    $     1,592(8)
 Executive Vice President 
 and Branch Administrator        1995      40,154(4)     ----         6,000           ----
 
</TABLE>

- ----------------------------------------
(footnotes appear on the following page)

                                       10
<PAGE>
 
(1) Consists of the number of shares of stock underlying stock options granted
    during the periods indicated plus, for Messrs. Rippe and Warren, the number
    of stock options repriced during 1995.
(2) Consists of the amount of contributions credited under the Highland Federal
    Bank Profit Sharing Plan, which was amended and restated into the 401(k)
    Profit Sharing Plan effective January 1, 1995. See "401(k) Profit Sharing
    Plan and Trust" below.
(3) Mr. Frey was first employed by the Bank in May 1996. Mr. Frey's annual
    salary at December 31, 1996 was $130,000 per year.
(4) Ms. Geiger's salary indicated for 1995 is based on an annual rate of
    $100,000 paid since her start date in July 1995.
(5) Consists of a $4,500 contribution to the Bank's 401(k) Plan, a $1,369
    imputed life insurance payment and $1,879 in personal use of a Bank
    automobile.
(6) Consists of a $298 imputed life insurance payment and $2,359 in personal use
    of a Bank automobile.
(7) Consists of a $3,487 contribution to the Bank's 401(k) Plan, a $999 imputed
    life insurance payment and $1,352 in personal use of a Bank automobile.
(8) Consists of a $242 contribution to the Bank's 401(k) Plan, a $746 imputed
    life insurance payment and $1,593 in personal use of a Bank automobile.

401(k) Profit Sharing Plan and Trust

     The Bank previously maintained the Highland Federal Bank Profit Sharing
Plan (the "Profit Sharing Plan") for the benefit of its eligible employees and
their beneficiaries, originally effective January 1, 1982. Effective January 1,
1995, the Bank's Board of Directors approved the amendment and restatement of
the Profit Sharing Plan into the 401(k) Profit Sharing Plan (the "401(k) Plan").
The 401(k) Plan is a profit sharing plan with a 401(k) feature. The purpose of
the 401(k) Plan is to encourage participants to adopt a regular savings program
to defer part of their pretax compensation to provide additional security for
their retirement. The Bank, through its Board of Directors, appoints one or more
administrators to administer the 401(k) Plan. The Internal Revenue Service has
determined that the 401(k) Plan is a qualified plan within the meaning of
Section 401(a) of the Code.

     All employees of the Bank who are at least 21 years of age and who have
completed at least one (1) year of service with the Bank are eligible to
participate in the 401(k) Plan. Under the terms of the 401(k) Plan, participants
can contribute to the 401(k) Plan by way of payroll deductions, from 2% up to
15% of their pretax compensation annually, subject to certain legal limitations.
The 401(k) Plan provides that the Board of Directors will determine on an annual
basis whether to make a discretionary matching contribution and/or discretionary
employer contribution on behalf of eligible participants. Any matching
contributions made to the 401(k) Plan will be allocated among the accounts of
all eligible participants based on the amount of each participant's contribution
to the 401(k) Plan and compensation for the period for which the matching
contribution is made. During 1996, the Bank contributed $69,000 to the 401(k)
Plan.

     Current tax law limits the amount of deductible contributions to 15% of the
total amount of compensation paid during the plan year to 401(k) Plan
participants, which limit applies to 401(k) contributions by 401(k) Plan
participants, matching contributions by the Bank and any discretionary employer
contributions and forfeitures allocated to the accounts of participants under
the 401(k) Plan. A participant is always 100% vested in his or her own 401(k)
contribution, but only becomes 100% vested in discretionary matching
contributions and employer contributions upon attainment of the normal
retirement age of 65 or upon a participant's total and permanent disability
while employed by the Bank, the death of a participant or the termination or
complete discontinuance of contributions to the 401(k) Plan by the Bank. If a
participant terminates employment with the Bank for any other reason, then the
interest he or she has in discretionary matching contributions and employer
contributions will depend on the participant's years of service with the Bank. A
participant vests 20% for each year of service, beginning on his or her date of
hire.

                                      11
<PAGE>
 
1994 Stock Option and Performance Share Award Plan

     Stock Options for Key Employees

     The Bank's 1994 Stock Option and Performance Share Award Plan, which is
administered by the Personnel/Compensation Committee of the Board of Directors
(the "Committee"), provides for (i) the grant of stock options ("Options") and
performance share awards ("Awards") to such key employees as are designated by
the Committee, and (ii) the automatic grant of stock options to non-employee
directors ("Directors' Options"). The Option Plan provides for the grant of
Options that qualify as "incentive stock options" ("ISOs") under the Internal
Revenue Code and Options that do not so qualify, which are referred to as
"nonqualified stock options" ("NQSOs").

     The aggregate number of shares of Common Stock available for issuance
pursuant to the exercise of Options or the grant of Awards is currently 300,000,
subject to such adjustment as may be necessary to reflect changes in the number
or kind of shares of stock or other securities of the Bank. The purchase price
of the shares issued pursuant to each Option must be paid in cash, or if the
Committee so determines and if at the time the Bank's Charter and the rules of
the OTS so provide, (i) by surrender of Common Stock held by the employee or a
combination of cash and shares, or (ii) by a promissory note or a combination of
cash and a promissory note. Each Option is exercisable on such date or dates and
during such periods as is determined by the Committee at the time of grant,
provided that no ISO will be exercisable after the expiration of 10 years after
the grant date.

     Upon termination of employment with the Bank, an employee optionee (or such
employee's personal representative) will have a limited period of time within
which to exercise Options held on the date of termination, after which time such
Options will expire. If employment terminates by reason of death, all Options
held by the participant on the date of death will become immediately vested and
exercisable. If employment terminates for any other reason, all Options not
vested will be forfeited by the employee unless the Committee otherwise decides.
If termination of employment is by reason of death or permanent and total
disability, all exercisable Options must be exercised within 12 months after
termination, after which they will expire. If termination is by reason of
disability that is not permanent and total, any outstanding and exercisable
NQSOs must be exercised within 12 months after termination, and outstanding and
exercisable ISOs must be exercised within three months after termination. If
termination is by reason other than death or disability, such period will end
three months after termination for all exercisable Options. In all cases,
however, such period will end no later that the fixed expiration date of
outstanding Options.

     In the event that the Bank enters into an agreement to dispose of all or
substantially all of its assets or if the Bank's stockholders dispose or agree
to become obligated to dispose of 50% or more of the outstanding shares of
Common Stock (an "Acceleration Event"), then each outstanding Option will be
exercisable during the 30 days immediately preceding such Acceleration Event;
provided, however, that no Acceleration Event will be deemed to occur in the
event that (i) the terms of the agreements pursuant to which such transaction is
occurring require as a condition to the consummation thereof that each Option
will either be assumed by a successor corporation or be replaced with a
comparable option to purchase shares of capital stock of a successor
corporation, and (ii) the transaction is approved by a majority of the directors
who have been in office for more than 12 months prior to the scheduled
consummation of the transaction. Upon consummation of the Acceleration Event,
all outstanding Options, whether or not so accelerated, will terminate and cease
to be exercisable, unless assumed by the successor corporation.

                                      12
<PAGE>
 
     The following table sets forth certain information concerning Options
granted to the Bank's named executive officers during 1996. The Bank also
granted during 1996 and 1995 an aggregate of 4,000 and 8,000 options,
respectively, to employees who are not named executive officers at exercise
prices of $16.38 and $15.00 per share, respectively.


            Option Grants During Fiscal Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                         Potential Realizable Value 
                                                                         at Assumed Annual Rates of
                                                                        Stock Price Appreciation for
                                       Individual Grant                         Option Term
                  ----------------------------------------------------  ---------------------------
                    Number of      Percent of                                                      
                    Shares of     Total Options                                       
                      Stock        Granted to                                                      
                    Underlying    Employees in   Exercise   Expiration        
      Name           Options      Fiscal Year      Price       Date         5%              10%         
- ----------------  ------------  ---------------  --------  -----------  -----------     -----------   
<S>                <C>            <C>            <C>        <C>         <C>               <C>         
Stephen N. Rippe      10,000         21.7%       $ 16.38    06/13/06    $  102,900        $ 260,900   
                                                                                                      
Anthony L. Frey       20,000         43.5%         16.38    06/13/06       205,800          521,800   
                                                                                                      
Garry P. Warren        6,000         13.0%         16.38    06/13/06        61,740          156,540   
                                                                                                     
Ellen B. Geiger        6,000         13.0%         16.38    06/13/06        61,740          156,540    
</TABLE>



     The following table sets forth the number and value of stock options held
by the Bank's named executive officers at December 31, 1996. No stock options
granted to the named executive officers were exercised during 1996.

                       Fiscal Year-End Option Value Table

<TABLE>
<CAPTION>
                                                            Value of Unexercised
                              Number of Unexercised         In-the-Money Options
                               Options at Year-End            at Year-End (1)

Name                        Exercisable/Unexercisable    Exercisable/Unexercisable
- -----------------------    ---------------------------  ---------------------------
<S>                        <C>                          <C>
Stephen N. Rippe                   12,000/18,000               $ 54,000/$22,250
Anthony L. Frey                     5,000/15,000                    3,125/9,375
Garry P. Warren                     8,400/11,600                  37,800/48,700
Ellen B. Geiger                     7,200/10,800                  32,400/13,350
</TABLE>

- -------------------------
  (1) The fair market value of the Bank's common stock at the close of trading
on December 31, 1996 was $17.00 per share.

