CU BANCORP
10-K, 1995-03-30
STATE COMMERCIAL BANKS
Previous: UNITED STATIONERS INC, SC 14D1/A, 1995-03-30
Next: BELO A H CORP, DEF 14A, 1995-03-30





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549
                                        
                                    Form 10-K
                                        
[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                   Act of 1934
                                        
                  For the fiscal year ended December 31, 1994.
                                       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 0-11008
                                        
                                   C U BANCORP
             (Exact name of registrant as specified in its charter)
                                        
                       California                    95-3657044
            (State or other jurisdiction            (I.R.S. Employer
         of incorporation or organization)       Identification Number)
                                        
                             16030 Ventura Boulevard
               Encino, California                           91436
            (Address of principal executive offices)      (Zip Code)
                                        
        Registrant's telephone number, including area code (818) 907-9122
                                        
        Securities registered pursuant to Section 12(b) of the Act: None
                                        
           Securities registered pursuant to Section 12(g) of the Act:
                                        
                           Common Stock, no par value
                                (title of class)
                                        
Indicate by check mark whether the registrant has (1) 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 shorter periods 
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 (Section 220.405 of this chapter) 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 [x]
                                        
The aggregate market value of the voting stock held by  non-affiliates of the
                       registrant as of February 28, 1995:
                                        
                                        
                          Common Stock, no par value -
The number of shares outstanding of the issuer's classes of common stock as of
                               February 28, 1995:
                                        
                 Common Stock, no par value  4,527,324   shares
                                        
                       DOCUMENTS INCORPORATED BY REFERENCE
                                      None
                                        
                        This document contains 81 pages.


<PAGE> 1
                               TABLE OF  CONTENTS

          
              
Part      Item Number     Item                                          Page

I           1.            Business                                        3

I           2.            Properties                                     16

I           3.            Legal Proceedings                              17

I           4.            Submission of Matters to a Vote                19
                          of Security Holders

II          5.            Market for the Company's Common Stock          20
                          and Related Stockholder Matters

II          6.            Selected Financial Data                        21

II          7.            Management's Discussion and Analysis           22
                          of Financial Condition and Results
                          of Operations

II          8.            Financial Statements and Supplementary         36
                          Data

II          9.            Changes in and Disagreements with
                          Accountants on Accounting and
                          Financial Disclosure                           56

III         10.           Directors and Executive Officers of
                          the Company                                    57

III         11.           Executive Compensation                         57

III         12.           Security   Ownership  of Certain               57
                          Beneficial Owners and Management

III        13.            Certain     Relationships     and     Related  57
                          Transaction

IV         14.            Exhibits, Financial Statement                  57
                          Schedules and Reports on Form 8-K





                                        
                                        
                                        
                                        
                                        
                                        
                                        
                                        
<PAGE> 2
                                        
                                     PART 1

Item 1.   BUSINESS

General Development of Business

           CU  Bancorp, (the "Company) was incorporated under the laws of the
State of California on September 3, 1981.It is the parent of California United
Bank, a National Banking Association (the "Bank") which  is  a  wholly  owned
subsidiary of the Company.

     DESCRIPTION OF BUSINESS

Commercial Banking Business

         The Bank engages in the commercial banking business primarily serving
the  San  Fernando Valley, Beverly Hills, West Los Angeles, and the South Bay
portions of the County of Los Angeles which are generally affluent residential
and business centers. The Bank also serves the greater  Southern  California
metropolitan area.

          Until  November  1993, the Bank operated in two  distinct segments,
commercial banking and mortgage banking.The Bank sold the origination portion
of its mortgage banking division in November 1993.

        The  Bank's  primary focus is to engage in middle market lending  to
businesses,  professionals,  the  entertainment  industry,  and  high  
net-worth individuals.  While in the past, the Bank specialized in serving 
the real estate industry, the Bank is currently attempting to diversify 
its portfolios and  will in  the  future  specialize in asset based 
lending to middle market  businesses. While the Bank does not actively 
solicit retail or consumer banking business, it offers  these  services  
primarily to owners, officers,  and  employees  of  its wholesale  
customers, and customers of accounting and business management  firms
with which the Bank regularly does business.

     The  Bank  attracts customers and deposits by offering a personalized
approach and a high degree of service.The key to the Bank's deposit 
generation is  personal  contacts and services rather than rate competition.  
A significant portion of its business is with business customers who conduct 
substantially all of their banking business with the Bank.

          Either alone or in concert with correspondent banks, the Bank 
offers a wide  variety  of  credit  and deposit services to  its  customers.   
Management believes  that  its current and prospective customers favorably 
respond  to  the individualized  tailored  banking  services that  the  
Bank  provides.   Deposit services, which the Bank offers, include 
personal and business checking accounts and  savings  accounts, 
insured money market deposit accounts,  interest-bearing negotiable  
orders  of  withdrawal ("NOW") accounts, and  time  certificates  of
deposit, along with IRA and Keogh accounts.  The Bank has not requested and 
does not  have  regulatory approval to offer trust services; nor  does  it  
have  any present intention to seek such approval.

         The  Bank  has developed relationships with an extensive network or
correspondent banks through which it is able to offer customers and prospective
customers a wide variety of commercial and international banking services which
it is otherwise unable to offer by itself. The Bank has successfully attracted
and developed these relationships with several sizable correspondents which 
have participated  in  providing a portion of the Bank's customers'  borrowing  
needs while the Bank remains the customers' bank of record.

          Continued development of a diversified commercial oriented deposit
base is the Bank's highest priority. Time and demand deposits  are  actively
solicited  by the directors, officers, and employees of the Bank.The executive
and senior officers of the Bank have had substantial experience in soliciting
bank deposits and in serving the comprehensive banking needs of small and mid-
size businesses.

        The Bank services the commercial banking business from its head office
at 16030 Ventura Boulevard, in Encino, California 91436, a suburb of Los
Angeles, and an office in West Los Angeles, located at 10880 Wilshire 
Boulevard, Los Angeles California 90024, in the Westwood commercial and 
retail district, with close freeway access.   The Bank also maintains a 
South Bay Regional Office (non depository) in Gardena, California, 
in order to serve the 
<PAGE> 3 
burgeoning South Bay area, a 
San Gabriel Valley Regional Office (non depository), located in City 
of Industry, which serves the San Gabriel Valley
and northern Orange County and a Ventura County Loan Production Office in
Camarillo which services northern Los Angeles County and Ventura County.

          Mortgage Banking

        In  November 1993, the Bank sold the mortgage origination portion  of
its mortgage banking division to Republic Bancorp of Ann Arbor Michigan. This
division had been established in February of 1988. The purpose of this 
division was  to  underwrite residential mortgages and subsequently sell  
them  into  the secondary  market.  Mortgages were originated on both 
a servicing  retained  and servicing  released  basis.   Substantially 
all the  loans  originated  by  this division were presold to institutional 
investors or government agencies and  are only  originated  subject to this 
forward commitment.   The  division  had  loan origination  offices in 
Calabasas, Irvine, Costa Mesa, Pasadena, San  Jose,  and Sacramento,  
California  in  addition  to  origination  centers  at  other  Bank
branches.

          The Bank retained the mortgage servicing portfolio after the sale of
the division, although it retained the former division to service the loans. 
At December  31,  1994,  the Bank sold all servicing with  one  sale  to  
close in January,  1995.   The Bank entered into an agreement with the Federal  
National Mortgage  Association and Federal Home Loan Mortgage Corporation to 
dispose of any remaining portion of this portfolio by the of 1994 because, 
with the sale of the mortgage  origination  operation,  the  Bank  is  no  
longer  a  qualified seller/servicer  of such loans.  See Management's 
Discussion  and  Analysis  for further amplification on the effect of the 
sale.

          Entertainment Division

        The  Bank's  entertainment division, housed in its West  Los  Angeles
Regional Office, is designed specifically to serve the needs of accountants  
and business  managers  serving  artists and other  entertainment  industry  
related companies and individuals, while providing a more diverse source of 
deposits for the  Bank  as a whole.  At December 31, 1994 and 1993, this 
division  had  total deposits of  $33 million and $35 million, respectively.

          Customers and Business Concentration

        The Bank believes that there is no single customer whose loss  would
have a material adverse effect on the Bank.  At year end 1993, the Bank 
obtained approximately 24% of its deposits from companies associated with the 
real estate business, primarily title and escrow companies.  However by year 
end 1994,  this had  been  reduced  to  17 %.  While this appears 
to be  a  significant  deposit concentration,  because these deposits are 
attributable to  a  large  number  of companies  in  a  diverse  market  
(from small single  family  homes  to  larger projects),  the Bank does 
not believe there is a problematical concentration  in any  one  industry.   
To account for seasonal and economic  variations  in  this industry,  
the Bank has taken a number of steps to insure liquidity.   Regarding 
business concentrations in both lending and deposit activities, see 
Management's Discussion and Analysis.

                  Competition

          The Company does not conduct any business unrelated to the business 
of the Bank and thus is affected by competition only in the banking industry.

        The Bank's primary commercial banking market area consists of the San
Fernando Valley, Beverly Hills, West Los Angeles, and metropolitan areas of 
the City  and  County  of Los Angeles.  The Bank also serves the South  Bay,  
Orange County,  Northern San Diego County, the San Gabriel Valley, the  Conejo  
Valley, Ventura  County  and  much  of Southern California.   The  banking  
business  in California  generally, and specifically in the Bank's primary  
market  area,  is highly  competitive with respect to both loans and 
deposits.   The  business  is dominated  by  a relatively small number of 
major banks which have many  offices operating over wide geographic areas.  
Many of the major commercial banks  offer certain services (such as 
international services, trust services, and securities brokerage) which 
are not offered directly by the Bank.  By virtue of the greater
total  capitalization  of  such  banks, they have substantially  higher  
lending limits  than  the  Bank  and  substantial advertising and  promotional  
budgets. However, smaller independent financial institutions also represent a 
competitive force,  particularly  as  to the class of customers  which  the  
Bank  typically serves.

          To compete with major financial institutions, the Bank relies upon
specialized services, responsive handling of customer needs, local promotional
activity, and personal contacts by its officers, directors, and staff, as
opposed to large multi-branch banks which compete primarily by rate and 
location of branches.  For customers whose 
<PAGE> 4
loan demands exceed the Bank's lending limit, the Bank seeks to arrange for 
such loans on a participation basis with correspondent banks.  The Bank also 
assists customers requiring services not offered by the Bank in obtaining such 
services from its correspondent banks.

    In the past, an independent bank's principal competitors for deposits
and  loans  have been other banks (particularly major banks), savings and loan
associations, and credit  unions. To a lesser extent, competition was also
provided  by thrift and loans, mortgage brokerage companies, and insurance
companies. In the past several years, the trend has been for other financial
intermediaries to offer financial services traditionally  offered by banks.
Other  institutions, such as brokerage houses, credit card companies,  and  
even retail establishments, have offered new investment vehicles such as 
money-market funds  or cash advances on credit card accounts.  This led to 
increased cost  of funds  for  most financial institutions.  Even within 
the banking industry,  the trend  has  been  towards  offering  more  
varied  services,  such  as  discount brokerage,  often  through 
affiliate relationships.  The  direction  of  federal legislation  seems  
to favor and foster competition between different  types  of financial  
institutions  and  to   encourage new  entrants  into  the  financial
services  market.   However,  it is not possible to  forecast  the  impact  
such developments  will  have on commercial banking in general, or  on  
the  Bank  in particular.

Economic Environment in the Bank's Market Area

       The  general  economy  in the Southern California  market  area,  and
particularly  the  real  estate market, are suffering  from  the  effects of a
prolonged  recession that have negatively impacted upon the ability of certain
borrowers of the Bank to perform their obligations to the Bank. According to 
the First Interstate Bancorp Forecast 1994/1995 (the "Forecast"), Los Angeles 
County continues to serve as "ground zero" for the California recession.  Los  
Angeles' unemployment rate remains higher than the adjusted rates for both 
the  state  or the  nation.  The Forecast predicts that economic recovery 
"continues  to  elude California's most populous county, besieged by weak 
demand, falling real  estate values  and  defense procurement cuts which 
have Los Angeles'  aerospace/defense related  industries  in  full retreat.  
A stabilization in  the  area's  defense related  industries and real estate 
market is necessary before  a  full  fledged recovery can begin to take hold.  
This is unlikely to happen until early 1995 in Los  Angeles."   It  is  too 
early to predict the effect  of  the  January  1994 earthquake on the Los 
Angeles Area, although reports have indicated that it will be  the most 
costly natural disaster on record, surpassing the midwest floods of
1993.   It  is  also  expected  that it will  have  a  positive  effect  
on  the construction industry, but a negative effect on the real estate 
market which may further delay the economic recovery.

           The financial condition of the Bank has been, and is expected to
continue to be, dependent upon overall general economic conditions and the 
real estate market in Southern California. The future success of the Bank  is
dependent,in large part, upon the quality of its assets. Although management 
of the  Bank  has  devoted  substantial time and resources to  the  
identification, collection  and  workout  of nonperforming assets, and  
the  diversification  of portfolios,  the  real  estate markets in Southern 
California  and  the  overall economy in this area is likely to continue 
to have a significant effect  on  the quality  of the Bank's assets in 
future periods and, accordingly, its  financial condition and results of 
operations.

REGULATION AND SUPERVISION

       The following discussion of statutes and regulations is only a summary
and does not purport to be complete. This discussion  is qualified  in  its
entirety  by  reference to such statutes and regulations. No assurance can be
given that such regulations will not change in the future.

       The  Company is subject to periodic reporting requirements of Section
13(d) of the Securities Exchange Act of 1934, which requires the Company  to
file annual, quarterly, and other current reports as well as  proxy  materials
with the Securities and Exchange Commission ("the Commission").


Effect of Governmental Policies and Recent Legislation

      Banking is a business that depends on rate differentials. In general,the
difference  between the interest rate paid by the Bank on its deposits  and its
other borrowings and the interest rate received by the Bank on loans extended 
to its customers  and securities held in the Bank's portfolio comprise the 
major portion  of  the Company's earnings.  These rates are highly sensitive  
to  many factors that are beyond the control of the Bank.  Accordingly, the 
earnings  and growth  of  the  Company are subject to the influence of  
domestic  and  foreign economic conditions, including inflation, recession 
and unemployment.
<PAGE> 5
      The  commercial banking business is not only affected by general economic
conditions but is also influenced by the monetary and fiscal policies of the
federal government and the policies of regulatory agencies,  particularly  the
Federal Reserve Board. The Federal Reserve Board implements national monetary
policies (with objectives such as curbing inflation and combating recession) by
its open-market operations in United States Government securities, by adjusting
the required level of reserves for financial institutions subject to its 
reserve requirements  and by varying the discount rates applicable to 
borrowings  by depository  institutions.  The actions of the Federal  
Reserve  Board  in  these areas  influence  the growth of bank loans, 
investments and  deposits  and  also affect  interest rates charged 
on loans and paid on deposits.   The  nature  and impact of any future 
changes in monetary policies cannot be predicted.

      From  time  to  time,  legislation is enacted which has the effect of
increasing the cost of doing business,limiting or expanding  permissible
activities or affecting  the  competitive  balance  between  banks  and  other
financial institutions. Proposals to change the laws and regulations governing
the operations and taxation of banks, bank holding companies and other 
financial institutions are frequently made in Congress, in the California 
legislature  and before  various bank regulatory and other professional 
agencies.   For  example, legislation  was recently introduced in 
Congress that would repeal  the  current statutory  restrictions on 
affiliations between commercial banks and  securities firms.   Under  
the  legislation, as proposed, bank holding companies  would  be allowed  
to  control  both a commercial bank and a securities  affiliate,  which
could  engage  in  the  full range of investment banking  activities,  
including corporate underwriting.  The likelihood of any major legislative 
changes and the impact  such  changes might have on the Company 
are impossible to predict.   See "Item 1. Business - Supervision 
and Regulation."