                                      13
<PAGE>
 
     Stock Options for Non-Employee Directors

     Messrs. Karmelich, DeWitt, Oxford, Cross, Dyess and Piercy and Ms. Simmons
are the current Non-Employee Directors of the Bank. Each Director who was a Non-
Employee Director as of April 27, 1994 was granted Directors' Options (all
NQSOs) to purchase 2,500 shares of Common Stock at a price of $16.00 per share.
On the day following Mr. Karmelich's retirement as an employee of the Bank
(April 28, 1994), Mr. Karmelich also received Directors' Options to purchase
2,500 shares at $16.00 per share. Each person who is newly elected to the Board
of Directors after the adoption of the Option Plan and who is not an employee of
the Bank at the time of such election will also receive Directors' Options to
purchase 2,500 shares at a price equal to the fair market value of the Common
Stock on the date of such election, subject to the maximum amount of aggregate
options issuable to all participants under the Option Plan. On March 31 of each
year commencing on March 31, 1997, each Non-Employee Director who has not
received Directors' Options during the preceding three years will be granted
additional Directors' Options to purchase 2,500 shares at a price equal to the
fair market value of the Common Stock on that date, subject also to the maximum
amount of aggregate options issuable under the Option Plan. In the event that
insufficient shares are available for issuance, the number of options issued
will be reduced proportionately.

     Each Directors' Option has a term of five years from the date granted, is
not exercisable within six months after the date of grant and is exercisable
only if, on the date of exercise, such director has been a Non-Employee Director
for at least three years. However, in the event of the termination of a Non-
Employee Director by reason of death and such individual has not yet fulfilled
this three-year service requirement on the date of death, all Directors' Options
granted to such Non-Employee Director will nevertheless become immediately
exercisable and remain exercisable until the first anniversary of the date of
death. Each Directors' Option is exercisable in the manner applicable to Options
granted to key employees, and unvested Directors' Options will become
exercisable upon the occurrence of an Acceleration Event.

     Performance Share Awards

     The Committee has the discretion to award to such key employees as it may
designate the right to receive shares of Common Stock ("Performance Shares") in
an amount and upon such terms and conditions to be determined by the Committee,
which shares will not to be issued unless and until the Bank meets certain
performance criteria to be established by the Committee at or prior to the grant
of each such Award.

     Each Award is required to be confirmed by a written agreement executed by
the Bank and the key employee. If, or to the extent that, applicable performance
criteria have been satisfied, certificates evidencing the Performance Shares
will be delivered to the employee. Subject to such exceptions as may be
determined by the Committee either at the time of the Award or at any time
thereafter, if an employee's continuous employment with the Bank or any of its
affiliates terminates for any reason, all outstanding Awards to such employee
will be forfeited. If an Acceleration Event occurs during the term of an Award,
all Performance Shares subject to such Award will be issued, unless (i) the
terms of the agreements pursuant to which such transaction is occurring require
as a condition to its consummation that each Award will either be assumed by a
successor corporation or be replaced with a comparable award of shares of
capital stock of the successor corporation, and (ii) the transaction is approved
by a majority of the directors who have been in office for more than 12 months
prior to the scheduled consummation of the transaction. To date, no Performance
Shares have been awarded.

                                      14
<PAGE>
 
     Other Provisions

     The Option Plan and all grants of Options and Awards under the Option Plan
are subject to such rules, regulations, orders and policies (collectively,
"Directives") of the OTS as may be promulgated from time to time. In the event
that the Committee or the Board of Directors determines that a Directive
requires that the terms of any outstanding Option or Award be modified, the
Committee or the Board of Directors will have the right to modify the terms of
any outstanding Option or Award without the consent of the affected participants
and irrespective of whether such modification is consistent with the terms of
the Option Plan or adverse to such participants.

     The Option Plan may be amended from time to time by the Board of Directors
in accordance with the requirements set forth in the Option Plan and subject to
the limitations imposed by law. However, the Option Plan may not be amended to
increase the aggregate number of shares of Common Stock issuable pursuant to the
Option Plan or increase in any material manner the benefits to Non-Employee
Directors without the approval of the holders of a majority of the issued and
outstanding shares of Common Stock. The Board of Directors may at any time
terminate the Option Plan, but such termination will not adversely affect any
rights or obligations with respect to any Options or Awards previously granted
under the Option Plan.

     Federal Income Tax Consequences

     The rules governing the tax treatment of options and stock acquired upon
the exercise of options are quite technical. Therefore, the description of tax
consequences set forth below is necessarily general in nature and does not
purport to be complete. Moreover, statutory provisions are subject to change, as
are their interpretations, and their application may vary in individual
circumstances. Finally, the tax consequences under applicable state and local
income tax laws may not be the same as under the federal income tax laws.

     ISOs granted pursuant to the Option Plan are intended to qualify as
"Incentive Stock Options" within the meaning of Section 422A of the Internal
Revenue Code of 1986, as amended (the "Code"). If the Participant makes no
disposition of the shares acquired pursuant to exercise of an ISO within one
year after the transfer of shares to such Participant and within two years from
grant of the option, such Participant will realize no taxable income as a result
of the grant or exercise of such option; any gain or loss that is subsequently
realized may be treated as long-term capital gain or loss, as the case may be.
Under these circumstances, the Bank will not be entitled to a deduction for
federal income tax purposes with respect to either the issuance of such ISOs or
the transfer of shares upon their exercise. Under current law, long-term capital
gain is generally subject to the same rate of tax as ordinary income.

     If shares subject to ISOs are disposed of prior to the expiration of the
above time periods, the Participant will recognize ordinary income in the year
in which the disqualifying disposition occurs, the amount of which will
generally be the lesser of (i) the excess of the market value of the shares on
the date of exercise over the option price, or (ii) the gain recognized on such
disposition. Such amount will ordinarily be deductible by the Bank for federal
income tax purposes in the same year, provided that the Bank satisfies certain
federal income tax withholding requirements. In addition, the excess, if any, of
the amount realized on a disqualifying disposition over the market value of the
shares on the date of exercise will be treated as capital gain.

                                      15
<PAGE>
 
     A Participant who acquires shares by exercise of a NQSOs generally realizes
as taxable ordinary income, at the time of exercise, the difference between the
exercise price and the fair market value of the shares on the date of exercise.
Unless an election under Section 83(b) of the Code is timely filed, however, a
Participant who is subject to suit under Section 16(b) of the Securities
Exchange Act of 1934 with respect to sales of shares acquired upon the exercise
of a NQSO recognizes as taxable ordinary income, at the time he is no longer
subject to such suit, the difference between the exercise price and the fair
market value of the shares at such time. Such amount will ordinarily be
deductible by the Bank in the same year, provided that the Bank satisfies
certain federal income tax withholding requirements.

Executive Officer Change of Control Agreements

     In 1995, the Bank entered into a Change of Control Employment Agreement
with each of Messrs. Rippe and Warren, Ms. Geiger, and three other officers of
the Bank, and in May 1996, the Bank entered into a Change of Control Agreement
with Mr. Frey. Such agreement provides that if a change of control of the Bank
(defined to include a merger, consolidation or asset transfer where the Bank is
not the surviving entity and the acquisition by a person or group of more than
50% of the outstanding shares of the Bank) occurs during the employment of the
individual and the individual's position is subsequently eliminated or
materially altered or the individual resigns his or her employment for good
reason (defined to include a reduction in salary levels or benefits, material
diminution in title or responsibilities or a job relocation of more than 50
miles), the individual will be entitled to a lump sum payment equal to his or
her salary for a specified period. In the case of Mr. Rippe, such period is two
and one-half years and in the case of Mr. Warren, Mr. Frey and Ms. Geiger, such
period is one and one-half years.


                    PERSONNEL/COMPENSATION COMMITTEE REPORT
                           ON EXECUTIVE COMPENSATION

     The following Personnel/Compensation Committee Report on Executive
Compensation and the performance graph in the next section shall not be deemed
to be "soliciting material" or to be "filed" with the OTS or subject to
Regulations 14A or 14C of the Securities and Exchange Commission (as applied by
the OTS) or to the liabilities of Section 18 of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), and shall not be deemed incorporated by
reference into any filing under the Securities Act of 1933 or the Exchange Act,
notwithstanding any general incorporation by reference of this Proxy Statement
into any other document.

The Report
- ----------

     The Personnel/Compensation Committee of the Board of Directors (the
"Committee") is composed of four directors who are not also employees of the
Bank. The Committee establishes the overall compensation and employee benefits
of the Bank and the specific compensation of the Bank's executive officers. It
is a goal of the Committee to implement executive officer compensation programs
that further the business objectives of the Bank and that attract, retain and
motivate the best qualified executive officers.

     The Bank's executive compensation policies and specific executive
compensation programs are adopted and administered in accordance with the
principal goal of maximizing return on stockholders' equity. The Committee
believes that this performance goal and the long-term interests of the Bank's
stockholders generally are best achieved by attracting and retaining management
of high quality, and that

                                      16
<PAGE>
 
such management will require commensurate compensation. The Committee believes
that the Bank's executive officer compensation policies are consistent with this
policy.

     None of the Bank's executive officers has a written employment agreement or
other formal assurance of continued employment by the Bank (see "EXECUTIVE
COMPENSATION -- Executive Officer Change of Control Agreements"). As a result,
each of the executive officer's compensation is determined each year by the
Committee, based on factors that the Committee deems appropriate. As indicated
below, the overall financial performance of the Bank is a factor considered by
the Committee in setting compensation levels for executive officers.

     Annual compensation levels for each executive officer, including the Chief
Executive Officer, are determined by the Committee based primarily on its review
and analysis of the following factors: (i) the responsibilities of the position,
(ii) the performance of the individual and his or her general experience and 
qualifications, (iii) the overall financial performance (including return on
equity, earnings per share, problem asset levels, levels of general and
administrative expense and loan and deposit production) for the Bank for the
previous year and the contributions to such performance measures by the
individual or his or her department, (iv) the officer's total compensation
during the previous year, (v) advice rendered to the Committee by the Bank's
independent compensation consultant regarding compensation levels paid by
comparable financial institutions, and (vi) the officer's length of service with
the Bank. In addition, the Committee receives the recommendations of the Chief
Executive Officer with respect to the compensation of other executive officers,
which the Committee reviews in light of the above factors. The Committee
believes, based on advice from the Bank's consultants and a review of relevant
compensation surveys, that the base compensation of the executive officers is
competitive with financial institutions of similar size and with comparable
operating results.

     In addition to the above criteria applicable to executive officers
generally, the Chief Executive Officer's incentive compensation for 1996 was
based in large part on his progress in satisfying certain criteria established
and agreed to by the Committee. Such criteria related to the Bank's performance
in the areas of return on equity, nonperforming asset levels, cost management,
results in meeting the Bank's strategic business plan (including his
contribution to the Bank's successful recapitalization in November 1995),
leadership (including developing an effective senior management team),
regulatory compliance and safety and soundness of the Bank.

     While the Committee establishes salary and bonus levels based on the above
described criteria, the Committee also believes that encouraging equity
ownership by executive officers further aligns the interests of the officers
with the performance objectives of the Bank's stockholders and enhances the
Bank's ability to attract and retain highly qualified personnel on a basis
competitive with industry practices. Stock options granted by the Bank pursuant
to the 1994 Stock Option and Performance Share Award Plan help achieve this
objective, and provide additional compensation to the officers to the extent
that the price of the Common Stock increases over fair market value on the date
of grant. Stock options have been granted to each of the named executive
officers and to two other officers of the Bank. Likewise, performance share
awards under the Option Plan, which have not yet been issued, can constitute
additional compensation if specified operating results are achieved by the Bank
over the term of the award. Through the Option Plan, there will be an additional
direct relationship between the Bank's performance and benefits to executive
officer Option Plan participants.

                                      17
<PAGE>
 
     Significant actions that were taken in 1996 included (i) establishing the
conditions to the earning of performance awards under the Option Plan; (ii)
formalizing bonus plans for executive officers; and (iii) conducting a top-down
review of the Bank's compensation practices. In 1997, the Committee expects to
take the following significant actions: (i) establishing criteria for periodic
grants of stock options to management based upon Bank returns on equity and (ii)
refining the criteria related to cash bonus plans for executive officers.


                            Richard O. Oxford, Chairman
                            Richard J. Cross
                            George Piercy
                            Shirley Simmons
                                                            
                                      18
<PAGE>
 
                               PERFORMANCE GRAPH

     Set forth below is a graph that compares the yearly percentage change in
the cumulative total stockholder return on the Bank's Common Stock with (i) the
cumulative total return of the issuers included in the Nasdaq Composite Index,
as reported to the Bank by Media General Financial Services ("Media General"),
and (ii) a published index based on the cumulative total return for a group of
23 California-based Savings and loan institutions selected by Media General, as
reported to the Bank by Media General (the "Peer Group" index), in each case
assuming the reinvestment of dividends.

     Prior to the commencement of trading in the Common Stock on the Nasdaq
Small-Cap Market on October 16, 1995 (and the subsequent listing of the stock
on the Nasdaq National Market in December 1995), there was no established public
trading market for the Common Stock, and only infrequent trades executed by a
securities broker. Information for the Common Stock for purposes of the
performance graph for periods prior to the listing of the Common Stock on the
Nasdaq Small-Cap Market are based on the average bid and ask prices for the
Common Stock as reported to the Bank by J. Alexander Securities, Los Angeles,
California, as of the date of the last transaction of which such firm is aware
during each such year. Thus, the prices used by the Bank in determining the
five-year cumulative return for the Common Stock prior to the listing of the
Common Stock with Nasdaq may not represent actual transactions.


            Comparison of Five-Year Cumulative Total Return Among

      Highland Federal Bank, Nasdaq Composite Index and Peer Group Index


                           [LINE GRAPH APPEARS HERE]


                                       19
<PAGE>
 
                RATIFICATION OF INDEPENDENT PUBLIC ACCOUNTANTS

     The Audit and Examination Committee of the Board of Directors has selected
KPMG Peat Marwick LLP as the independent public accountants to audit the
consolidated financial statements of the Bank and its subsidiaries for 1996. A
member of such firm is expected to be present at the Meeting, will have an
opportunity to make a statement if so desired, and will be available to respond
to appropriate questions.

     If the stockholders of the Bank do not ratify the selection of KPMG Peat
Marwick LLP, or if such firm should decline to act or otherwise become incapable
of acting, or if its employment is discontinued, the Board of Directors or the
Audit and Examination Committee will appoint other independent public
accountants.

     Ratification of the selection of KPMG Peat Marwick LLP as the Bank's
independent public accounts will require the affirmative vote of a majority of
the Common Stock present and properly voting at the Meeting.

THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE PROPOSAL TO RATIFY THE 
SELECTION OF KPMG PEAT MARWICK LLP AS THE BANK'S INDEPENDENT PUBLIC ACCOUNTANTS.

                                      20
<PAGE>
 
                     COMPLIANCE WITH SECTION 16(a) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

     Based solely upon a review of copies of Forms 3 and 4 and amendments
thereto furnished to the Bank during 1996 pursuant to Rule 16a-3(e) under the
Securities Exchange Act of 1934, as amended, to the Bank's knowledge, all
Section 16(a) filing requirements applicable to its officers and directors were
complied with during 1996.

                             STOCKHOLDER PROPOSALS

     Stockholder proposals to be presented at the 1998 Annual Meeting of
Stockholders must be received at the Bank's executive offices at 601 South
Glenoaks Blvd., Suite 200, Burbank, California 91502, addressed to the attention
of the Secretary, by December 2, 1997 in order to be considered for inclusion
in the Proxy Statement and form of proxy relating to such meeting.

                                 ANNUAL REPORT

     The Annual Report of the Bank for the year ended December 31, 1996 is
being mailed to the stockholders of the Bank with this Proxy Statement. The
Annual Report contains the Bank's Annual Report for the year ended December 31,
1996, including the financial statements and the financial statement schedules
and management's discussion and analysis of such financial statements and the
report thereon of Grant Thornton LLP.

                                       21
<PAGE>
 
                                                                 REVOCABLE PROXY
                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

     The undersigned stockholder of Highland Federal Bank, a Federal Savings
Bank (the "Bank") hereby appoints Richard J. Cross and Stephen N. Rippe and each
of them, with full power of substitution, proxies of the undersigned with
authorization to represent and vote all shares of Common Stock, stated value
$1.00 per share, of the Bank held of record by the undersigned, as directed
below and in their discretion on all other matters which may properly come
before the Annual Meeting of Stockholders to be held on April 23, 1997, and at
any adjournment or adjournments thereof, as if the undersigned were present and
voting at the Meeting.

     The shares represented by this proxy, when duly executed and returned, will
be voted as directed herein by the undersigned. Where no direction is given,
such shares will be voted "FOR" the election of all nominees for director and
"FOR" ratification of KPMG Peat Marwick LLP as independent public accountants.

1.   Election of Directors: To elect the following three directors to serve
until the election of Directors in 2000 and until their respective successors
are elected and have qualified: Andrew W. Dewitt, Richard O. Oxford and Shirley
E. Simmons.

[_] FOR all nominees   [_] WITHHOLD AUTHORITY     [_] WITHHOLD AUTHORITY
    listed above.          to vote for nominees       to vote for the following 
                           listed.                    nominee only (write the 
                                                      name of the nominee
                                                      below.)

2.   Approval of Independent Auditors. To ratify the selection of KPMG Peat
Marwick LLP as the Bank's independent public accountants for 1997.

[_] FOR        [_] AGAINST        [_] ABSTAIN

                 This proxy is continued on the reverse side. 
             Please sign on the reverse side and return promptly.

<PAGE>
 
3. Other Business. To transact such other business as may properly come before
the Meeting and at any and all adjournments thereof. The Board of Directors at
present knows of no other business to be presented by or on behalf of the Bank
or the Board of Directors at the Meeting.

The proxies are authorized to vote as recommended by the Board of Directors upon
such other business as may properly come before the Meeting. The undersigned
hereby acknowledges receipt of the accompanying Notice of Meeting and Proxy
Statement.

                                           Date:                          , 1997
                                                --------------------------

                                           Signed:
                                                  ------------------------------

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

                                           (Please sign your name (or names) as
                                           it appears on the label affixed
                                           hereon. When signing in a fiduciary
                                           or representative capacity or as a
                                           corporate officer, please indicate
                                           and state such capacity, title or
                                           office.)



<PAGE>
 
                                                                Exhibit 99.4


                         OFFICE OF THRIFT SUPERVISION
                            Washington, D.C. 20552

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

                                   FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

     For the quarterly period ended June 30, 1997        OTS No. 7184

                                      OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

     For the transition period from ___________________ to _________________
     Commission file number_________________________________________________


                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
            (Exact name of Registrant as specified in its charter)

        United States                            95-2565606
        (State or other jurisdiction of          (I.R.S. Employer
        incorporation or organization)           Identification Number)

        601 South Glenoaks Boulevard
        Burbank, California                       91502
        (Address of principal executive office)   (Zip Code)


      Registrant's telephone number, including area code: (818) 848-4265

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.  Yes X  No 
                                       ---   ---.
At June 30,1997, 2,300,137 shares of the Registrant's common stock were
outstanding.
<PAGE>
 
                         PART 1. FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS

HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES 
Consolidated Statements of Financial Condition 
(Dollar amounts in thousands except share data)
<TABLE> 
<CAPTION> 
                                                                                        June 30,               December 31,
                                                                                          1997                    1996
                                                                                    ---------------         ---------------  
                                                                                      (unaudited)
<S>                                                                                 <C>                     <C> 
ASSETS
 Cash and cash equivalents                                                                  $8,567                 $10,714
 Investment securities:                      
   Securities, available for sale                                                           54,701                  60,038
   Securities, held to maturity                                                             16,752                  17,969
  Loans receivable, net                                                                    393,242                 373,545
 Real estate acquired through foreclosure                                                    1,997                   1,400
 Accrued interest receivable:                
   Securities and cash equivalents                                                             306                     184
   Loans receivable                                                                          3,281                   3,220
  Deferred Income taxes, net                                                                 5,549                   4,463
  Federal Home Loan Bank stock - at cost                                                     4,625                   3,125
 Premises and equipment, net                                                                 7,987                   8,311
  Other assets                                                                               7,374                   6,933
                                                                                    ---------------         ---------------  
    Total Assets                                                                          $504,381                $489,902
                                                                                    ===============         ===============  