Supervision and Regulation

      Bank  holding  companies and banks are extensively regulated under both
federal and state law. Set forth below is a summary description of certain laws
which  relate  to  the regulation of the Company and the Bank.  The  description
does not purport to be complete and is qualified in its entirety by reference 
to the applicable laws and regulations.


     The Company

The Company, as a registered bank holding company,is subject to regulation
under the Bank Holding Company Act of 1956, as amended  (the  "BHCA").  The
Company is required to file with the Federal Reserve Board quarterly and annual
reports and such additional information as the Federal Reserve Board may 
require pursuant to the BHCA.  The Federal Reserve Board may conduct 
examinations of the Company and its subsidiaries.

      The Federal Reserve  Board may require that  the  Company  terminate an
activity or terminate control of or liquidate or divest certain subsidiaries or
affiliates  when the Federal Reserve Board believes the activity or the control
of the subsidiary or affiliate constitutes a significant risk to the financial
safety, soundness or stability of any of its banking subsidiaries. The Federal
Reserve Board also has the authority to regulate provisions of certain bank
holding  company  debt,  including authority to  impose  interest  ceilings  
and reserve  requirements  on such debt.  Under certain circumstances,  
the  Company must  file  written  notice and obtain approval from the 
Federal  Reserve  Board prior to purchasing or redeeming its equity 
securities.

     Under the BHCA and regulations adopted by the Federal Reserve Board, a 
bank holding  company and its nonbanking subsidiaries are prohibited  from  
requiring certain tie-in arrangements in connection with any extension of 
credit, lease or sale of property or furnishing of services.  Further, 
the Company is required by the  Federal Reserve Board to maintain 
certain levels of capital.  See "Item  1. Business - Supervision 
and Regulation - Capital Standards."

   The Company is required to obtain the prior approval of the Federal Reserve
Board for the acquisition of more than 5% of the outstanding shares of any 
class of voting securities or substantially all of the assets of any  bank  
or  bank holding  company.  Prior approval of the Federal Reserve Board is 
also  required for the merger or consolidation of the Company and another 
bank holding company.

     The Company is prohibited by the BHCA, except in certain statutorily
prescribed instances, from acquiring direct or indirect ownership or control of
more than 5% of the outstanding voting shares of any company that is not a bank
or bank holding company and from engaging directly or indirectly in activities
other than those of banking, managing or controlling banks or furnishing
services to its subsidiaries.  However, the Company, subject to the prior
approval of the <PAGE> 6
Federal Reserve Board, may engage in any, or acquire shares of companies 
engaged in, activities that are deemed by the Federal Reserve Board to be so 
closely related to banking or managing or controlling banks as to be a proper 
incident thereto.  In making any such determination, the Federal Reserve Board 
is required to consider whether the performance of such activities by the 
Company or an affiliate can reasonably be expected to produce benefits to the 
public, such as greater convenience, increased competition or gains in 
efficiency, that outweigh possible adverse effects, such as undue 
concentration of resources, decreased or unfair competition, conflicts 
of interest or unsound banking practices.  The Federal Reserve Board 
is also empowered to differentiate between activities commenced de novo 
and activities commenced by acquisition, in whole or in part, of a going 
concern and is generally prohibited from approving an application by a 
bank holding company to acquire voting shares of any commercial bank 
in another state unless such acquisition is specifically authorized by the
laws of such other state.

     Under Federal Reserve Board regulations, a bank holding company is 
required to  serve  as  a  source of financial and managerial strength to its  
subsidiary banks  and  may not conduct its operations in an unsafe or unsound  
manner. In addition, it is the Federal Reserve Board's policy that in serving 
as  a  source of  strength to its subsidiary banks, a bank holding company 
should stand  ready to  use  available resources to provide adequate 
capital funds to its subsidiary banks  during  periods of financial stress 
or adversity and should maintain  the financial   flexibility  and  
capital-raising  capacity  to  obtain   additional resources for assisting 
its subsidiary banks.  A bank holding company's  failure to meet its 
obligations to serve as a source of strength to its subsidiary banks will  
generally be considered by the Federal Reserve Board to be an  unsafe  and
unsound  banking  practice  or  a  violation  of  the  Federal  Reserve  
Board's regulations or both.  This doctrine has become known as the "source 
of strength" doctrine.   Although the United States Court of Appeals for  the  
Fifth  Circuit found  the Federal Reserve Board's source of strength doctrine 
invalid in  1990, stating  that the Federal Reserve Board had no authority to 
assert the  doctrine under the BHCA, the decision, which is not binding on 
federal courts outside the Fifth  Circuit,  was  recently reversed by the 
United States  Supreme  Court  on procedural grounds.  The validity of 
the source of strength doctrine  is  likely to  continue to be the subject of 
litigation until definitively resolved by  the courts or by Congress.


      The  Company  is  also  a  bank  holding company within the  meaning of
Section 3700  of the California Financial Code.  As such, the Company and its
subsidiaries are subject to examination by, and may be required to file reports
with, the California State Banking Department.

     The Bank

      The  Bank, as  a national banking association,  is  subject  to  primary
supervision, examination and regulation by the Comptroller.  If, as a result of
an  examination of a Bank, the Comptroller should determine that the financial
condition,  capital  resources, asset quality, earnings  prospects, management,
liquidity or other aspects of the Bank's operations are unsatisfactory or that
the Bank or its management is violating or has violated any law or regulation,
various  remedies are available to the Comptroller.  Such remedies include the
power to enjoin "unsafe or unsound practices," to require affirmative action to
correct  any  conditions resulting from any violation or practice, to  issue 
an administrative order that can be judicially enforced, to direct and increase 
in capital, to restrict the growth of the Bank, to assess civil monetary 
penalties, and  to  remove  officers  and  directors.  The  FDIC  has  similar  
enforcement authority, in addition to its authority to terminate a Bank's 
deposit  insurance in the absence of action by the Comptroller and upon a 
finding that a Bank is in an  unsafe or unsound condition, is engaging in 
unsafe or unsound activities, or that  its  conduct poses a risk to the 
deposit insurance fund or make  prejudice the  interest of its depositors.  
The Bank is not currently subject to any  such actions by the Comptroller 
or the FDIC.

      The deposits of the Bank are insured by the FDIC in the manner and to the
extent  provided  by  law.   For this protection, the  Bank  pays  a semiannual
statutory  assessment.   See  "Item 1.  Business -  Supervision  and Regulation
Premiums  for  Deposit  Insurance."   The  Bank  is  also  subject to  certain
regulations of the Federal Reserve Board and applicable provisions of 
California law,  insofar  as  they  do not conflict with or are not  
preempted  by  federal banking law.

    Various  other requirements and restrictions under the laws of the United
States  and the State of California affect the operations of the Bank. Federal
and  California statutes and regulations relate to many aspects  of the Bank's
operations, including  reserves against deposits,  interest  rates payable on
deposits, loans, investments, mergers and acquisitions, borrowings, dividends,
locations of branch offices, capital requirements and disclosure obligations to
depositors and borrowers.

<PAGE> 7
     Restrictions on Transfers of Funds to the Company by the Bank

      The  Company is a legal entity separate and distinct from the  Bank. The
Company's ability to pay cash dividends is limited by state law.

      There are statutory and regulatory limitations on the amount of dividends
which may be paid to the Company by the Bank.  The prior  approval of the
Comptroller  is required if the total of all dividends declared by a national
bank  in any calendar year exceeds the bank's net profits (as defined) for that
year combined with its retained net profits (as defined) for the preceding two
years, less any transfers to surplus.

      The Comptroller also has authority to prohibit the Bank from engaging in
activities  that,  in the Comptroller's opinion, constitute unsafe or unsound
practices  in  conducting  its  business.  It is possible, depending upon the
financial  condition  of  the  bank in question  and  other factors, that the
Comptroller could assert that the payment of dividends or other payments might,
under some circumstances, be such an unsafe or unsound practice.  Further, the
Comptroller and the Federal Reserve Board have established  guidelines  with
respect  to  the maintenance of appropriate levels of capital by banks or bank
holding companies under their jurisdiction.  Compliance with the standards set
forth  in such guidelines and the restrictions that are or may be imposed under
the prompt corrective action provisions of federal law could limit the amount 
of dividends  which  the  Bank or the Company may pay.  See  "Item  1. Business 
Supervision  and  Regulation  - Prompt Corrective Regulatory  Action  and Other
Enforcement  Mechanisms" and - "Capital Standards" for  a  discussion  of these
additional restrictions on capital distributions.  The Comptroller has approved
the  Bank's  plan  to pay not more than $90,000 in dividends  in  each calendar
quarter of 1995 to the Company.

      At  present, substantially all of the Company's revenues, including funds
available  for  the payment of dividends and other operating expenses, is, and
will  continue  to be, primarily dividends paid by the Bank.   At  December 31,
1994,  the  Bank  had  no retained earnings available for the  payment of cash
dividends but had received the prior approval of the Comptroller to pay certain
dividends as set forth above.

      The Bank is subject to certain restrictions imposed by federal law on any
extensions of credit to, or the issuance of a guarantee or letter of  credit on
behalf  of,  the Company or other affiliates, the purchase of or investments in
stock or other securities thereof, the taking of such securities as collateral
for loans and the purchase of assets of the Company or other affiliates. Such
restrictions prevent the Company and such other affiliates from borrowing from
the Bank unless the loans are secured by marketable obligations of designated
amounts. Further, such secured loans and investments by the Bank to or in the
Company or to or in any other affiliate is limited to 10% of the Bank's capital
and surplus  (as  defined by federal regulations) and such  secured loans and
investments are limited, in the aggregate, to 20% of the  Bank's capital and
surplus  (as  defined  by  federal regulations). California law and National
Banking Law also  imposes certain restrictions with  respect to transactions
involving the Company and other controlling persons of the  Bank. Additional
restrictions on transactions with affiliates may be imposed on the Bank under
the prompt corrective action provisions of federal law. See "Item 1.Business -
Supervision and Regulation -Prompt Corrective Regulatory  Action and Other
Enforcement Mechanisms."




     Capital Standards

      The Federal Reserve  Board and the Comptroller have  adopted  risk-based
minimum  capital  guidelines  intended to provide  a  measure  of capital that
reflects the degree of risk associated with a banking organization's operations
for both transactions reported on the balance sheet as assets and transactions,
such  as letters of credit and recourse arrangements, which are recorded as off
balance  sheet items.  Under these guidelines, nominal dollar amounts of assets
and credit equivalent amounts of off balance sheet items are multiplied by one
of several risk adjustment percentages, which range from 0% for assets with low
credit  risk, such as certain U.S. Treasury securities, to 100% for assets with
relatively high credit risk, such as business loans.

    A banking organization's risk-based capital ratios are obtained by dividing
its qualifying capital by its total risk adjusted assets.  The regulators
measure risk-adjusted assets, which includes off balance sheet items, against
both total qualifying capital (the sum of Tier 1 capital and limited amounts of
Tier 2 capital) and Tier 1 capital.  Tier 1 capital consists of common stock,
retained earnings, noncumulative perpetual preferred stock  (cumulative 
perpetual preferred stock for 
<PAGE> 8 
bank holding companies) and minority interests in certain subsidiaries, less
most intangible assets.  Tier 2 capital may consist of a limited amount of the
allowance for possible loan and lease losses, cumulative preferred stock, term
preferred stock, term subordinated debt and certain other instruments with some
characteristics of equity.  The inclusion of elements of Tier 2 capital is
subject to certain other requirements and limitations of the federal banking
agencies.  The federal banking agencies require a minimum ratio of qualifying
total capital to risk-adjusted assets of 8% and a minimum ratio of Tier 1
capital to risk-adjusted assets of 4%.
      In  addition  to  the risked-based guidelines, federal banking regulators
require banking organizations to maintain a minimum amount of Tier 1 capital to
total  assets,  referred to as the leverage ratio.  For a banking organization
rated  in the highest of the five categories used by regulators to rate banking
organizations, the minimum leverage ratio of Tier 1 capital to total assets 
must be  3%. For all banking organizations not rated in the highest category,  
the minimum  leverage ratio must be at least 100 to 200 basis points  above  
the  3% minimum,  or  4%  to  5%.     In  addition to these uniform  
risk-based  capital guidelines  and  leverage ratios that apply across 
the industry, the  regulators have  the discretion to set individual 
minimum capital requirements for specific institutions at rates 
significantly above the minimum guidelines and ratios.

     The federal banking regulators have issued a proposed rule to take account
of interest rate risk in calculating risk- based capital.  The  proposed  rule
includes a supervisory model for taking account of interest rate risk.   Under
that model, institutions would report their assets, liabilities and off balance
sheet positions in  time  bands based upon their  remaining  maturities.   The
federal banking agencies would then calculate a net risk weighted interest rate
exposure.  If that  interest rate risk exposure was in  excess  of  a  certain
threshold (1% of assets), the institution could be required to hold  additional
capital proportionate to that excess risk.  Alternatively,  the  agencies  have
proposed making interest rate risk exposure a subjective factor in  considering
capital adequacy. Exposures would be measured in terms of the  change  in  the
present  value of an institution's assets minus the change in the present value
of  its  liabilities and off-balance sheet positions for an assumed 100 basis
point  parallel  shift in market interest rates.  However, the federal banking
agencies  have  proposed  to  let banks use their own  internal measurement of
interest rate risk if it is declared adequate by examiners.

      Effective  January 17, 1995, the federal banking agencies issued a final
rule relating to capital standards and the risks arising from the concentration
of credit  and nontraditional activities.  Institutions which have significant
amounts of  their  assets  concentrated in high risk  loans  or nontraditional
banking  activities  and  who fail to adequately manage  these  risks, will be
required to set aside capital in excess of the regulatory minimums. The federal
banking agencies have not imposed any quantitative assessment  for determining
when these risks are significant, but have identified these issues as important
factors they will review in assessing an individual bank's capital adequacy.

    In December 1993, the federal banking agencies issued an interagency policy
statement on the allowance for loan and lease losses which, among other things,
establishes certain benchmark ratios of loan loss reserves to classified 
assets. The  benchmark  set  forth by such policy statement is the  sum  
of  (a)  assets classified loss; (b) 50 percent of assets classified 
doubtful; (c) 15 percent of assets  classified substandard; and (d) 
estimated credit losses on other  assets over the upcoming 12 months.

     Federally supervised banks and savings associations are currently required
to  report deferred tax assets in accordance with SFAS No. 109.  See  "Item  1.
Business -- Supervision and Regulation -- Accounting  Changes."   The  federal
banking agencies recently issued final rules governing banks and  bank  holding
companies, which  become effective April 1, 1995, which  limit  the  amount  of
deferred tax assets that are allowable in computing an institutions  regulatory
capital. The standard has been in effect on an interim basis since March  1993.
Deferred tax assets that can be realized for taxes paid in prior carryback 
years and  from  future reversals  of existing  taxable  temporary  differences 
are generally  not limited. Deferred tax assets that can only be realized 
through future taxable earnings  are limited for regulatory capital  purposes  
to  the lesser of (i) the amount that can be realized within one year of the 
quarter- end report  date, or (ii) 10% of Tier 1 Capital.  The amount of 
any deferred tax  in excess of this limit would be excluded from Tier 1 
Capital and total  assets  and regulatory capital calculations.
      
  Future changes in regulations or practices could further reduce the amount
of capital recognized for purposes of capital adequacy.  Such a  change  could
affect the ability of the Bank to grow and could restrict the amount of 
profits, if any, available for the payment of dividends.
<PAGE> 9
<TABLE>
<CAPTION>
      The  following  table presents the amounts of regulatory capital  and  the
capital  ratios  for  the  Bank,  compared to  its  minimum  regulatory  capital
requirements as of December 31, 1994.

                              
                                             December
                                             31, 1994
                                                                    
                                                                    Minimum
                                                                     Capital
                                            Actual  
                                     Amount        Ratios         Requirement
                                  (in thousands)
<S>                                  <C>              <C>           <C>
Leverage ratio                       $29,506          10.4 %        4.0%
Tier 1 risk-based ratio               29,506            14.1        4.0
Total risk-based ratio                32,178            15.4        8.0
</TABLE>

     Prompt Corrective Action and Other Enforcement Mechanisms

     Federal law requires each federal banking agency 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 law required 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  issued  uniform final
regulations implementing the prompt corrective action provisions of federal 
law. An  insured depository institution generally will be classified in the 
following categories based on capital  measures indicated below:

"Well capitalized"                          "Adequately capitalized"
Total risk-based capital of 10%;             Total risk-based capital of 8%;
Tier  1 risk-based capital of 6%; and        Tier 1 risk-based capital of  4%; 
Leverage ratio of 5%.                        and Leverage ratio of 4%.
                        

"Undercapitalized"                          "Significantly undercapitalized"
Total risk-based capital less than 8%;       Total risk-based capital less than 
Tier 1 risk-based capital less than 4%; or   6%; Tier 1 risk-based capital
Leverage ratio less than 4%.                 less than  3%; or Leverage ratio 
                                             less than 3%.
                                             
                

"Critically undercapitalized"
Tangible equity to total assets less than 2%.

   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 Bank believes it meets
all of the criteria for "well capitalized".

     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 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 
<PAGE>10
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 shrinkage;  (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.

       In addition to  measures  taken  under  the  prompt  corrective  action
provisions, commercial  banking  organizations  may  be  subject  to  potential
enforcement actions by the federal regulators for unsafe or unsound practices 
in conducting  their businesses or for violations of any law, rule,  regulation 
or any condition imposed in writing by the agency or any written agreement 
with the agency.   Enforcement  actions may include the imposition of  a  
conservator  or receiver,  the  issuance  of a cease and desist order  that  
can  be  judicially enforced,  the termination of insurance of deposits 
(in the case of a depository institution),  the  imposition  of  civil  
money  penalties,  the  issuance   of directives  to increase capital, the 
issuance of formal and informal agreements, the  issuance  of  removal 
and prohibition orders against institution-affiliated parties  and  the 
enforcement of such actions through injunctions or restraining orders  
based upon a judicial determination that the agency would be  harmed  
if such equitable relief was not granted.




          Safety and Soundness Standards

   On February 2, 1995, the federal banking agencies adopted final safety and
soundness standards for all insured depository institutions. The standards,
which were issued in the form of guidelines rather than regulations,relate to
internal controls, information systems, internal audit systems, loan
underwriting and documentation, compensation and interest rate exposure. In
general, the standards are designed to assist the federal banking agenciesin
identifying and addressing problems at insured depository institutions before
capital becomes impaired.  If an institution fails to meet <PAGE> 11
these standards, the appropriate federal banking agency may require the
institution to submit a compliance plan.  Failure to submit a compliance plan
may result in enforcement proceedings.  Additional standards on earnings and
classified assets are expected to be issued in the near future.

      In  December  1992, the federal banking agencies issued final regulations
prescribing uniform guidelines for real estate lending.  The regulations, which
became  effective on March 19, 1993, require insured depository institutions to
adopt  written policies establishing standards, consistent with such guidelines,
for extensions of credit secured by real estate. The policies must address loan
portfolio  management, underwriting standards and loan to value limits  that do
not exceed the supervisory limits prescribed by the regulations.

      Appraisals  for  "real  estate  related financial  transactions"  must be
conducted   by   either  state  certified  or  state  licensed  appraisers  for
transactions  in  excess  of certain amounts.  State  certified  appraisers are
required  for all transactions with a transaction value of $1,000,000  or more;
for  all  nonresidential  transactions valued  at  $250,000  or  more;  and for
"complex"  1-4  family  residential properties of $250,000  or  more.   A state
licensed  appraiser  is required for all other appraisals.  However, appraisals
performed  in connection with "federally related transactions" must  now comply
with  the agencies' appraisal standards. Federally related transactions include
the  sale,  lease,  purchase, investment in, or exchange of,  real  property or
interests  in real property, the financing or refinancing of real property, and
the use of real property or interests in real property as security for a loan 
or investment, including mortgage-backed securities.


     Premiums for Deposit Insurance

Federal law has established several mechanisms to increase funds to protect
deposits insured by the Bank Insurance Fund ("BIF") administered by  the  FDIC.
The  FDIC  is  authorized  to borrow up to $30 billion from  the  United States
Treasury; up to 90% of the fair market value of assets of institutions acquired
by  the  FDIC  as receiver from the Federal Financing Bank; and from depository
institutions  that are members of the BIF.  Any borrowings not repaid by  asset
sales   are  to  be  repaid  through  insurance  premiums  assessed  to  member
institutions.   Such  premiums must be sufficient to repay  any  borrowed funds
within  15 years and provide insurance fund reserves of $1.25 for each $100 of
insured deposits.  The result of these provisions is that the assessment rate 
on deposits  of  BIF  members  could increase in the future.   The  FDIC  
also  has authority to impose special assessments against insured deposits.

      The  FDIC has adopted final regulations implementing a risk-based premium
system  required  by  federal  law.   Under the  regulations,  which cover  the
assessment  periods commencing on and after January 1, 1994, insured depository
institutions are required to pay insurance premiums currently within a range of
23  cents  per  $100 of deposits to 31 cents per $100 of deposits  depending on
their  risk  classification.   On January 31, 1995,  the  FDIC  issued proposed
regulations that would establish a new assessment rate schedule of 4 cents  per
$100 of deposits to 31 cents per $100 of deposits applicable to members of BIF.
There can  be  no  assurance  that the final regulations  will  be  adopted as
proposed. To determine the risk-based assessment for each institution, the FDIC
will categorize an institution as well capitalized, adequately  capitalized  or
undercapitalized based on its capital ratios. A well-capitalized institution is
one  that has at least a 10% total risk-based capital ratio, a 6% Tier 1  risk-
based  capital  ratio  and a 5% Tier 1 leverage capital  ratio.  An adequately
capitalized institution will have at least an 8% total risk-based capital 
ratio,  4% Tier 1 risk-based capital ratio and a 4% Tier 1 leverage capital 
ratio.  An ndercapitalized institution will be one that does not meet either 
of the  above definitions.  The  FDIC  will  also assign each institution  to  
one  of  three subgroups  based  upon  reviews by the institution's primary  
federal  or  state regulator,  statistical analyses of financial statements 
and  other  information relevant to evaluating the risk posed by the 
institution.


     Interstate Banking and Branching

     On September 29, 1994, the President signed into law the Riegel-Neal
Interstate Banking and Branching Efficiency Act of 1994 (the "Interstate Act").
Under the Interstate Act,beginning one year after the date of enactment, a bank
holding company that is adequately capitalized and managed may obtain approval
under the BHCA to acquire an existing bank located in another state without
regard to state law. A bank holding company would not be permitted to make such
an acquisition if, upon consummation,it would control (a) more than 10% of the
total amount of deposits of insured depository institutions in the United  
States or (b) 30% or more of the deposits in the state in which the bank is 
located.  A state may limit the percentage of total deposits that may be held 
in that state by any one bank or bank holding company if application of such 
limitation does not discriminate against out-of-state banks.  An out-of-state 
bank holding company may not acquire a state bank in existence for less than 
a minimum length of time that may be prescribed by <PAGE> 12
state law except that a state may not impose more than a five year existence
requirement.

     The Interstate Act also permits, beginning June 1, 1997,mergers of insured
banks located in different states and conversion of the branches of the 
acquired bank into  branches  of  the  resulting  bank.   Each  state  may  
permit  such combinations  earlier than June 1, 1997, and may adopt 
legislation  to  prohibit interstate  mergers  after that date in 
that state or in other  states  by  that state's  banks.   The  same  
concentration limits  discussed  in  the  preceding paragraph  apply.  
The Interstate Act also permits a national or state  bank  to establish
branches in a state other than its home state if permitted by the laws 
of  that state, subject to the same requirements and conditions as for 
a  mergertransaction.

      The  Interstate  Act is likely to increase competition  in the Company's
market  areas  especially from larger financial institutions and their  holding
companies.   It  is  difficult  to  assess  the  impact  such likely  increased
competition will have on the Company's operations.

      In  1986,  California adopted an interstate banking law.  The  law allows
California  banks  and  bank  holding  companies  to  be  acquired  by  banking
organizations in other states on a "reciprocal" basis (i.e., provided the other
state's   laws  permit  California  banking  organizations  to  acquire banking
organizations  in  that  state on substantially the same  terms  and conditions
applicable  to banking organizations solely within that state).   The law  took
effect  in  two stages.  The first stage allowed acquisitions on a "reciprocal"
basis  within a region consisting of 11 western states. The second stage, which
became effective January 1, 1991, allows interstate acquisitions on a  national
"reciprocal" basis. California has also adopted similar legislation applicable
to savings associations and their holding companies.


     Community Reinvestment Act and Fair Lending 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 a financial institution  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 December 21, 1993, the federal
banking agencies issued a proposal to change the manner in which they measure a
bank's compliance with its CRA obligations, but no final regulation has yet 
been approved.


     On March 8, 1994, the federal Interagency Task Force on Fair Lending 
issued a policy statement on discrimination in lending.  The policy statement 
describes the  three methods that federal agencies will use to prove 
discrimination: overt evidence  of  discrimination, evidence of disparate 
treatment  and  evidence  of disparate impact.


     Accounting Changes

     In February 1992, the Financial Accounting Standards Board ("FASB") issued
SFAS No.109, "Accounting for Income Taxes," which supersedes SFAS No. 96 of the
same  title.  SFAS No. 109, which became effective for fiscal  years  beginning
after December 31, 1992, employs an asset and liability approach in  accounting
for income  taxes payable or refundable at the date of the financial statements
as a result of all events that have been recognized in the financial statements
and as measured by the provisions of enacted tax laws.  Adoption by the Company
of SFAS  No.  109  did not have a material impact on the Company's  results  of
operations.

     In December 1991, the FASB issued SFAS No. 107, "Disclosures about Fair
Value of Financial Instruments," which is effective for fiscal years ending
after December 15, 1992 (December 15, 1995 in the case of entities with less
than $150 million in total assets).  SFAS No. 107 requires financial
intermediaries to disclose, either in the body of their financial statements or
in the accompanying notes, the "fair value" of financial instruments for which
it is "practicable to estimate that value."  SFAS No. 107 defines "fair value"
as the amount at which a financial instrument could be exchanged in a current
transaction between willing parties, other than in a forced or liquidation 
sale. Quoted market prices, if available, are deemed the best evidence of 
the fair value of such instruments.  Most deposit and loan instruments 
issued by financial intermediaries are subject to SFAS No. 107, and its 
effect will be to  require financial statement disclosure of the 
fair value of most of the assets and liabilities of financial 
intermediaries such as the Company and the Bank.

The disclosure required by SFAS No. 107 at December 31, 1994 is presented in
Note 8 to the Company's
 <PAGE> 13
Consolidated Financial Statements.  See "Item 8. FINANCIAL STATEMENTS AND
SUPPLEMENTARY DATA."

      In  May  1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
Impairment  of  a Loan".  SFAS No. 114 prescribes the recognition criterion for
loan impairment and the measurement methods for certain impaired loans and 
loans whose  terms are modified in troubled debt restructurings. SFAS No. 114  
states that  a  loan is impaired when it is probable that a creditor will be 
unable  to collect all principal and interest amounts due according to the 
contracted terms of  the  loan  agreement.   A  creditor is required  
to  measure  impairment  by discounting expected future cash flows 
at the loan's effective interest rate, or by  reference to an observable 
market price, or by determining that  foreclosure is  probable.   
SFAS  No.  114 also clarifies the existing  accounting  for  in- substance  
foreclosures by stating that a collateral-dependent real estate  loan
would  be  reported as real estate owned only if the lender had taken possession
of collateral.

      SFAS  No. 118 amended SFAS No. 114, to allow a creditor to  use  existing
methods for recognizing interest income on an impaired loan. To accomplish that
it  eliminated  the  provisions in SFAS No. 114 that described how  a  creditor
should  report  income on an impaired loan.  SFAS No. 118  did not  change  the
provisions  in SFAS No. 114 that require a creditor to measure impairment 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 observable market
price of the loan or the fair value of the collateral if the loan is collateral
dependent. SFAS No. 118 amends the disclosure requirements in SFAS No.  114  to
require information about the recorded investments in certain impaired loans 
and about how a creditor recognizes interest income related to those impaired 
loans. SFAS  No.  114  is  effective for financial statements issued for  
fiscal  years beginning  after December 15, 1994.  Although earlier application 
is encouraged, it  is  not  required.  SFAS No. 118 is effective concurrent 
with the  effective date  of SFAS No. 114.  The Company has not adopted 
SFAS No. 114 for fiscal year 1994, and the Company has not yet determined 
the impact of the adoption of  thisstatement.

     In December 1990, FASB issued SFAS No. 106,"Employers' Accounting for Post-
Retirement  Benefits Other Than Pensions" effective for fiscal years  beginning
after  December 15, 1992.  In November 1992, FASB issued Statement of Financial
Standards   No.  112,  "Employers'  Accounting  For  Post-Employment Benefits,"
effective for fiscal years beginning after December 15, 1993.  SFAS No. 106 and
SFAS  No.  112  focus  primarily on post-retirement health care  benefits.  The
Company does not provide post-retirement benefits, and SFAS No. 106 and SFAS 
No. 112 will have no impact on net income in 1994.


      In May  1993,  the  FASB  issued SFAS No.  115  "Accounting  For  Certain
Investments  in  Debt  and  Equity Securities"  addressing  the  accounting and
reporting  for  investments in equity securities that have readily determinable
fair values and for all investments in debt securities. These investments would
be  classified in three categories and accounted for as follows: (i)  debt  and
equity securities that the entity has the positive intent and ability to hold 
to maturity  would  be classified as "held to maturity" and reported  at 
amortized cost; (ii) debt and equity securities that are held for current 
resale would  be classified  as  trading securities and reported at fair 
value,  with  unrealized gains  and  losses included in operations; and 
(iii) debt and equity  securities not classified as either securities 
held to maturity or trading securities would be classified as securities 
available for sale, and reported at fair value, with unrealized gains and 
losses excluded from operations and reported as a  separate component  
of  shareholders' equity.  The statement is effective  for  financial
statements for calendar year 1994, but may be applied to an earlier fiscal  
year for which annual financial statements have not been issued.  
The Company adopted SFAS No. 115 in 1993.  The cumulative effect 
of the change in accounting was not material.