LIABILITIES AND SHAREHOLDERS' EQUITY

 Savings accounts                                                                         $367,557                $384,921
 Advances from the FHLB                                                                     92,500                  62,500
 Accounts payable and other liabilities                                                      6,628                   7,417
 Income taxes payable                                                                            -                     201
                                                                                    ---------------         ---------------  
    Total Liabilities                                                                      466,685                 455,039

Shareholders' equity

 Preferred stock - 1,000,000 shares authorized, 
  no shares issued                                                                              --                      --    
 Capital stock - authorized 8,000,000 shares of 
  $1 stated value; issued and outstanding,
  2,300,137 shares                                                                           2,300                   2,296
 Additional paid-in capital                                                                 13,624                  13,430
 Retained earnings                                                                          22,028                  19,384
                                                                                    ---------------         ---------------  
                                                                                            37,952                  35,110
 Net unrealized loss on securities available for sale                                         (256)                   (247)
                                                                                    ---------------         ---------------  
    Total shareholders' equity                                                              37,696                  34,863
                                                                                    ---------------         ---------------  
    Total Liabilities and Shareholders' Equity                                            $504,381                $489,902
                                                                                    ===============         ===============  
</TABLE>


                                                                               2
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Operations
(Dollar amount in thousands except per share data)
(Unaudited)

<TABLE> 
<CAPTION> 
                                                                Three Months Ended                   Six Months Ended
                                                                     June 30,                             June 30,
                                                            ----------------------------        ----------------------------
                                                               1997              1996              1997              1996
                                                            ----------        ----------        ----------        ----------
<S>                                                         <C>               <C>               <C>               <C> 
Interest income
  Loans                                                     $    9,768        $    8,990        $   19,273        $   17,136
  Investments                                                      245               114               667               605
  Mortgage-backed securities                                       743               821             1,487             1,728
                                                            ----------        ----------        ----------        ----------
     Total interest income                                      10,756             9,925            21,427            19,469

Interest expense
  Deposits                                                       4,424             4,344             9,046             8,897
  FHLB advances and other borrowings                             1,354               434             2,373               917
                                                            ----------        ----------        ----------        ----------
     Total interest expense                                      5,778             4,778            11,419             9,814
                                                            ----------        ----------        ----------        ----------
     Net interest income                                         4,978             5,147            10,008             9,655
Provision for losses on loans                                      924             1,030             2,724             1,531
                                                            ----------        ----------        ----------        ----------
     Net interest income after provision  
      for losses on loans                                        4,054             4,117             7,284             8,124

Noninterest income
  Gain on the sale of branches                                       -                 -             1,100                 -
  Other                                                            425               601               890             1,121
                                                            ----------        ----------        ----------        ----------
     Total noninterest income                                      425               601             1,990             1,121

General & Administrative expenses
  Compensation and benefits                                      1,372             1,741             3,028             3,196
  Occupancy and equipment                                          323               581               752             1,186
  FDIC insurance premium                                            91               267               133               571
  Service bureau and related equipment rental                      156               221               324               400
  Other                                                            582               697             1,125             1,344
                                                            ----------        ----------        ----------        ----------
     Total general & administrative expenses                     2,524             3,527             5,362             6,697


Net cost of operation of real estate
  acquired through foreclosure                                      33               464               134               934
                                                            ----------        ----------        ----------        ----------
     Total noninterest expense                                   2,557             3,991             5,496             7,631
                                                            ----------        ----------        ----------        ----------
     Earnings before income taxes                                1,922               727             3,778             1,614
Income taxes                                                       569               238             1,134               523
                                                            ----------        ----------        ----------        ----------
     NET EARNINGS                                           $    1,353        $      489        $    2,644        $    1,091
                                                            ==========        ==========        ==========        ==========
Primary earnings per share                                  $     0.58        $     0.21        $     1.13        $     0.48
                                                            ==========        ==========        ==========        ==========
Weighted average shares outstanding                          2,351,954         2,295,983         2,346,777         2,295,983
                                                            ==========        ==========        ==========        ==========
</TABLE> 

                                                                               3
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)

<TABLE> 
<CAPTION> 
                                                                                                                 Six months ended
                                                                                                                     June 30,
                                                                                                                1997          1996
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                          <C>           <C> 
Net cash flows from operating activities:
   Net earnings                                                                                              $  2,644      $  1,091
   Adjustments to reconcile net earnings to net cash provided by operating activities:
     Gain on the sale of loans                                                                                     --            40
     Amortization of premiums/discounts on investment securities                                                  176           257
     Deferred Income taxes (benefit)                                                                            1,086          (149)
     Gain (loss) on sale of real estate acquired through foreclosure, net                                         138            52
     Deferred direct loan origination fees and costs, net                                                         606           254
     Amortization of net deferred direct loan origination fees and costs                                         (740)         (508)
     Provision for losses on loans                                                                              2,724         1,531
     Provision for losses on real estate acquired through foreclosure                                             120            80
     Increase in accrued interest receivable                                                                     (183)         (108)
     Depreciation                                                                                                 365           371
     Decrease (increase) in other assets                                                                         (441)          513
     Decrease in income taxes payable                                                                            (201)       (2,685)
     Increase (decrease) in accounts payable and other liabilities                                               (789)          674
- -----------------------------------------------------------------------------------------------------------------------------------
       Net cash provided by operating activities                                                                5,505         1,413

Cash flows from investing activities:
     Purchase of investment securities                                                                        (50,354)      (37,000)
     Proceeds from sales of investment securities available for sale                                           56,732        48,670
     (Increase) decrease In FHLB stock                                                                         (1,500)          390
     Net increase loans receivable                                                                            (27,760)      (34,678)
     Proceeds from the sale of real estate acquired through foreclosure                                         3,216         2,659
     Purchases of loans                                                                                          (396)       (4,656)
     Proceeds from the sale of loans                                                                               --         2,990
     (Purchases) sales of premises and equipment, net                                                             (41)         (881)
- -----------------------------------------------------------------------------------------------------------------------------------
       Net cash used in investing activities                                                                  (20,103)      (22,506)

Cash flows from financing activities:
     Decrease in deposits from sale of branches                                                               (59,465)           --
     Net (decrease) increase in NOW, money market, and passbook accounts                                        5,770        (4,749)
     Net increase (decrease) in certificates of deposit with maturities of three months or less                (1,155)          (48)
     Proceeds from sales of certificates of deposit with maturities of over three months                       57,559        28,044
     Payments for maturing certificates of deposit held for over three months                                 (20,073)      (34,757)
     Purchase of outstanding common stock                                                                        (185)           --
     Net (repayments) borrowings from the FHLB                                                                 30,000        (6,000)
- -----------------------------------------------------------------------------------------------------------------------------------
      Net cash provided by (used in) financing activities                                                      12,451       (17,510)

Decrease in cash and cash equivalents                                                                          (2,147)      (38,603)
Cash and cash equivalents at beginning of year                                                                 10,714        49,766
- -----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at June 30,                                                                        $  8,567      $ 11,163
- -----------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosures of cash flow information:
     Interest paid                                                                                           $ 11,387      $  9,814
     Income taxes paid                                                                                       $  2,417      $  3,210
- -----------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosure of noncash investing and financing activities:
     Acquisition of real estate in settlement of loans                                                       $  4,931      $  3,332
     Loans made in conjunction with real estate sales                                                        $  1,004      $  1.039
</TABLE> 

                                                                               4
<PAGE>
 
         HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
                    NOTES TO UNAUDITED FINANCIAL STATEMENTS
                                 June 30, 1997
                                        
NOTE A - BASIS OF PRESENTATION

The interim financial statements included herein have been prepared by Highland
Federal Bank, a Federal Savings Bank (the "Bank" or "Highland"), without audit,
pursuant to the rules and regulations of the Securities Exchange Act of 1934, as
amended. Certain information normally included in financial statements prepared
in accordance with generally accepted accounting principles has been condensed
or omitted pursuant to such rules and regulations. In the opinion of management,
the unaudited financial statement and notes thereto, reflect all adjustments,
including normal recurring adjustments, necessary for a fair presentation of the
financial position and the results of operations and cash flows for the interim
periods presented. The financial position at June 30, 1997, and the results of
operations for the three and six months ended June 30, 1997 are not necessarily
indicative of the results of operations that may be expected for the year ending
December 31, 1997. These unaudited financial statements have been prepared in
accordance with generally accepted accounting principles on a basis consistent
with the Bank's audited financial statements, and these interim financial
statements should be read in conjunction with the Bank's audited financial
statements.

NOTE B - EARNINGS PER SHARE

Earnings per share are calculated on the basis of weighted average number of
shares and common stock equivalents outstanding during the period. For the three
months ended June 30, 1997, 2,351,954 weighted average shares and common stock
equivalents were outstanding, including 51,817 common stock equivalents related
to employee stock options, and for the six months ended June 30, 1997, 2,346,777
weighted average shares were outstanding, including 46,640 common stock
equivalents related to employee stock options. For the three and six months
ended June 30, 1996, 2,295,983 weighted average shares were outstanding. Fully
diluted earnings per share have not been reported in these interim financial
statements as the dilutive effect of common stock equivalents for outstanding
stock options is less than 3%.

NOTE C - SUBSEQUENT EVENTS

The Bank has entered into a definitive agreement for the sale of one of its
retail branches with deposits totaling approximately $40 million to another
financial institution. This sale, which is subject to regulatory approval and
other conditions, is expected to close in the third quarter of 1997 and is
expected to produce a one-time gain on the sale of approximately $800,000. The
Bank does not anticipate selling any of its real estate loans in connection with
this branch sale, funding for which is expected to come from liquid assets and
Federal Home Loan Bank advances.

During the second quarter of 1997, the Board of Directors of Highland authorized
management to undertake the formation of a holding company for the Bank.
Management is currently in the preliminary stages of evaluating and planning
this holding company formation. Although management has not yet completed this
evaluation and planning, it believes that the holding company structure will
facilitate possible capital management strategies and may provide a vehicle


                                                                               5
<PAGE>
 
for the repurchase of stock without the adverse tax consequences associated with
stock repurchases by a thrift.








                                                                               6
<PAGE>
 
          HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

RESULTS OF OPERATIONS

Overview

The Bank reported net earnings for the three and six months ended June 30, 1997
of $1.4 million, or $0.58 per share, and $2.6 million, or $1.13 per share,
respectively, compared to net earnings of $489,000, or $0.21 per share, for the
three months ended June 30, 1996, and $1.1 million, or $0.48 per share, for the
six months ended June 30, 1996. Net earnings for the six months ended June 30,
1997, included $2.7 million in provisions for losses on loans, an increase of
$1.2 million from the first six months of 1996. Net earnings for the six months
ended June 30, 1997, also included a one-time gain of $1.1 million from the sale
of three retail branches with deposits totaling approximately $59.5 million.

The Bank experienced a decrease in general and administrative expenses from $6.7
million in the first six months of 1996 to $5.4 million in the comparable period
in 1997. These significant savings are attributable to the sale of the three
retail branches in the first quarter of 1997 and the Bank's continuing cost
control efforts.

The net cost of REO operations decreased to $134,000 for the six months ended
June 30, 1997 compared to $934,000 for the like period in 1996. The ratio of
noninterest expense to average assets decreased from 3.64% in the first six
months of 1996 to 2.08% in the first six months of 1997.

The Bank has entered into a definitive agreement for the sale of one of its
retail branches with deposits totaling approximately $40 million to another
financial institution. This sale, which is subject to regulatory approval and
other customary conditions, is expected to close in the third quarter of 1997
and is expected to produce a one-time gain on the sale of approximately
$800,000.


Net Interest Income

Net interest income varies based upon the difference (referred to as the
"interest rate spread") between (i) the yield on the Bank's loan portfolio,
mortgage backed securities, investments, and other interest-earning assets and
(ii) the rate paid by the Bank on its deposits, borrowings and other interest-
bearing liabilities, as well as the relative amounts or volumes of the Bank's
interest-earning assets and interest-bearing liabilities.

The following table indicates the extent to which changes in interest rates and
changes in volume of interest-earning assets and interest-bearing liabilities
have affected the Bank's total interest income and expense during the periods
indicated. Information is provided for each major component of interest-earning
assets and interest-bearing liabilities with respect to: (i) changes
attributable to

<PAGE>
 
changes in volume (changes in volume multiplied by prior rate); (ii) changes
attributable to rate (changes in rate multiplied by prior volume); and (iii) the
net change. The changes attributable to both volume and rate have been allocated
proportionately to the change due to volume and the change due to rate.

<TABLE> 
<CAPTION> 

                                                Three Months Ended                        Six Months Ended 
                                                  June 30, 1997                             June 30, 1997
                                            Compared to Three Months                   Compared to Six Months
                                              Ended June 30, 1996                       Ended June 30, 1996
                                           Increase (Decrease) due to                Increase (Decrease) due to
                                        ---------------------------------        --------------------------------- 
                                                 (In thousands)                            (In thousands)
                                        ---------------------------------        --------------------------------- 
                                         Volume       Rate          Net           Volume       Rate         Net
                                        --------    --------     --------        --------    --------     --------  
<S>                                     <C>         <C>          <C>             <C>         <C>          <C> 
Interest Income:                 
   Loans                                $  1,303    $   (525)    $    778        $  2,823    $   (686)    $  2,137  
   Mortgage-related securities               118          13          131              17          45           62  
   Investments                               (85)          7          (78)           (220)        (21)        (241)   
                                        --------    --------     --------        --------    --------     --------  
   Total interest income on           
      interest-earning assets              1,336        (505)         831           2,620        (662)       1,958   
                                        --------    --------     --------        --------    --------     --------  
Interest Expense:                  
   Deposits                                  (83)        163           80              54          95          149     
   FHLB Advances and other            
      borrowings                             843          77          920           1,330         126        1,456       
                                        --------    --------     --------        --------    --------     --------  
   Total interest expense on       
      interest-bearing liabilities           760         240        1,000           1,384         221        1,605       
                                        --------    --------     --------        --------    --------     --------  
   Change in net interest income        $    576    $   (745)    $   (169)       $  1,236    $   (883)    $    353  
                                        ========    ========     ========        ========    ========     ========  
</TABLE> 

Net interest income for the three months ended June 30, 1997, was $5.0 million
compared to $5.1 million for the like period in 1996. This decrease is primarily
attributable to a decrease in the Bank's net interest margin to 4.40% for the
second quarter of 1997 compared with 4.62% for the second quarter of 1996 which
was principally attributable to the decrease in the ratio of average
interest-earning assets to average interest-bearing liabilities to 102.8% for
the second quarter of 1997 from 103.4% for the second quarter of 1996.

Net interest income for the six months ended June 30, 1997, was $10.0 million
compared to $9.7 million for the six months ended June 30, 1996, This $0.3
million increase is primarily attributable to an increase in the Bank's average
loan portfolio to $379.1 million for the first six months of 1997 compared with
an average loan portfolio of $325.1 million for the first six months of 1996,
partially offset by a decrease in the Bank's net interest margin to 4.37% for
the first six months of 1997 compared with 4.76% for the first half of 1996.
This decrease in the net interest margin is primarily attributable to the
decrease in the ratio of average interest-earning assets to average
interest-bearing liabilities to 102.9% for the first half of 1997 from 103.3%
for the first half of 1996.

Provision for Loan Losses

For the three months ended June 30, 1997, Highland's provision for loan losses
totaled $0.9 million compared to $1.0 million for the comparable period in 1996.
For the six months ended June 30, 1997, provisions for loan losses totaled $2.7
million compared with $1.5 million for the like period in 1996. The increased
provision during the first six months of 1997 resulted principally from the
Bank's decision to increase it's level of general loan loss allowances. The Bank
chose to increase
<PAGE>
 
it's level of general loan loss allowances in response to increased loan
delinquencies and nonaccrual loans and to continued chargeoffs and
identification of new specific loan loss allowances, principally attributable to
the portion of the loan portfolio originated before 1993. At June 30, 1997,
Highland's nonperforming assets, consisting of nonaccrual loans and REO, totaled
$10.6 million, compared to $7.9 million at June 30, 1996. Highland's allowance
for loan losses as a percentage of nonaccrual loans was 100.0% at June 30, 1997,
compared to 145.1% at June 30, 1996.


The following table sets forth information regarding Bank's allowance for loan
losses at the dates and the periods indicated (in thousands):
 
<TABLE> 
<CAPTION> 
                                        For the six         For the year
                                       months ended            ended
                                          6/30/97             12/31/96
                                     ----------------     ---------------- 
<S>                                  <C>                  <C> 
Balance at beginning of period               $7,676                $7,056
Provision for loss                            2,724                 3,930  
Chargeoffs:                                                   
  Real estate loans:                                            
  One-to-four family                            259                   590      
  Multi-family                                1,118                 1,925 
  Commercial                                    454                   785 
  Construction and land                           -                    21  
  Consumer                                        -                     2 
                                    ---------------      ---------------- 
    TOTAL                                     1,831                 3,323 
Recoveries                                        -                    13  
                                    ---------------      ----------------
Balance at end of period                     $8,569                $7,676 
                                    ===============      ================
</TABLE> 

While management believes that the allowance for loan losses at June 30, 1997,
was adequate to absorb the known and inherent risks in the loan portfolio, no
assurances can be given that future economic conditions which may adversely
affect the Bank's market areas or other circumstances will not result in
increases in problem loans and future loan losses, which may not be covered
completely by the current allowance or may require provisions for loan losses in
excess of past provisions, which would have an adverse effect on the Bank's
financial condition and results of operations.

The following table sets forth information regarding nonperforming assets and
certain ratios at the dates indicated (in thousands):

<TABLE> 
<CAPTION> 
                                         As of            As of
                                        6/30/97          12/31/96
                                     -------------     ------------
<S>                                  <C>               <C> 
Nonaccrual loans:        
 Real Estate:            
  One-to four family                        $2,829             $474   
  multi-family                               3,496            1,320
  commercial                                 2,244            1,653
  consumer                                       0                8     
                                     -------------     ------------
    Total                                    8,569            3,455    
REO                                          1,997            1,400 
                                     -------------     ------------
       Total Nonperforming assets          $10,566           $4,855 
                                     -------------     ------------
Troubled debt restructurings                $5,015           $7,428  
                                     =============     ============  
                             
Allowance for loan losses as a                              
</TABLE> 

                                                                               9
<PAGE>
 
<TABLE>
<S>                                         <C>              <C>   
      percentage
       of gross loans receivable              2.12%            2.00%
      Allowance for loan losses as a          
      percentage
       of total nonaccrual loans            100.00%          222.24%
      Nonaccrual loans as a percentage of
       gross loans receivable                 2.12%            0.90%
      Nonperforming assets as a percentage
       of total assets                        2.09%            0.99%
</TABLE>


      Noninterest Income

      Noninterest income for the three months ended June 30, 1997, was $425,000
      compared to $601,000 for the three months ended June 30, 1996. This
      decrease was primarily a result of gains reported by the Bank from the
      sale of approximately $3 million of mortgage loans in the second quarter
      of 1996. Noninterest income for the six months ended June 30, 1997, was
      $2.7 million compared to $1.5 million for the same period in 1996. This
      increase was primarily a result of the $1.1 million gain reported by the
      Bank from the sale of three retail branches.