Additional Regulatory Matters
          The assets of a commercial banking institution consist largely of
interest earning assets, including loans, federal funds sold, time certificates
of deposit, and investment securities.  The liabilities of a commercial banking
institution consist of non-interest bearing demand deposits, and interest
bearing liabilities, including time deposits, savings accounts, and other bank
borrowings.  The values and yields of these assets and rates paid on these
liabilities are sensitive to changes in prevailing market rates of interest.
The earnings and growth of the Company are largely dependent on the Company's
ability to increase the amount and net yield of its interest earning assets
which, in turn, depends upon deposit growth and the ability of the Company to
maintain a favorable differential or "spread" between the yield on interest
earning assets and the rate paid on interest bearing deposits and other 
interest bearing liabilities.  The FRB implements national monetary policies 
(for example, to curb inflation and combat recession) by its open market 
operations in United States government securities, by adjusting the required 
level of reserves for financial institutions subject to its reserve 
requirements and by varying the discount rates applicable to borrowing 
by banks that are members
<PAGE> 14

of the Federal Reserve System. The actions of the FRB in these areas influence
the growth of bank loans, investments, and deposits, and also effect interest
rates charged on loans and deposits.  Thus, the earnings and growth of monetary
and fiscal policies of the federal government, and the policies of regulatory
agencies, particularly the FRB.  The nature and impact of any future changes in
economic conditions and government policies cannot be predicted.

            Supervision,  regulation,  and  examination  of  the  Bank by bank
regulatory  agencies are generally intended to protect depositors  and are not
intended for the protection of the Company's stockholders.

           In  November  1993,  the Office of the Comptroller of the Currency
released  the  Bank from its Formal Agreement entered into in  June  1992. The
Formal Agreement required the implementation of certain policies and procedures
for the  operation of the bank to improve lending operations and management  of
the loanportfolio.  The Formal Agreement required the Bank to maintain a Tier 1
risk  weighted  capital ratio of 10.5% and a 6% Tier 1 capital  ratio based on
adjusted total assets.  The Formal Agreement mandated the adoption of a written
program  to  essentially reduce criticized assets, maintain adequate  loan loss
reserves  and  improve bank administration, real estate appraisal, asset review
management and liquidity policies, and restricted the payment of dividends.

         In  November 1993, the Federal Reserve Bank of San Francisco released
the Company  from  its August 1992, Memorandum of Understanding  ("MOU")  which
required: 1)  a plan to improve the financial condition of CU Bancorp  and  the
Bank; 2) development of a formal policy regarding the relationship of CU 
Bancorp and   the  Bank,  with  regard  to  dividends,  intercompany  
transactions,  tax allocation  and management or service fees; 3) a 
plan to assure that CU  Bancorp has sufficient cash to pay its expenses; 
4) ensure that regulatory reporting  is accurate  and  submitted  on a 
timely basis; 5) prior approval  of  the  Federal Reserve  Bank  prior  
to  the payment of dividends;  6) prior  approval  of  the Federal  
Reserve  Bank prior to CU Bancorp incurring any debt and  7)  quarterly
reporting  regarding the condition of the Company and steps taken regarding  
the Memorandum of Understanding.

  The release of both agreements indicates that the Company has complied
with the  Formal  Agreement  and  the Memorandum  of  Understanding,  including
improvement of asset and management quality, the development and implementation
of   policies and  procedures  as  well  as  reporting  methodologies  and  the
maintenance of the required capital ratios.

           In  addition, the Bank is subject to certain restrictions imposed by
federal  law  on any extensions of credit to affiliates (including  parent bank
holding  companies), investments of stock or other securities thereof,  and the
taking   of   such  securities  as  capital  and  surplus  for  all affiliates.
Transactions  with  affiliates  are  only  permissible  if  they  are on  terms
consistent  with safe and sound banking practices, and must be on substantially
identical  terms  (or  not less favorable to  the bank) as similar transactions
with  non-affiliates.  A bank may not purchase a "low quality asset"(as defined
in section 23a(b)(10) of the Federal Reserve Act) from an affiliate.

           Other  restrictions require that transactions with affiliates be on
substantially  the  same  terms  as would be available  for  non-affiliates and
applies  to  the transactions already described as well as to a bank's  sale of
assets,   payment  of  money,  of  furnishing  of  services  to  an  affiliate;
transactions  in which an affiliate acts as an agent or broker and transactions
with a third party, if an affiliate is a participant or has a financial 
interest in the transaction.


EMPLOYEES

           As  of  December 31, 1994, the Company had two employees,  its Chief
Executive  Officer  and Chief Financial Officer, who received  no compensation.
At  December  31,  1994,  the Bank had 91 full-time employees  and 7  part-time
employees. Of these employees, 12 held titles of senior vice president or 
above. At December 31, 1994, none of the executive officers of the Bank served 
pursuant to  written employment agreements. None of the Company's or the Bank's 
employees are  represented  by a labor union.  The Company considers its 
relationship  and the  Bank's  relationship  with  each  company's  
respective  employees  to   be excellent.
<PAGE> 15

Item 2.   PROPERTIES

           The  principal  offices of the Company are located in  a multi-story
office building located at 16030 Ventura Boulevard, Encino, California 91364 
for which it pays a monthly rental of $60 thousand.  The lease contains a 
ceiling on cost  on living adjustments of 5% per year.  The lease is renewable. 
The  Bank leases the property in which its West Los Angeles branch and offices 
are located for a monthly rent of $ 6 thousand.  The Bank also has certain 
month to month or short  term  leases for offices in the South Bay, Camarillo 
and the San  Gabriel Valley.   Management believes that the existing leases 
will be  renogotiated  at termination to provide for additional space 
requirements, which are not expected to be material.

           From  time  to  time  the  Bank  may acquire  real  property through
foreclosure.   See  Management's Discussion and Analysis "Nonperforming Assets"
for further amplification on real property acquired in this manner.

<PAGE> 16
Item 3.   LEGAL PROCEEDINGS


In  the  normal  course of business the Bank occasionally  becomes  a  party to
litigation.  In  the opinion of management, based upon consultation  with legal
counsel,  the Bank believes that pending or threatened litigation involving the
Bank  will  have  no  adverse material effect upon its financial  condition, or
results of operations.

The  Bank is a defendant in multiple lawsuits related to the failure of two 
real estate  investment  companies,  Property Mortgage  Company,  Inc.,  
("PMC")  and S.L.G.H.,  Inc. ("SLGH"). The lawsuits, consist of a federal 
action by investors in  PMC  and  SLGH (the "Federal Investor Action"), 
at least three  state  court actions  by  groups of Investors (the 
"State Investor Actions"), and  an  action filed by the Resolution 
Agent for the combined and reorganized bankruptcy estate of  PMC and 
SLGH (the "Neilson" Action).  An additional action was filed  by  an
individual  investor  and  his related pension and  profit  sharing  
plans  (the "Individual Investor Action"). 
Other  defendants  in  these  multiple actions and in  related  actions 
include financial  institutions, title companies, professionals, business  
entities  and individuals,  including  the  principals of  PMC  and  SLGH.   
The  Bank  was  a depository bank for PMC, SLGH and related companies 
and was a lender to  certain principals of PMC and SLGH ("Individual Loans").

Plaintiffs allege that PMC/SLGH was or purported to be engaged in the  business
of raising money from investors by the sale and issuance of interests in  loans
evidenced by promissory notes secured by real property.  Plaintiffs allege that
false representations were made, and the investment merely constituted a 
"Ponzi" scheme.  Other  charges  relate  to  the Bank's  conduct  with  regard  
to  the depository  accounts, the lending relationship with the principals  
and  certain collateral  taken , pledged by PMC and SLGH in conjunction with  
the  Individual Loans. The lawsuits allege inter alia violations of federal 
and state securities laws,  fraud, negligence, breach of fiduciary 
duty, and conversion  as  well  as conspiracy and aiding and abetting 
counts with regard to these violations.   The Bank denies the allegations 
of wrongdoing.

Damages in  excess  of  $100 million have been alleged,  and  compensatory  and
punitive damages have been sought generally against all defendants, although no
specific  damages have been prayed for with regard to the Bank,  nor  has there
been  any  apportioning  of liability among defendants or  attributable to  the
various  claims asserted.  A former officer and director of the  Bank has  also
been  named  as  a  defendant.   The Bank and the  named  officer/director have
notified the Bank's insurance carriers of the various lawsuits.

During  1994,  the Court granted the Bank's motion for summary judgment  in the
Individual  Investor  Action.    An  appeal of  that  Order  was  filed by  the
plaintiffs. The plaintiff in the Individual Investor Action will be a member of
the settling class and in connection with the settlement discussed below,  that
appeal will be dismissed.

The Bank has entered into a settlement agreement with the representatives of 
the various  plaintiffs, which, when consummated,  will dismiss  all  of  
the  above referenced  cases, with prejudice, against the Bank, its officers 
and directors, with the exception of the officer/director previously named.  
The settlement  is subject  to  appropriate  Court approvals, which have  
now  been  received.   In connection  with the settlement, the Bank will 
release its security interest  in certain  disputed collateral and cash 
proceeds thereof, which the Bank  received from  PMC,  SLGH,  or the 
principals, in connection with the  Individual  Loans. This  collateral 
has been a subject of dispute in the Neilson Action, with  both the  
Bank  and  the  representatives of PMC/SLGH asserting  the  right  to  such 
collateral.   All  the Individual Loans have been charged off  previously.   
The Bank  will  also  make a cash payment to the Plaintiffs in connection  
with  the settlement.  In connection with the settlement the Bank will assign 
its  rights, if  any,  under  various insurance policies, to the Plaintiffs.  
The  settlement does not resolve the claims asserted against the 
officer/director.

The  settlement has been approved by the Federal District Court and the Federal
Bankruptcy  Court.   While one party to these matters filed  an  appeal to  the
approval by the courts, they have indicated that they will dismiss such appeal,
which  would  allow  the settlement to be effectuated.   Based  upon advice  of
counsel,  the  Bank  believes that the possibility of the settlement not  being
finalized  is  remote.   The Bank is still providing a  defense  to its  former
director/officer  who  continues as a defendant and who retains  his rights  of
indemnity,  if  any,  against the Bank arising out of his  status  as a  former
employee.   At  this  time  the  only viable claims which  remain  against the 
former director/employee are claims of negligence in connection with certain 
depository relationships  with PMC/SLGH.  While the Bank's Director and  
Officer  Liability Insurer  has  not  acknowledged coverage of any potential 
judgment  or  cost  of defense, the Insurer is on notice of the action 
and has participated in  various aspects of the case.


<PAGE> 17


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


      No matters were submitted during the fourth quarter of the fiscal year
covered by this report to a vote of security holders, through the solicitation
of proxies or otherwise.





Item 4(A).  EXECUTIVE OFFICERS OF THE COMPANY


          Set forth below are brief summaries of the background and business
experience of each of the executive officers of the Company and the Bank as of
December 31, 1994:









Name                  Age     Position  with     Position with     Years in Job
                                the Company         the Bank

Stephen G. Carpenter   54      CEO               Chairman/CEO         2.5


David I. Rainer        38      President         President/Chief      2.5
                                                 Operating Officer

Patrick Hartman        45      Chief Financial   Senior V.P./Chief    2.2
                               Officer           Financial Officer 

Anne Williams          36                               Chief Credit Officer 1.5





Set forth below are brief summaries of the background and business experience,
of the executive officers of the Company.


     STEPHEN G. CARPENTER  joined the Company in 1992 from Security Pacific
National Bank where he was Vice Chairman in charge of middle market lending 
from July 1989 to June 1992.  Mr. Carpenter was previously employed at Wells 
Fargo Bank from July 1980 to July 1989, where he was an Executive Vice 
President.





     DAVID I. RAINER was appointed Executive Vice president of the Bank in June
1992 and assumed the position of Chief Operating Office in late 1992. From July
1989 to June 1992, Mr. Rainer was employed by Bank of America, where he held 
the position of Senior Vice President. From March 1989 to July 1989, Mr. Rainer 
was a Senior Vice President at Faucet & Company, where he co-managed a stock 
and bond portfolio.  From July 1982 to March 1989, Mr. Rainer was employed at 
Wells Fargo Bank, where he held the positions of Vice President and Manager.





     PATRICK HARTMAN has been employed by the Bank since November, 1992. Prior
to assuming his present <PAGE> 18


positions he was Senior Vice President/ Chief Financial Officer  for Cenfed 
Bank for a period during 1992.  Mr. Hartman held the post of Senior Vice 
President/Chief Financial Officer of Community Bank, Pasadena, California, 
for thirteen years.





     ANNE WILLIAMS joined  the Bank in 1992 as Senior Loan Officer.  She was
named to the position of Chief Credit Officer in July 1993.  Prior to that 
time she spent five years at Bank of America/Security Pacific National Bank, 
where she was a credit administrator in asset based lending, for middle market 
in the Los Angeles area.  Ms Williams was trained at Chase Manhattan Bank in 
New York, and was a commercial lender at Societe Generale in Los Angeles and 
Boston Five Cents Savings Bank where she managed the corporate lending group.





<PAGE>19


                                     PART II
                                        
                                        



Item 5.   MARKET FOR COMPANY'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS


see Management's Discussion and Analysis "Capital"





     Holders of Company's Common Stock


          As of the close of business on December 31, 1994 there were 424 
record holders of the Company's issued and outstanding Common Stock.


     Dividends


           Under  national banking laws the Bank may not pay dividends from its
capital.   All  dividends must be paid out of net profits then  on  hand, after
deducting expenses, including losses and bad debts.  In addition,the payment of
dividends  out of net profits is further limited in that the Bank is prohibited
from  declaring a dividend on its shares of common stock until the surplus fund
equals  the amount of capital stock, or, if the surplus fund does not equal the
amount  of  capital stock, until there has been transferred to the surplus fund
not less than one-tenth of the bank's net profits for the preceding half-year
in the case  of quarterly or semi-annual dividends, or not less than one-tenth  
of its  net profits for the preceding two consecutive half-year periods in the 
case of annual dividends.


           The  approval of the Comptroller of the Currency is required  if the
total  of  all dividends declared by the Bank in any calendar year  exceeds the
total of its net profits for that year combined with its net profits for the 
two preceding  years, less any required transfers to surplus or to a  fund  
for  the retirement of any preferred stock.  In first quarter 1995, the Bank 
received the Comptroller's  prior approval for payment of dividends in 1995,  
not  to  exceed $90,000 per quarter.


           While  the  Company  has generally followed  a  policy  of retaining
earnings for the purpose of increasing the net worth of the Company in order to
support  asset growth.  Accordingly, in recent years, the Company had  not paid
any  cash dividends.  However, a  $.02 per share dividend was declared in first
quarter 1995.  Holders of the Common Stock are entitled to receive dividends as
and  when  declared  by  the Board of Directors out of funds  legally available
therefor under the laws of the State of California. The Company declared a 20 %
stock  dividend in 1989,  5% stock dividends in 1988, 1987, and 1986, a 2 for 1
stock split in 1984 and a 6 for 5 split effected in the form of a stock 
dividend in  1985.  All per share amounts throughout this Form 10-K are 
adjusted to  give effect to these share dividends and splits.