      Noninterest Expense

      Noninterest expense for the three and six months ended June 30, 1997 was
      $2.6 million and $5.5 million, respectively, compared to $4.0 million and
      $7.6 million for the like periods in 1996. As a result, the ratio of
      noninterest expense to average assets decreased to 2.24% for the six
      months ended June 30, 1997, from 3.43% for the same period in 1996. The
      decrease in noninterest expense for the six month period in 1997 was a
      result of a decrease in general and administrative expenses of $1.3
      million, or 20%, and a decrease of $0.8 million in the net cost of
      operation of REO, which decreased to $134,000 for the six months ended
      June 30, 1997, from $934,000 for the same period in 1996.

      The ratio of general and administrative expense to average assets for the
      three and six months ended June 30, 1997, was 2.06% and 2.18%,
      respectively, compared with 3.21% and 3.01% for the like periods of 1996.
      The decrease in general and administrative expense for the six month
      period in 1997 was due primarily to decreases in branch office occupancy
      and FDIC insurance premiums compared to the like period in 1996.

      Income taxes

      For the three and six months ended June 30, 1997, the Bank recorded income
      taxes of $0.6 million and $1.1 million, respectively, compared to $0.2
      million and $0.5 million for the like periods in 1996. Changes in the
      levels of recorded income taxes are related to changes in the levels of
      the Bank's earnings before income taxes and to the reduction in valuation
      allowances related to deferred state income tax benefits not recognized in
      prior years.

      FINANCIAL CONDITION

      Comparison of Financial Condition as of June 30, 1997 and as of December
      31, 1996

      Total assets at June 30, 1997 were $504.4 million, compared to $489.9
      million at December 31, 1996. The Bank's cash and investment securities
      decreased to $80.0 million at June 30, 1997
<PAGE>
 
from $88.7 million at December 31, 1996, primarily due to increased uses of cash
and investments to partially fund the sale of three retail branches. Loans
receivable increased $19.7 million during the six months ended June 30, 1997 as
a result of $46.4 million of new loan originations which offset amortization and
prepayment of loans. Total liabilities at June 30, 1997 were $466.7 million
compared to $455.0 million at December 31, 1996. This increase was due to a net
increase in FHLB advances of $30.0 million, offset by a net decrease in deposits
of $17.4 million due to the sale of three retail branches with deposits of
approximately $59.5 million. Shareholders' equity increased for the six months
ended June 30, 1997 to $37.7 million, compared to $34.9 million at December 31,
1996.

Liquidity and Capital

At June 30, 1997, the Bank's liquidity ratio was 7.67%. At June 30, 1997, the
Bank was well-capitalized for regulatory capital purposes. The following table
sets forth the Bank's regulatory capital ratios at June 30, 1997 and December
31, 1996:

<TABLE>
<CAPTION>
                                                             To Be "Well
                                                             Capitalized"
                                                             Under Prompt
                                                              Corrective
                      June 30, 1997   December 31, 1996   Action Provisions
                      -------------   -----------------   -----------------
<S>                   <C>             <C>                 <C>
Tangible Capital           7.52%               7.17%              1.5%
Leverage Capital           7.52%               7.17%              5.0%
Risk-based Capital        11.53%              11.27%             10.0%
</TABLE>

This report contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 relating to, among other
things, expectations regarding future branch sale gains, future general and
administrative expense savings, future levels of nonperforming assets, and the
timing of dispositions of nonperforming assets which are subject to risks and
uncertainties that could cause actual results, performance, or achievements to
differ materially. Factors that could cause actual results to differ include the
execution and timing of the closure of the branch sale, the timing of general
and administrative expense savings and future expenditures, levels of sales of
real estate owned and of new nonaccrual loans, and other factors as set forth in
the Bank's Annual Report on Form 10K.

                          PART II. OTHER INFORMATION
                                        
ITEMS 1-5.

  Item 1. Not applicable

  Item 2. Not applicable

  Item 3. Not applicable

  Item 4. Not applicable


<PAGE>
 
        Item 5. Not applicable

     ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)  None

        (b)  Reports on Form 8-K 
             None


                                   SIGNATURES
                                        
      Pursuant to the requirements of the Securities Exchange Act of 1934 and
      Part 563d of the Rules and Regulations of the Office of Thrift
      Supervision, the registrant has duly caused this report to be signed on
      its behalf by the undersigned, thereunto duly authorized.


                                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                                 ---------------------------------------------
                                                                    (Registrant)



      DATED:  August 7, 1997    /s/ STEPHEN N. RIPPE
                                ------------------------------
                                Stephen N. Rippe, President and
                                Chief Executive Officer
 
 
 
 
      DATED:  August 7, 1997    /s/ ANTHONY L. FREY
                                ------------------------------
                                Anthony L. Frey, 
                                Principal Financial Officer

<PAGE>
 
                                                                    Exhibit 99.5

                         OFFICE OF THRIFT SUPERVISION
                            WASHINGTON, D.C. 20552
                                        
                              ------------------

                                   FORM 10-Q
                                        


      [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
                        SECURITIES EXCHANGE ACT OF 1934

          For the quarterly period ended September 30, 1997  OTS No. 7184

                                      OR
                                        
      [_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                                        

          For the transition period from_____________ to ________________
          Commission file number__________________________________________


                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
            (Exact name of Registrant as specified in its charter)


       United States                               95-2565606            
       (State or other jurisdiction of             (I.R.S. Employer      
       incorporation or organization)              Identification Number) 


       601 South Glenoaks Boulevard
       Burbank, California                      91502
       (Address of principal executive office)  (Zip Code)


      Registrant's telephone number, including area code: (818) 848-4265

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.  Yes  X  No   .
                                        ---   ---

At September 30, 1997, 2,300,137 shares of the Registrant's common stock were
outstanding.
<PAGE>
 
                         PART 1. FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS

HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Financial Condition
(Dollar amounts in thousands except per share data)
<TABLE> 
<CAPTION> 

                                                          September 30,       December 31,
                                                              1997                1996
                                                        ----------------    ----------------
<S>                                                     <C>                 <C> 
ASSETS
 Cash and cash equivalents                                      $10,778             $10,714
 Investment securities:
   Securities, available for sale                                48,437              60,038
   Securities, held to maturity                                  16,077              17,969
 Loans receivable, net                                          407,497             373,545
 Real estate acquired through foreclosure                         2,462               1,400
 Accrued interest receivable:
   Securities and cash equivalents                                  282                 184
   Loans receivable                                               3,429               3,220
 Income Taxes receivable                                          1,579                  -
 Deferred income taxes, net                                       3,451               4,463
 Federal Home Loan Bank stock - at cost                           6,150               3,125
 Premises and equipment, net                                      8,034               8,311
 Other assets                                                     7,814               6,933
                                                        ----------------    ----------------
     Total Assets                                              $515,990            $489,902
                                                        ================    ================

LIABILITIES AND SHAREHOLDERS' EQUITY

 Savings accounts                                              $345,662            $384,921
 Advances from the FHLB                                         123,000              62,500
 Accounts payable and other liabilities                           7,507               7,417
 Income taxes payable                                               264                 201
                                                        ----------------    ----------------
     Total Liabilities                                          476,433             455,039

Shareholders' equity

 Preferred stock - 1,000,000 shares authorized,
  no shares issued                                                   -                   - 
 Capital stock - authorized 8,000,000 shares of
  $1 stated value; issued and outstanding,
  2,300,137 and 2,295,983 shares in 1997 and 1996,
  respectively                                                    2,300               2,296
 Additional paid-in capital                                      13,624              13,430
 Retained earnings                                               23,767              19,384
                                                        ----------------    ----------------
                                                                 39,691              35,110
 Net unrealized loss on securities available for sale              (134)               (247)
                                                        ----------------    ----------------
     Total shareholders' equity                                  39,557              34,863

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

     Total Liabilities and Shareholders' Equity                $515,990            $489,902
                                                        ================    ================
</TABLE> 

                                                                               2
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Operations
(Dollar amount in thousands except per share data)

<TABLE> 
<CAPTION> 
                                                                         Three Months Ended                 Nine Months Ended
                                                                           September 30,                      September 30,
                                                                   -----------------------------      -----------------------------
                                                                       1997             1996              1997             1996
                                                                   ------------     ------------      ------------     ------------
<S>                                                                     <C>               <C>              <C>              <C> 
Interest income
 Loans                                                                  $10,051           $8,911           $29,324          $26,047
 Investments                                                                524              138             1,191              743
 Mortgage-backed securities                                                 783              827             2,270            2,555
                                                                   ------------     ------------      ------------     ------------
    Total interest income                                                11,358            9,876            32,785           29,345

Interest expense
 Deposits                                                                 4,808            4,602            13,854           13,499
 FHLB advances and other borrowings                                       1,587              579             3,960            1,496
                                                                   ------------     ------------      ------------     ------------
    Total interest expense                                                6,395            5,181            17,814           14,995
                                                                   ------------     ------------      ------------     ------------
    Net interest income                                                   4,963            4,695            14,971           14,350
                                                                                                                   
Provision for losses on loans                                             1,230            1,429             3,954            2,960
                                                                   ------------     ------------      ------------     ------------
    Net interest income after provision 
     for losses on loans                                                  3,733            3,266            11,017           11,390

Noninterest income
 Gain on the sale of loans                                                    5              403                 5              443
 Gain on the sale of mortgage related securities                             --               --                20               --
 Gain on the sale of branches                                               914               --             2,014               --
 Other                                                                      387              101             1,257            1,181
                                                                   ------------     ------------      ------------     ------------
    Total noninterest income                                              1,306              504             3,296            1,624
General & Administrative expenses
 Compensation and benefits                                                1,258            1,959             4,286            5,154
 Occupancy and equipment                                                    382              530             1,134            1,716
 FDIC insurance premium                                                      81              240               214              811
 FDIC insurance premium - special assessment                                 --            2,548                --            2,548
 Service bureau and related equipment rental                                125              146               449              546
 Other                                                                      463              652             1,588            1,996
                                                                   ------------     ------------      ------------     ------------
    Total general and administrative expenses                             2,309            6,075             7,671           12,771