<PAGE> 20
<TABLE>
<CAPTION>
Item 6.   SELECTED FINANCIAL DATA
Selected Financial Data
                                     CU Bancorp and Subsidiary

Amounts in thousands of dollars, except per share data

                                               As of the years ended December 31,
                                                   1994             1993             1992             1991             1990
Consolidated Balance Sheet Data                                                                                            
                                                                                                                           
<S>                                            <C>             <C>                <C>             <C>              <C>
Total securities                               $ 74,153        $  88,034          $84,724         $ 59,533         $ 37,755
Net loans                                       167,175          134,148          193,643          273,126          308,346
Total earning assets                            261,328          251,559          281,723          429,480          415,602
Total assets                                    304,154          279,206          353,923          516,762          485,697
Total deposits                                  264,181          238,928          318,574          473,125          444,542
Total shareholders' equity                       29,744           26,990           24,632           32,598           36,600
Regulatory risk based capital ratio               15.4%           16.71%          12.87%           12.31%           14.15%
Regulatory capital leverage ratio                10.44%           9.16%            6.12%            6.91%            9.25%
Allowance for loan losses to:                                                                                              
   Period end total loans                         4.25%            4.63%            6.28%            4.33%            1.32%
   Nonperforming loans                          20,631%             473%              95%              75%              79%
   Nonperforming assets                         20,631%             283%              95%              59%              79%
                                                                                                                           
Consolidated Operating Results                                                                                             
Net interest income                           $  13,881        $  14,431         $ 20,625        $  25,681         $ 28,851
Other operating income                            5,408           26,423           21,499           10,537            6,936
Provision for loan losses                             0              450           17,090           14,267            3,650
Operating expenses                               14,735           36,883           37,493           27,843           22,265
Net income (loss)                                 2,574            2,098          (8,190)          (3,637)            5,863
Fully diluted income/(loss) per                                                                                            
     common & equivalent share               $      .56       $     0.47         $ (1.90)        $  (0.83)        $    1.27
Net interest margin                               5.98%            5.86%            6.07%            6.99%             7.61%
Return on average shareholders'                                                                                      
equity                                            9.12%            8.12%         (26.06)%         (10.27)%            16.85%  
                                                                                                              
Return on average assets                          0.97%            0.69%          (1.89)%          (0.76)%             1.31%   
                                                                                                                     
Cash dividends per common share                      --           ------          -------          $ 0.150          $ 0.225
</TABLE>
                                                  

<PAGE> 21
Item 7.

Management Discussion and Analysis

Overview

The Bank's strong performance in 1994 has been the result of the continuation 
of the  strategy  that  was  developed over two years ago.  Continued  
emphasis  on growing as a middle market bank committed to a discipline of 
credit quality  and cost control has resulted in solid earnings and growth 
for the year.

The  Bank's seasoned commercial lenders generated new loan commitments of $121
million  in  1994,  20% more than the $101 million in commitments  generated in
1993.   Two  consecutive  years  of significant new  business  development have
demonstrated the Bank's ability to meet the needs of middle market companies 
for relationship-based services. This positive growth trend is expected to  
continue into 1995 and be a significant contributor to improved profit 
performance in the coming years.

The  Company earned $2.6 million, or $.56 per share, in 1994, compared  to $2.1
million,  or  $0.47  per share, in 1993. The 1994 earnings  included profitable
performance by the Bank and a gain on the sale of the mortgage servicing rights
retained by the Bank when its mortgage origination network was sold in 1993.

The  Bank's  asset  quality  ratios continue to  be  exceptionally  strong.  At
December 31, 1994, nonperforming assets were $ 36 thousand, down $ 2.3 million,
or  98 %, from the prior year.  At December 31, 1994, the Bank did not have any
real estate acquired through foreclosure.

The  Bank's  allowance for loan losses as a percent of both nonperforming loans
and  nonperforming  assets  at the end of 1994 was  20,631%,  compared  to 1993
levels  of  473%  and 283%, respectively.  The allowance for loan  losses as  a
percentage of nonperforming loans and assets has increased as both 
nonperforming categories  were  reduced.   During 1994, the Bank enjoyed  a  
net  recovery  as recoveries  exceeded chargeoffs.  Net recoveries 
further increase the  allowance and its coverage of the nonperforming 
loans and assets.

Capital ratios are strong , substantially exceeding levels required to be 
in the "well  capitalized" category established by bank regulators.   
The  Total  Risk-Based  Capital Ratio was 15.40%, the Tier 1 Risk-Based 
Capital Ratio was 14.12%, and the Leverage Ratio was  10.44%  at 
December 31, 1994.


The  successful  results in 1993 and 1994 concerning asset  quality, regulatory
relations,  growth of middle market lending and strategic focus  make expansion
and  growth  possible. Two new loan production offices were  opened in  January
1994.  These  offices have allowed expanded market penetration   and commercial
portfolio diversification. These offices have since been converted to branches.
On  April  1,  1994, the Bank acquired the deposits of  the  Encino  branch  of
Mechanics  National Bank from the FDIC, to expand and improve  deposit  mix. In
October 1994, another loan production office was opened in Camarillo,California
to  be the Ventura County regional center.  The Bank has received authorization
to convert the Camarillo office to a branch,and expects to make that conversion
in 1995.


Balance Sheet Analysis

Loan Portfolio Composition and Credit Risk

Significant improvements in loan portfolio composition and credit  quality  are
the result of management's commitment to middle market commercial lending and a
strong credit culture. The credit standards established over two years ago have
allowed  creation  of  a high  quality commercial  loan  portfolio  and  nearly
eliminated non performing assets. Real estate concentrations established before
that time have been reduced to the point that they are no longer 
concentrations.

The  Bank's focus  on middle market lending, in its infancy at  year-end  1992,
gained momentum in 1993 and  further accelerated in 1994. Total loans increased
over  $33.9  million  from December 31, 1993 to December 31, 1994.   Offsetting
this,  the  remaining Held for Sale mortgages of $10.4 million at December  31,
1993   were  sold  in  the  first  quarter  of  1994.   Excluding this  planned
liquidation, loans increased by  $44   million, or 34%, for the  year  ended
December 31, 1994.

<PAGE> 22
<TABLE>
<CAPTION>

Table 1  Loan Portfolio                                           December 31,                                             
Composition                                                                   

Amounts in thousands of dollars                                                     
                                    1994             1993                1992              1991              1990
                                                                                                             
<S>                              <C>        <C>   <C>          <C>    <C>         <C>   <C>        <C>  <C>                 <C>
Commercial & Industrial Loans     $169,413   97%   $120,513     86%    $118,575    57%   $163,472   57%  $187,031            60%
Real Estate Loans:                                                                                              
    Held for Sale                        0           10,426              40,167            40,350          24,156               
    Mortgages                        4,773    3%      8,496      6%      40,311    20%     52,259   18%    81,593            26%
    Construction                       416            1,226               2,392            14,368           2,743               
Other Loans                              0                0               1,184             3,044           3,175               
Loans                              174,602          140,661             202,629           273,493         298,698               
Term federal funds sold                  0                0               4,000            12,000          15,000               
Total loans net of unearned fees  $174,602  100%   $140,661    100%    $206,629   100%   $285,493  100%  $313,698           100%
</TABLE>
                                     

At  December  31,  1994, the Bank had loans totaling $169 million  maturing
within  one year, $3 million maturing after one but within five years,  and
$3  million  maturing  after five years.  The  loans  due  after  one  year
totaling $6 million all had predetermined interest rates.


Historically,  the Bank's real estate loans held for sale were  secured  by
single  family  residences  originated by the Mortgage  Banking  Operation.
These  loans were sold to investors through firm commitments, generally  in
less  than 90 days, and  presented almost no credit risk. The sale  of  the
mortgage  origination  operation eliminated this  loan  concentration.  The
remainder of real estate loans are generally collateralized by a  first  or
second trust deed position.

Lending  efforts  have been directed away from commercial real  estate,  as
well  as construction and multifamily lending.  The Bank is now focused  on
business  lending  to middle market customers.  Current  credit  policy  in
general  now  permits commercial real estate lending  only  as  part  of  a
complete  commercial  banking relationship with a middle  market  customer.
Existing  commercial real estate loans, 14% of the loan portfolio,  or  $25
million  at  year end 1994, compared to $27 million at year-end  1993,  are
secured  by first or second liens on office buildings and other structures.
The  loans are secured by real estate that had appraisals in excess of loan
amounts at origination.

Monitoring and controlling the Bank's allowance for loan losses is a
continuous process. All loans are assigned a risk grade, as defined by
credit policies, at origination and are monitored to identify changing
circumstances that could modify their inherent risks.  These
classifications are one of the criteria analyzed in determining the
adequacy of the allowance for loan losses.




<PAGE> 23






<TABLE>
<CAPTION>

The amount and composition of the allowance for loan losses is as follows:

Table 2  Allocation of Allowance for Loan Losses

Amounts in thousands  of dollars
                                                     December 31,
Amounts in thousands of               1994         1993         1992         1991         1990
dollars
<S>                                 <C>         <C>         <C>          <C>           <C>
Commercial & Industrial Loans       $7,096      $ 5,699     $ 11,597     $ 11,147      $ 3,986
Real estate loans - Held for             0           67          368           90           60
Sale
Real estate loans - Mortgages            0          225          249           28           21
Real estate loans -                      0           10           62          100           37
Construction
Other loans                              0            0           19            0            0
Loans                                7,096        6,001       12,295       11,365        4,104
Unfunded commitments and                                                                      
letters of credit                      331          512          691        1,002           24
Total Allowance for loan            $7,427      $ 6,513     $ 12,986     $ 12,367      $ 4,128
losses

</TABLE>
Adequacy  of  the allowance is determined using management's  estimates  of
potential portfolio and individual loan. Included in the criteria  used  to
evaluate  credit risk are, wherever appropriate, the borrower's cash  flow,
financial condition, management capabilities, and collateral valuations, as
well  as industry conditions. A portion of the allowance is established  to
address  the  risk  inherent  in  general loan  categories,  historic  loss
experience, portfolio trends, economic conditions, and other factors. Based
on  this  assessment  a provision for loan losses may  be  charged  against
earnings to maintain the adequacy of the allowance.  The allocation of  the
allowance  based  upon the risks by type of loans (as shown  in  Table  2),
implies  a  degree of precision that is not possible when  using  judgment.
While the systematic approach used does consider a variety of segmentations
of  the  portfolio,  management considers the allowance a  general  reserve
available to address risks throughout the entire loan portfolio.


<PAGE> 24
Activity in the allowance, classified by type of loan, is as follows:
<TABLE>
<CAPTION>

Table 3   Analysis of the Changes in the Allowance for Loan Losses

Amounts in thousands of dollars

                                                    For the
                                                years ended
                                                   December
                                                        31,
                                                       1994         1993         1992         1991         1990
<S>                                                 <C>          <C>
Balance at January 1                                 $6,513      $12,986      $12,367       $4,128       $3,158
Loans charged off:                                                                                             
  Real estate secured loans                             486        3,266        4,425        1,220        1,858
  Commercial loans secured and unsecured                820        6,582       12,562        5,422          640
  Loans to individuals, installment and                                                                        
   other loans                                          107          901          813          258          321 
                                                        
   Total charge offs                                  1,413       10,749       17,800        6,900        2,819
Recoveries of loans previously charged off:                                                                    
  Real estate secured loans                             586          393          249           15           42
  Commercial loans secured and unsecured              1,735        3,189        1,001          819           97
  Loans to individuals, installment and other                                                                  
  loans                                                   6          244           79           38          ---
     Total recoveries of loans previously                                                                      
charged off                                           2,327        3,826        1,329          872          139
Net charge offs                                       (914)        6,923       16,471        6,028        2,680
Provision for loan losses                                 0          450       17,090       14,267        3,650
Balance at December 31                               $7,427       $6,513      $12,986      $12,367       $4,128
Net loan charge offs (recoveries)  as a                                                                        
percentage of average gross loans outstanding                                                                  
during the year ended                                                                                          
December 31                                         (0.61)%        3.49%        6.70%        2.36%        0.98%
</TABLE>
                                     
<PAGE> 25

The Bank's policy concerning nonperforming loans is more conservative than
is generally required.  It defines nonperforming assets as all loans ninety
days or more delinquent, loans classified nonaccrual, and foreclosed, or in
substance foreclosed real estate.  Nonaccrual loans are those whose
interest accrual has been discontinued because the loan has become ninety
days or more past due or there exists reasonable doubt as to the full and
timely collection of principal or interest. When a loan is placed on
nonaccrual status, all interest previously accrued but uncollected is
reversed against operating results. Subsequent payments on nonaccrual loans
are treated as principal reductions.  At December 31, 1994, nonperforming
loans amounted to $36 thousand, down 97% from $1.4 million at December 31,
1993.
<TABLE>
<CAPTION>
Table 4:  Nonperforming                                                   
Assets

Amounts in thousands of dollars
                                                      December 31,
                                                                    
                                1994         1993         1992         1991         1990
<S>                           <C>         <C>           <C>         <C>           <C>
Loans not performing (1)      $   36      $   378       $8,978      $14,955       $4,000
insubstance foreclosures           0        1,000        4,652        1,512        1,224
Total nonperforming loans         36        1,378       13,630       16,467        5,224
Other real estate owned            0          920            0        4,564            0
Total nonperforming assets     $  36       $2,298      $13,630      $21,031       $5,224
                                                                                                                     
Allowance for loan losses as                                                                 
a percent of:
Nonperforming loans           20,631%         473%          95%          75%          
Nonperforming asse            20,631          283           95           59           79
Nonperforming assets as a                                                                 
percent of total assets            0          0.8          3.8          4.2         1.1
                          
Nonperforming loans as a                                                                 
percent of total loans             0          1.0          6.6          5.8        1.8            
                                  
                                                                                                                     
Note 1:                                                                 
Loans not performing                                                                 
Performing as               $     36        $   9       $2,895       $4,783             
agreed
Partial performance                0          369        1,075        1,531             
Not performing                     0            0        5,008        8,641             
                            $     36         $378       $8,978      $14,955             
Nonaccrual:                                                                 
Loans                       $     36         $378       $7,728      $11,357       $1,486
Troubled debt                      0            0        1,250        1,326          818
restructurings
Past due ninety or                                                                 
more days (a):
Loans                              0            0            0        2,272        1,696
</TABLE>
                                                       
(a)  Past due with respect to principal and/or interest and
continuing to accrue interest.           


Securities
The  securities  portfolio  at  December 31,  1994,  totaled  $74  million,
compared to $88 million at year-end 1993. The securities are all classified
as  a  Held to Maturity portfolio.  This portfolio is recorded at amortized
cost.   It  is  the  Bank's  intention to hold these  securities  to  their
individual  maturity dates.  There was no Available for Sale  portfolio  at
year-end 1994 and 1993.

There  have been no realized gains or losses on securities in during  1994.
Gains  of $77    thousand were realized during 1993.  At December 31, 1994,
there  were unrealized gains of  $ 9  thousand and losses of $ 2.7  million
in the securities portfolio.

Additional  information concerning securities is provided in the  footnotes
to the accompanying financial statements.

Other Real Estate Owned
At December 31, 1994, there was no Other Real Estate Owned on the Bank's
balance sheet, compared with $920 thousand at December 31, 1993.  The
carrying values of these properties are at fair value less estimated
selling costs, which is determined using recent appraisal values adjusted,
if necessary, for other market conditions.  Loan balances in
<PAGE> 26
excess of fair value are charged to the allowance for loan losses when the
loan is reclassified to other real estate.  Subsequent declines in fair
value are charged against an allowance for real estate owned losses created
by charging a provision to other operating expenses.

During  1994,  the  bank sold properties held as Other Real  Estate  Owned,
realizing  gains of $585 thousand.  There were no comparable sales in 1993.
Expenses  related to Other Real Estate Owned were $  22   thousand  in  the
year ended December 31, 1994.  This compares to $ 234 thousand  at December
31, 1993.

                                  

Deposit Concentration

Due  to its historic focus on real estate related activities, the Bank  has
developed  a  concentration of deposit accounts from  title  insurance  and
escrow   companies.  These  deposits  are  generally  noninterest   bearing
transaction  accounts  that  contribute to  the  Bank's   interest  margin.
Noninterest  expense  related  to  these  deposits  is  included  in  other
operating  expense. The Bank monitors the profitability of  these  accounts
through an account analysis procedure.

The  Bank offers products and services allowing title insurance and  escrow
customers  to operate with increased efficiency.  A substantial portion  of
the  services,  provided through third party vendors,  are  automated  data
processing and accounting for trust balances maintained on deposit  at  the
Bank.   These  and  other banking related services, such as  messenger  and
deposit  courier services, will be limited or charged back to the  customer
if  the  deposit  relationship  profitability  does  not  meet  the  Bank's
experience.

Noninterest bearing deposits represent nearly the entire title  and  escrow
relationship.  These balances have been reduced substantially as  the  Bank
focused on middle market business loans.  The balance at December 31, 1994,
was  $44  million, compared to  $58 million at December  31,  1993.   Costs
relative  to servicing the above relationships are the significant  portion
of  the  Bank's  customer data processing and messenger and courier  costs.
There have been no significant changes in these costs during 1994.

<TABLE>
<CAPTION>
Table 5  Real Estate Escrow and Title                                                  Average balance
Insurance Company Deposits                              Year ended                    12 months ended
Amounts in thousands of dollars                      December 31,1994                 December 31,1994
                                                       Percent of  Percent of           Percent of
                                                        Total         Class              Total    Percent of
                                              Amount   Deposits              Amount     Deposits    class
                                                                                                                              
1994 Balances                                                                                              
<S>                                          <C>        <C>          <C>      <C>         <C>       <C>
Noninterest bearing demand deposits          $44,382    16.8%        39.6%    $ 44,670    19.2%     41.0%
Interest-bearing demand & savings deposits     1,263      .5%          .8%       1,501      .6%      1.2%
Total deposit concentration                  $45,645    17.3%        40.4%    $ 46,171    19.8%
                                                                                                           
1993 Balances                                $58,943      25%                 $ 70,238      26%
</TABLE>

The  Bank  had  $36  million in certificates of deposit  larger  than  $100
thousand  dollars at December 31, 1994. The maturity distribution of  these
deposits  is  relatively  short term, with $27 million  maturing  within  3
months and the balance maturing within 12 months.

Liquidity and Interest Rate Sensitivity
The  objective of liquidity management is to ensure the Bank's  ability  to
meet   cash  requirements.   The  liquidity  position  is  managed   giving
consideration  to  both on and off-balance sheet sources  and  demands  for
funds.

Sources  of  liquidity include cash and cash equivalents  (net  of  Federal
Reserve  requirements  to maintain reserves against  deposit  liabilities),
securities eligible for pledging to secure borrowings from dealers pursuant
to repurchase agreements, loan repayments, deposits, and borrowings from  a
$20  million  overnight federal funds line available from  a  correspondent
bank.  Potential  significant liquidity requirements  are withdrawals  from
noninterest bearing demand deposits and funding under commitments  to  loan
customers.

During 1993, the Bank maintained a $20 million line of credit with a  major
purchaser  of  the  mortgage loans originated by the  mortgage  origination
operation. This warehouse line was terminated in conjunction with the  sale
of that operation.

From time to time the Bank may experience liquidity shortfalls ranging from
one  to  several  days.  In these instances, the Bank will either  purchase
federal  funds, and/or sell securities under repurchase agreements.   These
actions  are  intended 
<PAGE>27
to bridge mismatches between  funding  sources  and
requirements,  and are designed to maintain the minimum required  balances.
The  Bank  had  no  Federal Funds purchased or borrowings under  repurchase
agreements during 1994.

The Bank's historical portfolio of large certificates of deposit (those  of
$100  thousand  or  more) at December 31, 1994 was 14% of  total  deposits,
compared   to  8.1%  at  December  31,  1993.   The  funding   source   has
traditionally been used to manage liquidity needs.

During 1994, loan growth for the bank outpaced growth of deposits from  the
banks commercial customers.  The Bank funded this growth, combined with the
Bank's  reduced concentration in title and escrow deposits,  in  part  with
certificates  of  deposit  from customers from outside  the  Bank's  normal
service  area.   These out of area deposits are generally  certificates  of
deposit  of $90,000 or greater, that are priced competitively with  similar
certificates from other financial institutions throughout the country.   At
December 31, 1994, the Bank had approximately $55 million of these  out  of
area deposits.
<PAGE>28
<TABLE>
<CAPTION>
Table 6   Interest Rate Maturities of Earning Assets and Funding
Liabilities at December 31, 1994

Amounts in thousands of dollars
                                         Amounts Maturing or
                                         Repricing in

                                                            More Than    More Than     More Than             
                                                         3 Months But 6 Months But  9 Months But             
                                               Less Than    Less Than    Less Than     Less than    12 Months
Amounts in thousands of dollars                 3 Months     6 Months            9     12 Months       & Over
                                                                            Months
Earning Assets                                                                                               
 <S>                                            <C>          <C>           <C>          <C>  <C>       <C>
 Gross Loans (1)                                $162,531     $  1,172      $ 1,271      $    121       $9,506
 Investments                                       6,000        3,001        4,975         4,983       55,194
Federal funds sold & other                        20,000       ------      -------        ------       ------
     Total earning assets                        188,531        4,173        6,246         5,104       64,700
Interest bearing deposits:                                                                                   
  Demand                                          54,694            0            0             0            0
  Savings                                         13,202            0            0             0            0
  Time certificates of deposit:                                                                              
     Under $100                                   30,731        8,879        1,530         6,600           96
     $100 or more                                 26,859        5,616        1,335         2,500          105
     Non interest bearing demand deposits         34,560       ------       ------        ------      -------
     Total interest bearing liabilities          160,046       14,495        2,865         9,100          201
Interest rate sensitivity gap                     28,485     (10,322)        3,381       (3,996)       64,499
Cumulative interest rate sensitivity gap          28,485       18,163       21,544        17,548       82,047
Off balance sheet financial instruments                0            0            0             0            0
Net cumulative gap                               $28,485      $18,163      $21,544       $17,548      $82,047
Adjusted cumulative ratio of rate sensitive                                                                  
assets to rate sensitive liabilities               1.18%        1.11%        1.12%         1.09%        1.40%
</TABLE>

(1)  Ratios greater than 1.0 indicate a net asset sensitive position.
Ratios less than 1.0 indicate a liability sensitive position.  A ratio of
1.0 indicates risk neutral position.
<PAGE>29
Assets  and  liabilities  shown  on  Table  6  are  categorized  based   on
contractual   maturity  dates.  Maturities  for  those   accounts   without
contractual  maturities are estimated based on the Bank's  experience  with
these   customers.  Noninterest  bearing  deposits  of  title  and   escrow
companies,  having no contractual maturity dates, are considered subject to
more  volatility than similar deposits from commercial customers.  The  net
cumulative  gap position shown in the table above indicates that  the  Bank
does  not have a significant exposure to interest rate fluctuations  during
the next twelve months.

Capital
Total  shareholders' equity was $30 million at December 31, 1994,  compared
to $27 million at year-end 1993. The increase was due to earnings, plus the
exercise  of  stock  options.   The Bank is  guided  by  statutory  capital
requirements,  which  are  measured with three ratios,  two  of  which  are
sensitive  to  the risk inherent in various assets and which consider  off-
balance  sheet activities in assessing capital adequacy.  During  1994  and
1993.  the Bank's capital levels exceeded the "well-capitalized" standards,
the highest classification established by bank regulators.
<TABLE>
<CAPTION>
 Table 7  Capital Ratios
                                                 
                                       Regulatory Standards
                                       Dec 31   Dec 31      Well -            
                                       1994      1993     Capitalized   Minimum
                                       
<S>                                  <C>          <C>       <C>          <C>
Total Risk Based Capital             15.40%       16.7%     10.00%       8.00%
Tier 1 Risk Based Capital            14.12        15.4       6.00        4.00
Leveraged Capital                    10.44         9.2       5.00        3.00
</TABLE>
                                                                              


No  dividends have been paid in 1994 or 1993. In February, 1995,  the  Bank
declared  a  dividend  of $.02 per share for the fourth  quarter  of  1994,
payable March 13, 1995 to shareholders of record February 20, 1995.

The  common  stock  of  the  Bank is listed  and  traded  on  the  National
Association of Securities Dealers Automated System (NASDAQ) National Market
Systems where it trades under the symbol CUBN.

<TABLE>
<CAPTION>
Table 8  Stock Prices - Unaudited
                                                  
                                                  
                                 1994                    1993
                           High         Low        High         Low
<S>                       <C>         <C>         <C>         <C>
First Quarter             $7.50       $6.50       $6.25       $3.38
Second Quarter             7.00        5.75        7.00        4.75
Third Quarter              7.50        6.00        6.25        5.00
Fourth Quarter             8.00        6.75        7.25        5.75
</TABLE>
                                                           




Earnings by Line of Business

Prior  to  the sale of the mortgage origination network in November,  1993,
the  Bank  operated a commercial bank and a mortgage bank as  two  distinct
business segments. In 1994, real estate lending is generally only  done  as
part  of a commercial banking relationship.  For 1994, therefore, the  Bank
consists  of  only  a  single  segment, the commercial  banking  operation.
Tables 9 shows  the pre-tax operating contributions.
<TABLE>
<CAPTION>
<PAGE>30
Table 9  Pre-tax operating contribution by line of business (i)

Amounts in thousands of dollars
                                                                    
                                              
                                                                      
                                                                                                           
                                                              1993                                 1992   
                                      1994                 Commercial   Mortgage                       
                                   Consolidated   Consolid-  Banking     Banking   Consolid-  Commercial   Mortgage
                                                  ated                             ated       Banking       Banking     
<S>                                  <C>          <C>        <C>         <C>       <C>        <C>          <C>
Net interest income                  $13,881      $14,431    $13,844     $587      $20,625     $18,888      $1,737
                                                                                                                               
Provisions for loan losses                 0          450        200      250       17,090      15,843       1,247
                                                                                                                                
Risk adjusted net interest income     13,881       13,981     13,644      337        3,535       3,045         490
                                                                                                                              
Noninterest revenue                    2,836       24,940      1,032   23,908       21,499       1,865      19,634
                                                                                                                             
Total revenues                        16,717       38,921     14,676   24,245       25,034       4,910      20,124
                                                                                                                                
Salaries and related benefits          6,335       11,020      6,151    4,869       12,647       7,998       4,649
                                                                                                                                   
Other operating expenses               7,800       25,416      7,738   17,678       24,846      12,910      11,936
                                                                                                                                  
Total operating expenses              14,135       36,436     13,889   22,547       37,493      20,908      16,585
                                                                                                                                   
Operating Income                       2,582        2,485        787    1,698      (12,459)    (15,998)      3,539 
Gain on sale of mortgage                                                                            
origination operation                               1,483
Gain on sale of mortgage                                                                            
servicing portfolio                    2,572
Restructuring charge                   (600)                                                        
Reserve for branch relocation                       (447)                                        
Income before taxes                   $4,554       $3,521       $787   $1,698     $(12,459)   $(15,998)     $3,539 
</TABLE>
                                                      
  
  (i)  Inter-divisional transactions for 1993 have been eliminated at the
  division level.

  

The  Bank  is committed to the expansion of its market penetration  of  the
commercial  bank  including  the  creation  of  loan  production   offices,
establishment  of a Small Business Administration ("SBA")  loan  production
group, and development of an international trade services group.
                                     
Branches have been established in three strategic locations in Southern
California. In January 1994, two branches were established to serve the San
Gabriel Valley area and the South Bay area. The offices are staffed with
seasoned commercial lenders whose primary focus is business development.
Such offices are cost effective approaches to business development and
allow the Bank access to wider market exposure. While these offices are
primarily staffed with existing personnel, when appropriate, key people
with specific market knowledge and experience have been hired. In October
1994, the Bank opened a loan production office in Camarillo, California as
its regional center for Ventura County.  The Camarillo office is expected
to be converted to a Branch in the coming year.

The Bank established, in the fourth quarter of 1993, a group of lenders  to
focus  on the production of commercial loans that can be participated  with
the  SBA.  These loans are subject to the same credit quality policies  and
procedures as all commercial loan production. Fees generated from the  sale
of  the guaranteed portion of the loans will be an important new source  of
noninterest income.

Another  new  product  was  added late in 1993, with  the  creation  of  an
international trade services group. Many of the Bank's existing  commercial
customers and prospects are involved in import and/or export. This  product
line includes letters of credit, foreign exchange, and foreign collections,
and is another important element in the total  banking relationship offered
to our business customers.

Net Interest Income and Interest Rate Risk
Net  interest income is the difference between interest and fees earned  on
earning  assets  and  interest paid on funding  liabilities.  Net  interest
income  for 1994 was $13.9     million, compared to $14.4 million  in  1993
and  $20.6 million in 1992.  The change is primarily attributable to  lower
levels of average loans and deposits in 1994 being offset by favorable rate
variations.    The  change  in  1993  compared  with  1992  was   primarily
attributable  to changes in volume.  As a result of efforts  to  deal  with
credit  quality  issues  and  refocus the Bank on  middle  market  business
customers,  loans outside target markets have been motivated to  leave  the
Bank.  Initially  this  has an adverse affect on net  interest  margin  but
subsequent growth of the middle market loan portfolio replaces these assets
and provides a more reliable and valuable source of interest margin.
<PAGE>31
<TABLE>
<CAPTION>
Table 10  Analysis of Changes in Net Interest Income (1) (Amounts in thousands of
dollars)

Amounts in thousands of dollars
Increases(Decreases)
                                         Year ended December 31,                  Year ended December 31,
                                          1994 compared to 1993                    1993 compared to 1992
Increases(Decreases)                    Volume        Rate        Total       Volume          Rate       Total
Interest Income                                                                                               
<S>                                   <C>           <C>        <C>          <C>          <C>          <C>
Loans, net                            $(4,466)      $2,016     $(2,450)     $(3,871)     $(1,210)     $(5,081)
Investments                              1,149         175        1,324      (1,623)        (549)      (2,172)
Federal Funds Sold                         213         252          465        (326)        (118)        (444)
   Total interest income               (3,104)       2,443        (661)      (5,820)      (1,877)      (7,697)
Interest Expense                                                                                              
Interest bearing deposits:                                                                                    
 Demand                                    182       (114)           68        (196)        (492)        (688)
 Savings                                  (80)          97           17        (138)         (99)        (237)
 Time Certificates of deposit:                                                                                
   Under $100                            (179)         195           16          522         (50)          472
   $100 or more                          (177)         166         (11)        (478)        (193)        (671)
                                                                                                              
Federal funds purchased / Repos           (40)        (40)         (80)         (40)         (23)         (63)
Other borrowings                         (135)          19        (116)        (123)        (193)        (316)
   Total interest expense                (429)         323        (106)        (453)      (1,050)      (1,503)
   Net interest income                $(2,675)      $2,120      $ (555)     $(5,367)      $ (827)     $(6,194)
</TABLE>
(1)  The change in interest income or interest expense that is attributable
to both change in average balance and average rate has been allocated to
the changes due to (i) average balance and (ii) average rate in proportion
to the relationship of the absolute amounts of the changes in each.