Net cost of operation of real estate
 acquired through foreclosure                                               246               40               380              974
                                                                   ------------     ------------      ------------     ------------
    Total noninterest expense                                             2,555            6,115             8,051           13,745
                                                                   ------------     ------------      ------------     ------------
    Earnings (loss) before income taxes (benefit)                         2,484           (2,345)            6,262             (731)
Income taxes (benefit)                                                      745             (768)            1,879             (245)
                                                                   ------------     ------------      ------------     ------------

    NET EARNINGS (LOSS)                                                  $1,739          ($1,577)           $4,383             (486)
                                                                   ============     ============      ============     ============

Earnings (loss) per share                                                 $0.73           ($0.69)            $1.86           ($0.21)
                                                                   ============     ============      ============     ============

Weighted average shares outstanding                                   2,385,523        2,295,983         2,357,933        2,295,983
                                                                   ============     ============      ============     ============
</TABLE> 


                                                                               3
<PAGE>
 
HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
Consolidated Statements of Cash Flows

<TABLE> 
<CAPTION> 
                                                                                                         Nine months ended
                                                                                                            September 30,
                                                                                                        1997             1996
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>              <C> 
Net cash flows from operating activities:
  Net earnings                                                                                         $4,383            ($486)
  Adjustments to reconcile net earnings to net cash provided by operating activities: 
    Gain on the sale of loans                                                                               5              443
    Amortization of premiums/discounts on investment securities                                           227              218
    Deferred income taxes (benefit)                                                                     1,012             (305)
    Gain on sale of real estate acquired through foreclosure, net                                         124              202
    Deferred direct loan origination fees and costs, net                                                  959              751
    Amortization of net deferred direct loan origination fees and costs                                (1,182)          (1,502)
    Provision for losses on loans                                                                       3,954            2,960
    Provision for losses on real estate acquired through foreclosure                                      260              181
    Increase in accrued interest receivable                                                              (307)            (215)
    Depreciation                                                                                          523              540
    Decrease (increase) in other assets                                                                  (881)             486
    Increase in income taxes payable                                                                       63                -
    Increase in accounts payable and other liabilities                                                     90            8,667
- -------------------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                                                         9,230           11,940

Cash flows from investing activities:
    Purchase of investment securities                                                                 (77,354)         (55,653)
    Proceeds from sales of investment securities available for sale                                    90,620           54,577
    (Increase) decrease in FHLB stock                                                                  (3,025)             347
    Net increase loans receivable                                                                     (45,482)         (57,341)
    Proceeds from the sale of real estate acquired through foreclosure                                  4,869            4,808
    Purchases of loans                                                                                   (396)          (7,690)
    Proceeds from the sale of loans                                                                       792           12,526
    Purchases of premises and equipment, net                                                             (246)            (931)
- -------------------------------------------------------------------------------------------------------------------------------
      Net cash used in investing activities                                                           (30,222)         (49,357)

Cash flows from financing activities:
    Decrease in deposits from sale of branches                                                       (101,843)               -
    Net (decrease) increase in NOW, money market, and passbook accounts                                 3,118           (9,147)
    Net decrease in certificates of deposit with maturities of three months or less                    (1,504)            (272)
    Proceeds from sales of certificates of deposit with maturities of over three months                88,414           61,012
    Payments for maturing certificates of deposit held for over three months                          (27,444)         (51,101)
    Purchase of outstanding common stock                                                                 (185)               -
    Net borrowings from the FHLB                                                                       60,500            4,000
- -------------------------------------------------------------------------------------------------------------------------------
      Net cash provided by financing activities                                                        21,056            4,492

Increase (decrease) in cash and cash equivalents                                                           64          (32,925)
Cash and cash equivalents at beginning of year                                                         10,714           49,766
- -------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at September 30,                                                            $10,778          $16,841
- -------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosures of cash flow information:
    Interest paid                                                                                     $17,298          $14,995
    Income taxes paid                                                                                  $2,442           $3,295
- -------------------------------------------------------------------------------------------------------------------------------
Supplemental disclosure of noncash investing and financing activities:
    Acquisition of real estate in settlement of loans                                                 $ 8,093           $4,309
    Loans made in conjunction with real estate sales                                                  $ 1,860           $2,351
</TABLE> 

                                                                               4
<PAGE>
 
         HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES
                    NOTES TO UNAUDITED FINANCIAL STATEMENTS
                              September 30, 1997

NOTE A - BASIS OF PRESENTATION

The interim financial statements included herein have been prepared by Highland
Federal Bank, a Federal Savings Bank (the "Bank" or "Highland"), without audit,
pursuant to the rules and regulations of the Securities Exchange Act of 1934, as
amended. Certain information normally included in financial statements prepared
in accordance with generally accepted accounting principles has been condensed
or omitted pursuant to such rules and regulations. In the opinion of management,
the unaudited financial statements and notes thereto, reflect all adjustments,
including normal recurring adjustments, necessary for a fair presentation of the
financial position and the results of operations and cash flows for the interim
periods presented. The financial position at September 30, 1997, and the results
of operations for the three and nine months ended September 30, 1997, are not
necessarily indicative of the results of operations that may be expected for the
year ending December 31, 1997. These unaudited financial statements have been
prepared in accordance with generally accepted accounting principles on a basis
consistent with the Bank's audited financial statements, and these interim
financial statements should be read in conjunction with the Bank's audited
financial statements.

NOTE B - EARNINGS PER SHARE

Earnings per share are calculated on the basis of weighted average number of
shares and common stock equivalents outstanding during the period. For the three
months ended September 30, 1997, 2,385,523 weighted average shares and common
stock equivalents were outstanding, including 85,386 common stock equivalents
related to employee stock options, and for the nine months ended September 30,
1997, 2,357,933 weighted average shares were outstanding, including 57,796
common stock equivalents related to employee stock options. For the three and
nine months ended September 30, 1996, 2,295,983 weighted average shares were
outstanding. Fully diluted earnings per share have not been reported in these
interim financial statements as the dilutive effect of common stock equivalents
for outstanding stock options is less than 3%.

NOTE C - SUBSEQUENT EVENTS

On October 17, 1997, the Bank filed the necessary application and proxy
materials with the Office of Thrift Supervision related to the formation of a
holding company for the Bank. The formation of the holding company, Highland
Bancorp, Inc., is subject to regulatory approval and shareholder approval. A
special meeting of shareholders has been scheduled for December 11, 1997, to
approve the reorganization of the Bank into a holding company form of
organization.

                                                                               5
<PAGE>
 
         HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK & SUBSIDIARIES


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

RESULTS OF OPERATIONS

Overview

The Bank reported net earnings for the three and nine months ended September 30,
1997, of $1.7 million, or $0.73 per share, and $4.4 million, or $1.86 per share,
respectively, compared to a net loss of $1.6 million, or $0.69 per share, for
the three months ended September 30, 1996, and a net loss of $0.5 million, or
$0.21 per share, for the nine months ended September 30, 1996. Net earnings for
the three months ended September 30, 1997, included a one-time gain of $0.9
million from the sale of a retail branch with deposits totaling approximately
$42.4 million. Net earnings for the nine months ended September 30, 1997,
included a one-time gain of $2.0 million from the sale of four retail branches
with deposits totaling approximately $101.8 million. The net loss for the three
and nine months ended September 30, 1996, was principally attributable to (1) a
one-time deposit insurance charge to the Bank for the recapitalization of the
Savings Association Insurance Fund ("SAIF") of the Federal Deposit Insurance
Corporation ("FDIC") and (2) a one-time adjustment to the Bank's compensation
expense related to the Bank's defined benefit pension plan.

The Bank experienced a decrease in general and administrative expenses from $9.8
million in the first nine months of 1996 (excluding the SAIF Special Assessment
and nonrecurring pension expense) to $7.7 million in the comparable period in
1997. These savings are attributable to the sale of the three retail branches in
the first quarter of 1997 and the Bank's continuing cost control efforts.

The net cost of REO operations decreased to $380,000 for the nine months ended
September 30, 1997, compared to $974,000 for the like period in 1996. The ratio
of noninterest expense to average assets decreased from 4.07% in the first nine
months of 1996 to 2.14% in the first nine months of 1997.

Net Interest Income

Net interest income varies based upon the difference (referred to as the
"interest rate spread") between (i) the yield on the Bank's loan portfolio,
mortgage backed securities, investments, and other interest-earning assets and
(ii) the rate paid by the Bank on its deposits, borrowings and other
interest-bearing liabilities, as well as the relative amounts or volumes of the
Bank's interest-earning assets and interest-bearing liabilities.

The following table indicates the extent to which changes in interest rates and
changes in volume of interest-earning assets and interest-bearing liabilities
have affected the Bank's total interest income and expense during the periods
indicated. Information is provided for each major component of interest-earning
assets and interest-bearing liabilities with respect to: (i) changes
attributable to changes in volume (changes in volume multiplied by prior rate);
(ii) changes attributable to rate (changes in rate multiplied by prior volume);
and (iii) the net change. The changes attributable to
<PAGE>
 
both volume and rate have been allocated proportionately to the change due to 
volume and the change due to rate.