Yields  on  earning assets were approximately 7.8% in 1994, compared  to  a
7.6%  yield  for  1993 and 7.8% 1992. The higher average yield  on  earning
assets  in  1994 is largely due to the higher yields on loans as the  prime
rate  began to rise in 1994.  Through October 8, 1993,  net interest income
continued to benefit from an interest rate swap agreement, discussed below.
Rates on interest bearing deposits resulted in an average cost of funds  of
3.0 % in 1994, compared to   2.9% for 1993 and 3.4% for 1992.

Shrinkage  in  the  Bank's earning asset and funding  liability  portfolios
contributed  to the reduction in net interest income. Average loans  during
1994  decreased $ 47 million from $189 million in 1993.  Average  loans  in
1992  were  $ 233 million.  These decreases resulted from the sale  of  the
held for sale mortgage loans, discussed below, and management's efforts  to
improve the quality of the loan portfolio and redirect production to middle
market  commercial loans.  Earning assets averaged $231.9 million in  1994,
down from $ 246.5 million in 1993, and $339 million in 1992.
<PAGE>32
<TABLE>
<CAPTION>
Table 11  Average Balance Sheets and Analysis of Net Interest Income

Amounts in thousands of dollars
                                          1994                           1993                                    1992
                                                                                                             
                                       Interest                         Interest                        Interest    Yield or
                             Balance  Income or   Yield or              Income or   Yield or            Income or     Rate
                                        Expense      Rate     Balance    Expense      Rate    Balance    Expense
Interest Earning Assets                                                                              
 <S>                        <C>         <C>         <C>     <C>         <C>          <C>     <C>       <C>          <C>  
 Loans, Net    (1           $141,878    $14,036     9.89%   $188,967    $16,487      8.72%   $233,203  $ 21,568     9.25 %
 Investments  (2)             66,891      2,947      4.41     37,534      1,558      4.15      76,161     3,667     4.81
 Certificates of Deposit                                                                                                          
  in other banks               1,010         58      5.74      4,102        123      3.00       3,135       186     5.93
 Federal Funds Sold           22,100        918      4.15     15,927        454      2.85      26,862       898     3.34
 Total Earning Asset         231,879     17,959      7.74    246,530     18,622      7.55     339,361    26,319     7.76
Non Earning Assets                                                                                                               
  Cash & Due From Banks       29,559                          41,243                           74,999                          
  Other Assets                 7,351                          15,645                           18,613                          
Total Assets                $268,789                        $303,418                         $432,973                          
Interest Bearing Liabilities                                                                                                    
  Demand                   $  71,821      1,730      2.41    $64,179      1,594      2.48   $  70,702     2,282     3.23
  Savings                      9,893        255      2.58     12,741        315      2.47      17,787       552     3.10
Time Certificates of Deposits                                                                     
  Less Than $100              22,144        997      4.50     26,577        979      3.68      12,529       507     4.05
  More Than $100              19,713        773      3.92     24,737        784      3.17      39,085     1,455     3.72
Federal Funds Purchased                                                                                                            
/ Repos                            0          0         0      2,712         79      2.91       4,011       142     3.54
                                               
Total Interest Bearing                                                                                       
Liabilities                  123,571      3,755      3.04    130,946      3,751      2.86     144,114     4,938     3.43
Non Interest Bearing                                                                                                  
 Deposits                    109,004          0         0    137,485          0         0     244,543         0        0
                                                                          
Total Deposits               232,575      3,755      1.61    268,431      3,751      1.40     388,657     4,938     1.27
Other Borrowings               4,909        323      6.58      6,964        440      6.32       8,644       756     8.75
Total Funding Liabilities    237,484      4,078      1.72    275,395      4,191      1.52     397,301     5,694     1.43
Other Liabilities              3,264                           2,175                            4,328                          
Shareholders' Equity          28,006                          25,848                           31,344                          
Total Liabilities and Shareholders'                                                                                    
Equity                      $268,754                        $303,418                         $432,973
Net Interest Income                     $13,881     5.99%                14,431      5.85 %            $ 20,625     6.08 %
Shareholders' Equity to Total                                                                                
Assets                       10.42%                           8.52 %                                      7.24 %
</TABLE>

(1) Non- accrual loans are included in average loan balances, and loan fees
earned have been included in interest income
     on loans.
(2) Tax exempt securities do not materially affect reported yields.

Expressing  net interest income as a percent of average earning  assets  is
referred  to as margin. Margin was  5.99%  for 1994 compared to  5.85%  for
1993  and 6.08% for 1992. The Bank's margin is strong because it has funded
itself  with  a  significant amount of noninterest  bearing  deposits.  The
higher  margin  in 1994 is largely due to the benefits of  rising  interest
rates,  largely offset by the maturing of the interest rate swap  discussed
below.

Through  October  8, 1993, the Bank continued to benefit from  an  interest
rate  swap  agreement entered into October 8, 1991, which  had  a  notional
value  of $100 million. Under this arrangement, the Bank received  a  fixed
rate of 8.18%  and paid interest at prime rate, which was 6.0% during 1993.
The  income earned from the interest rate swap agreement was $0   in  1994,
compared to $1.7 million in 1993 and $1.9 million in 1992.
<PAGE>33



Other Operating Income
The  majority of other operating income was earned as the Mortgage  Banking
Operation originated and sold mortgage loans. The trends and composition of
other operating income are shown in the following table.
<TABLE>
<CAPTION>

Table 12 Other operating income

Amounts in thousands of dollars

                                                                                            1992
                         1994                        1993                               
                                                                              Commercial     Mortgage             
                                      Commercial   Mortgage      Consolidate   Banking       Banking   Consolidated
                     Consolidated       Banking    Banking
                                                      
<S>                        <C>         <C>             <C>          <C>        <C>           <C>          <C>
Processing fees                                        $1,143       $1,143                    $1,137       $1,137
Capitalization of                                                                                                
 excess servicing                                                                                                
 rights                                                   207          207                       821          821
Fees on loans                                                                                                    
sold                          $15                       1,182        1,182                     3,336        3,336
Premium on sales                                                                                                 
of mortgage loans             (8)                      18,022       18,022                    11,346       11,346
Service income                980                       2,129        2,129                     1,812        1,812
Documentation                                                                                                    
fees                           99            104          826          930         $111          914        1,025
Other service                                                                                                    
fees and charges            1,165            851          399        1,250          904          363        1,267
Gain on sale of                                                                                                  
mortgage                                                     
origination                                                  
operation                                               1,483
Gain on sale of                                                                                                  
mortgage                         
servicing                   2,572
Gain on Sale of                                                                                                  
Reo                           585
Securities&other                                                                                                 
nonoperating                                                                                                     
gains                                                                               755                       755
Total                     $ 5.408        $ 1,032     $ 25,391     $ 26,423      $ 1,770     $ 19,729     $ 21,499
</TABLE>
<PAGE>34




The  Mortgage  Banking Operation earned fee income on loans originated  and
gains  as loans were sold to permanent investors. Loans for which servicing
was  retained were conventional mortgages under approximately $200 thousand
which  were sold to the Federal National Mortgage Association, the  Federal
Home  Loan Mortgage Corporation, and other institutional investors.  Excess
servicing rights were capitalized, and related gains recognized,  based  on
the  present value of the servicing cash flows discounted over a period  of
seven  years.   When  loan  prepayments occurred within  this  period,  the
remaining capitalized cost associated with the loan was written off.

The  servicing  rights  were retained by the bank  following  sale  of  the
mortgage origination operation. The Bank entered into an agreement with the
Federal  National Mortgage Association and the Federal Home  Loan  Mortgage
Corporation to dispose of any remaining portion of this  portfolio  by  the
end  of  1994 because, with the sale of the mortgage origination operation,
the  Bank  is no longer a qualified seller/servicer of such loans.   During
1994,  the  bank sold  the retained servicing rights realizing  a  gain  of
$2,572 .

Operating Expense

The  Bank  restructured  its  branch operations  functions  in   1994,  re-
engineering its entire work flow and information handling activities.  This
resulted in a one time charge of $600 thousand for severance pay and  other
expenses  associated  with  the  changes  to  the  operating  policies  and
procedures. Operating expense for the commercial bank excluding this charge
was  $14.1  million in 1994, compared to $13.9 million in  1993  and  $20.9
million  in  1992.   Operating  expenses for  the  consolidated  Bank  have
declined  in  1994,  primarily due to the sale of the mortgage  origination
operation at the end of 1993.

Expenses  for  the Mortgage Banking Division increased by $6.0  million  to
$22.5  million in 1993, compared to $16.6 million in 1992.  Selling expense
was  $12.2  million in 1993, up from $8.1 million in 1992.  These  expenses
are  affected by interest rate fluctuations.  Premium on sales of  mortgage
loans  included  in  other operating income is directly  related  to  these
expenses  and subject to the same factors and conditions.  The  premium  on
sales of mortgage loans was $18.0 million in 1993, up from $11.3 million in
1992.

Provision for Loan Losses

The  Bank  made no provision for loan losses in 1994 compared with compared
to  $450  thousand during 1993 and over $17 million in 1992. No  loan  loss
provision  was  deemed necessary for 1994 due to the  declining  levels  of
nonperforming assets, net recoveries received for the year, and the  strong
reserve  position. The reduction in provision in 1993 was made possible  by
the  significant  reduction  of  nonperforming  assets  during  1993.   The
relationship between the level and trend of the allowance for  loan  losses
and  nonperforming assets, combined with the results of the ongoing  review
of credit quality, determine the level of provisions.

Legal and Regulatory Matters

In  June  1992, the Bank entered into an agreement with the Office  of  the
Comptroller  of  the Currency, the Bank's primary federal regulator,  which
required  the  implementation of certain policies and  procedures  for  the
operation of the bank to improve lending operations and management  of  the
loan   portfolio.  In  November  1993,  after  completion  of  its   annual
examination,  the  OCC  released  the  Bank  from  the  Formal   Agreement.
Following this, the Federal Reserve Bank of San Francisco ("Fed")  notified
the  Company  on  November 29, 1993, that the Memorandum of  Understanding,
which  it  has  signed,   was terminated because the  requirements  of  the
agreement were satisfied.
<PAGE>35




8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                 Page
                                                                            
                                                                            
1.   Report of Independent Public Accountants dated          
     January 17, 1995;                                           37


2.   Consolidated Statements of Financial Condition as
     of December 31, 1994 and 1993;                              38

3.   Consolidated Statements of Income for the Years 
     Ended  December 31, 1994, 1993 and 1992;                    39
                                                                 

4.   Consolidated Statements of Changes in 
     Shareholders' Equity  for the Years
     Ended December 31, 1994, 1993, and 1992;                    40

5.   Consolidated  Statements of Cash  Flows  
     for  the  Years  Ended December 31,
     1994, 1993 and 1992;                                        41

6.   Notes to Consolidated Financial Statements--
     December 31, 1994.                                          42
<PAGE>36
:
                 REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                                     



To the Shareholders and the Board of Directors  of CU Bancorp and
Subsidiary:


We have audited the accompanying consolidated statements of financial
conditions of CU Bancorp and Subsidiary (the Company) as of December 31,
1994 and 1993, and the related consolidated statements of income, changes
in shareholders' equity and cash flows for each of the three years in the
period ended December 31, 1994.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements  based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of CU
Bancorp and Subsidiary as of December 31, 1994 and 1993, and the results of
their operations and their cash flows for each of the three years in the
period ended December 31, 1994, in conformity with generally accepted
accounting principles.





Arthur Andersen LLP
Los Angeles,  California
January 17, 1995
<PAGE> 37
<TABLE>
<CAPTION>
                                            Consolidated
                                 Statements of Financial Condition

CU Bancorp and Subsidiary

                                                                               
                                                               December 31,
Amounts in thousands of dollars, except share data         1994          1993
Assets                                                                         
<S>                                                    <C>           <C>
Cash and due from banks                                 $35,397       $18,440
Federal funds sold                                       20,000        28,000
  Total cash and cash equivalents                        55,397        46,440
                                                                               
Time deposits with other financial institutions               0         1,377
Investment securities (Market value of $71,423 and                             
$87,889 in 1994 and 1993, respectively)                  74,153        88,034
                                                                               
Loans, (Net of allowance for loan losses of $7,427                             
and  $6,513 at December 31, 1994 and 1993,                                   
respectively)                                           167,175       134,148
Premises and equipment, net                                 996           924
Other real estate owned, net                                  0           920
Accrued interest receivable and other assets              6,433         7,363
Total Assets                                           $304,154      $279,206
                                                               
Liabilities and Shareholders' equity                           
Deposits:                                                                      
  Demand deposits                                      $112,034      $125,665
  Savings deposits                                       67,896        66,214
  Time deposits under $100                               47,836        27,753
  Time deposits of $100 or more                          36,415        19,296
      Total deposits                                    264,181       238,928
                                                                               
Accrued interest payable and other liabilities           10,229        13,288
  Total liabilities                                     274,410       252,216
Commitments and contingencies                                                  
Shareholders' equity:                                                          
  Preferred stock, no par value:                                               
    Authorized -- 10,000,000 shares                                            
    No shares issued or outstanding in 1994 or                                 
            1993                                            ---           ---
  Common stock, no par value:                                                  
    Authorized - 20,000,000 shares                                             
    Issued and outstanding - 4,467,318 in 1994,                                
            and 4,424,306 in 1993                        26,430        26,250
Retained earnings                                         3,314           740
Total Shareholders' equity                               29,744        26,990
                                                       $304,154      $279,206
The accompanying notes are an integral part of these
consolidated statements.
</TABLE>
<PAGE>38
<TABLE>
<CAPTION>
Consolidated Statements of Income                    CU Bancorp and Subsidiary
                                                                          
                                                                 For the Year Ended     
Amounts in thousands of dollars, 
except per share data                                             December 31,      
                                                             1994       1993    1992
                                                                                               
                                                                                               
Revenue from earning assets:                                                                   
    <S>                                              <C>      <C>      <C>
    Interest and fees on loans                       $14,036  $14,761  $19,641
    Benefits of interest rate hedge transactions           0    1,726    1,927
    Interest on taxable investment securities          2,947    1,525    3,624
    Interest on tax exempt securities                     19       33       43
    Interest on time deposits with other 
    financial institutions                                39      123      186
    Interest on federal funds sold                       918      454      898
   Total revenue from earning assets                  17,959   18,622   26,319
Cost of funds:                                                                                 
 Interest on savings deposits                          1,985    1,909    2,834
 Interest on time deposits under $100                    997      979      507
 Interest on time deposits of $100 or more               773      784    1,455
 Interest on federal funds purchased & securities 
 sold under agreements to repurchase                       0       79      142
 Interest on other borrowings                            323      440      756
   Total cost of funds                                 4,078    4,191    5,694
  Net revenue from earning assets before 
  provision for loan losses                           13,881   14,431   20,625
Provision for loan losses                                  0      450   17,090

  Net revenue from earning assets                     13,881   13,981    3,535
Other operating revenue:                                                                       
 Capitalization of excess servicing rights                 0      207      821
   Servicing income - mortgage loans sold                980    2,129    1,812
   Service charges and other fees                      1,121      955    1,015
Fees on loans sold                                        15    1,182    3,336
Premium on sales of mortgage loans                       (8)   18,022   11,346
Other fees and charges - mortgage                        143    2,368    2,414
Gain on sale of mortgage servicing portfolio           2,572        0        0
Gain on sale of mortgage origination operation             0     1483        0
Gain on sale of other real estate owned                  585                  
Gain on sale of investment securities (before taxes 
of $11 and $250,                                            0       28      617
in 1993 and 1992)
   Gain on sale of securities held for sale 
   (before taxes of $20 and                                 0       49     138
$56  in 1993 and 1992, respectively)                                    
   Total other operating revenue                        5,408   26,423   21,499
Other operating expenses:                                                                      
 Salaries and related benefits                          6,335   11,020   12,647
    Selling expenses - mortgage loans                     333   12,193    8,088
    Restructuring Charge                                  600                  
 Other operating expenses                               7,467   13,670   16,758
   Total operating expenses                            14,735   36,883   37,493
Income (loss) before provision for (benefit from)
income taxes                                            4,554    3,521  (12,459)
Provision for (benefit from) income taxes               1,980    1,423   (4,269)
Net income (loss)                                      $2,574   $2,098  $(8,190)
Earnings (loss)per share                                $0.56   $ 0.47   $(1.90)