<TABLE> 
<CAPTION> 

                                     
                                                       Three Months Ended                     Nine Months Ended
                                                       September 30, 1997                     September 30, 1997
                                                    Compared to Three Months               Compared to Nine Months
                                                    Ended September 30, 1996               Ended September 30, 1996
                                                   Increase (Decrease) due to             Increase (Decrease) due to
                                               -----------------------------------   ------------------------------------
                                                          (In thousands)                          (In thousands)
                                               -----------------------------------   ------------------------------------
                                                 Volume        Rate         Net        Volume        Rate          Net
                                               ----------   ---------    ---------   ----------   ---------    ----------
<S>                                            <C>          <C>          <C>         <C>          <C>          <C>    
Interest Income:
Loans                                          $    1,672   $   (532)    $   1,140   $   3,910    $   (633)    $    3,277 
Mortgage-related securities                           146        240           386         352          96            448 
Investments                                          (166)       122           (44)       (300)         15           (285) 
                                               ----------   --------     ---------   ---------    --------     ----------       
Total interest income on interest-earning    
  assets                                            1,652       (170)        1,482       3,962        (522)         3,440
                                               ----------   --------     ---------   ---------    --------     ----------       
Interest Expense:
Deposits                                               80        126           206          58         297            355
FHLB Advances and other borrowings                  1,060        (52)        1,008       2,337         127          2,464
                                               ----------   --------     ---------   ---------    --------     ----------       
Total interest expense on interest-bearing 
  liabilities                                       1,140         74         1,214       2,395         424          2,819
                                               ----------   --------     ---------   ---------    --------     ----------       
Change in net interest income                  $      512   $   (244)    $     268   $   1,567    $   (946)    $      621 
                                               ==========   ========     =========   =========    ========     ==========  
</TABLE> 

Net interest income for the three months ended September 30, 1997, was $5.0
million compared to $4.7 million for the like period in 1996. For the first nine
months of 1997 net interest income was $15.0 million, compared with $14.4
million for the like period of 1996. The Bank's net interest margins for the
quarter and nine months ended September 30, 1997, were 4.10% and 4.26%,
respectively, compared with net interest margins of 4.61% and 4.66% for the like
respective periods of 1996. The decrease in the net interest margin in the first
nine months of 1997, compared with those of the first nine months of 1996, is
attributable principally to increased funding costs and higher levels of
liquidity related to the Bank's sale of four retail deposit branches, the
origination of loans at generally lower rates than the average for the loan
portfolio, and the effects of generally higher interest rates in 1997 than those
prevailing during the same period in 1996.

Provision and Allowance for Loan Losses

For the three months ended September 30, 1997, Highland's provision for loan 
losses totaled $1.2 million compared to $1.4 million for the comparable period 
in 1996. For the nine months ended September 30, 1997, provision for loan losses
totaled $4.0 million compared with $3.0 million for the like period in 1996. At
September 30, 1997, Highland's nonperforming assets, consisting of nonaccrual
loans and REO, totaled $7.9 million, compared to $7.7 million at September 30,
1996. Highland's allowance for loan losses as a percentage of nonaccrual loans
was 154.1% at September 30, 1997, compared to 129.9% at September 30, 1996.



<PAGE>
 
The following table sets forth information regarding the Bank's allowance for 
loan losses at the dates and the periods indicated (in thousands):

<TABLE> 
<CAPTION> 
                                            For the nine        For the year
                                            months ended           ended
                                               9/30/97            12/31/96
                                          ----------------    ----------------
<S>                                       <C>                 <C> 
Balance at beginning of period                      $7,676              $7,056
Provision for loss                                   3,954               3,930
Chargeoffs:
  Real estate loans:
  One-to-four family                                   399                 590
  Multi-family                                       2,033               1,925
  Commercial                                           845                 785
  Construction and land                                 13                  21
  Consumer                                              25                   2
                                          ----------------    ----------------
      Total                                          3,315               3,323
Recoveries                                               -                  13
                                          ----------------    ----------------
Balance at end of period                            $8,315              $7,676
                                          ================    ================
</TABLE> 

While management believes that the allowances for loan losses at September 30, 
1997, was adequate to absorb the known and inherent risks in the loan portfolio,
no assurances can be given that future economic conditions which may adversely 
affect the Bank's market areas or other circumstances will not result in 
increases in problem loans and future loan losses, which may not be covered 
completely by the current allowance or may require provisions for loan losses in
excess of past provisions, which would have an adverse effect on the Bank's 
financial condition and results of operations.

The following table sets forth information regarding nonperforming assets and 
certain ratios at the dates indicated (in thousands):

<TABLE> 
<CAPTION> 
                                                 As of             As of
                                                9/30/97           12/31/96
                                            ---------------   ----------------
<S>                                         <C>               <C> 
Nonaccrual loans:
 Real Estate:
  One-to-four family                                 $2,187               $474
  Multi-family                                        2,096              1,320
  Commercial                                          1,072              1,653
 Consumer                                                41                  8
                                            ---------------   ----------------
      Total                                           5,396              3,455
REO                                                   2,462              1,400
                                            ---------------   ----------------
      Total Nonperforming assets                     $7,858             $4,855
                                            ===============   ================
Troubled debt restructurings                         $5,151             $7,428
                                            ===============   ================

Allowance for loan losses as a percentage
 of gross loans receivable                            1.99%              2.00%
Allowance for loan losses as a percentage
 of total nonaccrual loans                          154.10%            222.24%
Nonaccrual loans as a percentage of
 gross loans receivable                               1.29%              0.90%
Nonperforming assets as a percentage
 of total assets                                      1.52%              0.99%
</TABLE> 

     
<PAGE>
 
NONINTEREST INCOME

Noninterest income for the three months ended September 30, 1997, was $1.3
million, including a $0.9 million branch sale gain, compared to $504,000 for the
like quarter of 1996. Noninterest income for the nine months ended September 30,
1997, was $3.3 million, including a $2.0 million branch sale gain, compared to
$1.6 million for the same period in 1996. These decreases in noninterest income
(excluding the branch sale gain) were due primarily to gains reported by the
Bank from the sale of approximately $13 million of mortgage loans in the first
nine months of 1996.

NONINTEREST EXPENSE

Noninterest expense for the three and nine months ended September 30, 1997, was
$2.6 million and $8.1 million, respectively, compared to $6.1 million and $13.7
million for the like respective periods in 1996. The ratio of noninterest
expense to average assets decreased to 2.14% for the nine months ended September
30, 1997, from 4.07% for the same period in 1996, which included the SAIF
Special Assessment and nonrecurring pension expense.

The ratio of general and administrative expense to average assets for the three
and nine months ended September 30, 1997, was 1.78% and 2.04%, respectively,
compared with 5.31% and 3.78% for the like respective periods of 1996, which
included the $2.5 million SAIF Special Assessment and $.5 million nonrecurring
pension expense. Excluding these amounts, the ratio of general and
administrative expense to average assets for the quarter and nine months ended
September 30, 1996, would have been 2.65% and 2.88%, respectively. The decrease
in general and administrative expense for the nine month period in 1997 was due
primarily to decreases in branch office occupancy as a result of the sale of
three branches in the first quarter of 1997 and decreases in FDIC insurance
premiums compared to the like period in 1996.

INCOME TAXES

For the three and nine months ended September 30, 1997, the Bank recorded income
taxes of $0.7 million and $1.9 million, respectively, compared to income tax
benefit of $0.8 million and $0.2 million for the like periods in 1996. Changes
in the levels of recorded income taxes are related to changes in the levels of
the Bank's earnings (loss) before income taxes and to the reduction in valuation
allowances related to deferred state income tax benefits not recognized in prior
years.

FINANCIAL CONDITION

Comparison of Financial Condition as of September 30, 1997 and as of
December 31, 1996

Total assets at September 30, 1997, were $516.0 million, compared to $489.9
million at December 31, 1996. The Bank's cash and investment securities
decreased to $75.3 million at September 30, 1997, from $88.7 million at December
31, 1996, primarily due to increased uses of cash and investments to partially
fund the sale of four retail branches. Loans receivable increased $34.0 million
during the nine months ended September 30, 1997 as a result of $76.6 million of
new loan originations which offset amortization and prepayment of loans. Total
liabilities at September 30, 1997 were $476.4 million compared to $455.0 million
at December 31, 1996. This increase was due to a net increase in FHLB advances
of $60.5 million, offset by a
<PAGE>
 
net decrease in deposits of $39.2 million due to the sale of four retail
branches with deposits of approximately $101.9 million. Shareholders' equity
increased for the nine months ended September 30, 1997, to $39.6 million,
compared to $34.9 million at December 31, 1996.

LIQUIDITY AND CAPITAL

At September 30, 1997, the Bank's liquidity ratio was 6.10%. At September 30,
1997, the Bank was well-capitalized for regulatory capital purposes. The
following table sets forth the Bank's regulatory capital ratios at September 30,
1997, and December 31, 1996:

<TABLE>
<CAPTION>
                                                                       To Be "Well 
                                                                       Capitalized"
                                                                       Under Prompt 
                                                                        Corrective
                         September 30, 1997    December 31, 1996     Action Provisions
                         ------------------    -----------------     -----------------
<S>                      <C>                   <C>                   <C> 
Tangible Capital               7.69%                7.17%                  1.5% 
Leverage Capital               7.69%                7.17%                  5.0% 
Risk-based Capital            11.77%               11.27%                 10.0% 
</TABLE> 

This report contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 relating to, among other
things, expectations regarding future general and administrative expense
savings, future levels of nonperforming assets, and the timing of dispositions
of nonperforming assets which are subject to risks and uncertainties that could
cause actual results, performance, or achievements to differ materially. Factors
that could cause actual results to differ include the timing of general and
administrative expense savings and future expenditures, levels of sales of real
estate owned and of new nonaccrual loans, and other factors as set forth in the
Bank's Annual Report on Form 10K.

                          PART II. OTHER INFORMATION

ITEMS 1-5.

  Item 1. Not applicable

  Item 2. Not applicable

  Item 3. Not applicable

  Item 4. Not applicable

  Item 5. Not applicable

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  None

(b)  Reports on Form 8-K 
     None
<PAGE>
 
                                  SIGNATURES
                                        
Pursuant to the requirements of the Securities Exchange Act of 1934 and Part
563d of the Rules and Regulations of the Office of Thrift Supervision, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                 HIGHLAND FEDERAL BANK, A FEDERAL SAVINGS BANK
                                 ---------------------------------------------
                                                                    (Registrant)



        DATED: November 11, 1997   /s/ STEPHEN N. RIPPE
                                   -------------------------------
                                   Stephen N, Rippe, President and
                                   Chief Executive Officer
 
 
 
 
        DATED: November 11, 1997   /s/ ANTHONY L. FREY 
                                   -------------------------------
                                   Anthony L. Frey,
                                   Principal Financial Officer


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