</TABLE>
                                                         
The accompanying notes are an integral part of these consolidated
financial statements.
<PAGE> 39


<TABLE>
<CAPTION>
Consolidated Statements of Changes in Shareholders' Equity      CU Bancorp and Subsidiary


                                              Common Stock                
Amounts in thousands of dollars                                  Retained             
except share data                     Number of       Amount     Earnings        Total
                                        Shares
<S>                                  <C>             <C>           <C>         <C>
Balance at December 31, 1991         4,283,531       25,766        6,832       32,598
Exercise of stock options               83,319          224         ----          224
Net loss for the year                      ---         ----       (8,190)      (8,190)
                                            
Balance at December 31, 1992         4,366,850      $25,990     $(1,358)      $24,632
Exercise of stock options               57,456          260         ----          260
Net income for the year                    ---         ----        2,098        2,098
                                              
Balance at December 31, 1993         4,424,306      $26,250         $740      $26,990
Exercise of stock options                1,000            5            0            5
Exercise of director warrants           42,012          175            0          175
Net Income for the year                      -          ---        2,574        2,574
Balance at December 31, 1994        $4,467,318      $26,430       $3,314      $29,744
</TABLE>
                                                             
The accompanying notes are an integral part of these
consolidated statements
<PAGE>40
<TABLE>
<CAPTION>
Consolidated Statement of Cash Flows                CU Bancorp and Subsidiary

Amounts in thousands of dollars                                      For the years ended December
                                                                                             31,

Increase(decrease) in cash and cash equivalents                               1994           1993           1992
Cash flows from operating activities                                               
<S>                                                                         <C>            <C>          <C>
Net income/(loss)                                                           $2,574         $2,098       $(8,190)
Adjustments to reconcile net income/(loss)to net cash provided by                                               
operating activities:
Provision for depreciation and amortization                                    459            821            772
Amortization of real estate mortgage servicing rights                           15            983          1,504
Provision for losses on loans and other real estate owned                        0            450         17,090
Benefit of deferred taxes                                                  (1,180)          1,510        (2,854)
Gain on sale of investment securities, net                                       0           (77)          (755)
Increase/(decrease) in other assets                                          3,781          2,628          2,452
Increase/(decrease) in other liabilities                                   (3,035)          2,582          (160)
(Increase)/decrease in accrued interest receivable                           (766)            494            742
Increase/(decrease) in deferred loan fees                                      160             48           (12)
Capitalization of excess mortgage servicing rights                               0          (207)          (821)
Increase/(decrease) in accrued interest payable                               (24)           (11)          (161)
Net amortization of (discount)/premium on investment securities                972             48             34
Accrued benefits from interest rate hedge transactions                           0            485          (343)
   Total adjustments                                                           382          9,754         17,488
   Net cash provided by operating activities                                 2,956         11,852          9,298
Cash flows from investing activities                                                                                          
Proceeds from investment securities sold or matured                         52,882         78,545         93,986
Purchase of investment securities                                         (39,973)       (81,826)      (118,740)
Net decrease in time deposits with other financial institutions              1,377          1,979          2,143
Net (increase)/decrease in loans                                          (33,187)         58,997         67,886
Purchases of premises and equipment, net                                     (531)            290          (919)
   Net cash provided by investing activities                              (19,432)         57,985         44,356
Cash flows from financing activities                                                                                          
Net increase/(decrease) in demand and savings deposits                    (11,949)       (81,848)      (141,077)
Net increase/(decrease) in time certificates of deposit                     37,202          2,202       (13,473)
Proceeds from exercise of stock options and director warrants                  180            260            224
Cancellation of warrants previously issued                                     ---             --             --
Cash dividend paid                                                             ---             --             --
   Net cash provided (used) by financing activities                         25,433       (79,386)      (154,326)
Net increase (decrease) in cash and cash equivalents                         8,957        (9,549)      (100,672)
Cash and cash equivalents at beginning of year                              46,440         55,989        156,661
Cash and cash equivalents at end of year                                   $55,397        $46,440        $55,989
                                                                                 
Supplemental disclosure of cash flow information
Cash paid during the year:                                                                                      
 Interest                                                                   $4,102         $4,179         $5,525
 Taxes                                                                       2,201             --            836
Supplemental disclosure of noncash investing activities:                                                        
 Loans transferred to OREO                                                     700          1,503          2,577
</TABLE>
                                                  
The accompanying notes are an integral part of these consolidated
                                                        statements
<PAGE>41

Notes to Consolidated Financial Statements
CU Bancorp and Subsidiary
December 31, 1994
(Amounts in thousands unless otherwise specified)

1. Summary of significant accounting policies -

CU  Bancorp,  a  bank  holding  company  (the  Company),  is  a  California
corporation. The accounting and reporting policies of the Company  and  its
subsidiary  conform  with  generally  accepted  accounting  principles  and
general  practice  within  the  banking industry.  The  following  comments
describe the more significant of those policies.

(a) Principles of consolidation -
The accompanying consolidated financial statements include the accounts  of
the  Company and its wholly-owned subsidiary, California United  Bank  N.A.
(the  Bank). All significant transactions and accounts between the  Company
and the Bank have been eliminated in the consolidated financial statements.

(b) Investment portfolio -
The  Bank's  investment portfolio is separated into two groups,  Investment
Securities and Securities Available For Sale. Securities are segregated  in
accordance   with   management's  intention  regarding   their   retention.
Accounting  for each group of securities follows the requirements  of  SFAS
115  "Accounting  for Certain Investments in Debt and Equity  Securities".
The  adoption  of SFAS 15 in 1993 had no material impact on  the  financial
position or results of operations of the Bank.

The  Bank  has  the intent and ability to hold Investment Securities  until
maturity. Securities in this classification  are carried at cost,  adjusted
for  amortization of premiums and accretion of discounts on a straight-line
basis. This approach approximates the effective interest method. Gains  and
losses  recognized on the sale of Investment Securities are based upon  the
adjusted cost and determined using the specific identification method.

Securities  Available  For  Sale  are  those  where  management   has   the
willingness to sell  under certain conditions.  This category of securities
is  carried  at  current   market value with  unrealized  gains  or  losses
recognized  as  a tax affected adjustment to capital in the  statements  of
financial condition and in the statements of shareholders' equity.

(c) Loans --
Loans  are  carried at face amount, less payments collected, allowance  for
loan  losses, and unamortized deferred fees. Interest on loans  is  accrued
monthly  on a simple interest basis. The general policy of the Bank  is  to
discontinue the accrual of interest and transfer loans to non-accrual (cash
basis)  status  where reasonable doubt exists with respect  to  the  timely
collectibility  of  such  interest.  Payments  on  non-accrual  loans   are
accounted  for  using a cost recovery method.  No interest income  on  non-
accural loans.

Loan  origination fees and commitment fees, offset by certain  direct  loan
origination costs, are deferred and recognized over the contractual life of
the loan as a yield adjustment.







The  allowance for loan losses is maintained at a level considered adequate
to  provide  for  losses  that  can reasonably be  anticipated.  Management
considers current economic conditions, historical loan loss experience, and
other  factors in determining the adequacy of the allowance. The  allowance
is  based  on  estimates  and  ultimate  losses  may  differ  from  current
estimates.  These  estimates are reviewed periodically and  as  adjustments
become necessary, they are charged to earnings in the period in which  they
become known. The allowance is increased by provisions charged to operating
expenses,  increased  for recoveries of loans previously  charged-off,  and
reduced by charge-offs.

In  May  1993,  the  Financial  Accounting Standards  Board  (FASB)  issued
Statement of Financial Accounting Standards (SFAS) No. 114, "Accounting  by
Creditors  for Impairment of a Loan." SFAS 114 addresses the accounting  by
creditors  for  impairment  of certain loans,  as  well  as  troubled  debt
restructurings.  It  is  applicable  to  all  homogeneous  loans  that  are
<PAGE>42
collectively  evaluated  for impairment, and may impact  how  the  Bank  is
currently reporting the loans and the loan loss reserves. This statement is
effective for financial statements issued for fiscal years beginning  after
December 15, 1994. Management plans to adopt SFAS 114 in the first  quarter
of  1995.  Management does not expect that adoption of this statement  will
have  a  material impact on the financial position or results of operations
of the Bank.

(d) Mortgage Banking Division --
The  bank's  real  estate Mortgage Banking Division became  operational  in
1988.  The  mortgage origination operation was sold November 10, 1993.  The
Bank   carried the first trust deed loans generated and held  for  sale  by
this Operation at the lower of aggregate cost or market. As of December 31,
1993, cost approximated market value.  All loan  inventory held for sale by
this division had been sold prior to the end of 1994.

During  1993,  and 1992, the Bank capitalized $207, and $821, respectively,
in  connection  with  the  right  to service  real  estate  mortgage  loans
originated  in  that  Operation. This excess servicing asset,  included  in
other assets, was initially capitalized at its discounted present value and
amortized over a period of five to seven years. When prepayments  of  loans
serviced occur, any remaining servicing asset associated with the loan  was
charged  to  operations in the year of occurrence. Amortization  for  1994,
1993, and 1992, was $15 , $983, and $1,504 respectively.

(e) Premises and equipment --
Premises  and  equipment are carried at cost, less accumulated depreciation
and amortization. Depreciation is computed on the straight-line method over
the  estimated  useful life of the asset. Amortization is computed  on  the
straight-line method over the useful life of leasehold improvements or  the
remaining term of the lease, whichever is shorter.

(f) Other real estate owned --
Other  real  estate owned, acquired through direct foreclosure or  deed  in
lieu  of  foreclosure,  is recorded at the lower of  the  loan  balance  or
estimated fair market value. When a property is acquired, any excess of the
loan  balance  over  the  estimated fair market value  is  charged  to  the
allowance  for loan losses.  Subsequently, the assets are recorded  at  the
lower  of  the  new  cost basis at foreclosure or fair  market  value  less
estimated selling expenses. Subsequent write-downs, if any, are included in
other operating expenses in the period in which they become known. Gains or
losses  on sales are recorded in conformity with standards which  apply  to
accounting  for  sales  of real estate. Other real  estate  owned,  net  of
reserves,  amounted to $0  at December 31, 1994, and $920 at  December  31,
1993.


In substance foreclosures ("ISF") are included in the loan category and are
carried  at  the lower of cost or estimated net realizable  value.  When  a
property  is classified ISF, any excess of the loan balance over market  or
the  estimated  net realizable value is charged to the allowance  for  loan
losses.  Expenses related to these assets are included in  other  operating
expenses   in  the  period  in  which  they  are  incurred.   In  substance
foreclosures were $0 at December 31, 1994, and $1.0 million at December 31,
1993.

(g) Interest Rate Derivatives --

Amounts  receivable or payable under derivative financial instruments  used
to  manage interest rate risks arising from the Bank's financial assets and
financial  liabilities are recognized as interest income or expense  unless
the  instrument  qualifies  for  hedge accounting.   Gains  and  losses  on
qualifying  hedges of existing assets or liabilities are  included  in  the
carrying  amounts  of  those  assets  or  liabilities  and  are  ultimately
recognized  in income as part of those carrying amounts.  Gains and  losses
on early terminations of derivatives are included in the carrying amount of
the  related  loans  or  debt and amortized as yield adjustments  over  the
remaining terms of the loans or debt.

Fees  received  in connection with loan commitments are deferred  in  other
liabilities  until  the loan is advanced and are then recognized  over  the
term  of the loan as an adjustment of the yield.  Fees on commitments  that
expire  unused are recognized in fees and commission revenue at expiration.
Fees received for guarantees are recognized as fee revenue over the term of
the guarantees.

(h) Income taxes --
As  discussed  in Note 8, effective January 1, 1993, the Bank  adopted  the
Statement  of  Financial  Accounting Standards  No.  109  (SFAS  No.  109),
"Accounting for Income Taxes."  Under SFAS No. 109, deferred tax assets  or
liabilities  are  computed based on the difference  between  the  financial
statement and income tax basis of assets and liabilities using the  enacted
marginal  tax rate.  Deferred income tax expenses or credits are  based  on
the  changes  in  the asset or liability from period to period.   Prior  to
January  1, 1993, the deferred income tax expenses or credits were recorded
to reflect 
<PAGE>43
the tax consequences of timing differences between the recording
of income and expenses for financial reporting purposes and for purposes of
filing  federal income tax returns at income tax rates in effect  when  the
difference arose.


(i) Earnings per share (amounts in whole numbers) --
Earnings  per  share are computed based on the weighted average  number  of
shares and common stock equivalents outstanding during each year (4,593,103
in  1994, 4,489,861 in 1993, and 4,317,913 in 1992), retroactively restated
for  stock dividends and stock splits. Common stock equivalents include the
number  of  shares  issuable  on the exercise of  outstanding  options  and
warrants  reduced  by the number of shares that could have  been  purchased
with  the  proceeds from the exercise of the options and warrants plus  any
tax benefits, based on the average price of common stock.

(j) Statement of cash flows--
The  Company presents its cash flows using the indirect method and  reports
certain  cash  receipts  and  payments  arising  from  customer  loans  and
deposits, and deposits placed with other financial institutions  on  a  net
basis.   For  purposes of reporting cash flows, cash and  cash  equivalents
include cash and due from banks and federal funds sold.  Generally, federal
funds are sold for one-day periods.

(k) Post-retirement benefits--
The   Company  provides  no  post-retirement  benefits.  Accordingly,   the
accounting  prescribed by Statement of Financial Accounting  Standards  No.
106  "Accounting  for  Post-Retirement  Benefits"  has  no  effect  on  the
Company's consolidated financial statements.


(l) Reclassifications --
Certain  amounts have been reclassified in the prior years  to  conform  to
classifications followed in 1994.
<PAGE>44
2. Average Federal Reserve balances --

The  average cash reserve balances required to be maintained at the Federal
Reserve Bank were approximately $6.0 million and $8.7 million for the years
ended December 31, 1994 and 1993, respectively.

<TABLE>
<CAPTION>
3. Investment portfolio --

A  summary of the investment portfolio at December 31, 1994 and 1993, is as
follows:

                                                             Gross         Gross              
                                              Book        Unrealized     Unrealized     Market
                                             Value           Gains        Losses         Value
1994                                                                                          
<S>                                          <C>               <S>      <C>            <C>
U.S. Treasury securities                     $67,140           ---      $(2,535)       $64,605
U.S. Government agency securities                105           ---           ---           105
State and municipal bonds                        750             9           ---           759
Mortgage-backed securities                     5,725           ---         (204)         5,521
Federal Reserve Bank stock                       433           ---           ---           433
Total investment portfolio                   $74,153            $9      $(2,739)       $71,423
                                                                                              
1993                                                                                          
U.S. Treasury securities                     $57,822           $80      $  (259)       $57,643
U.S. Government agency securities             29,029           ---           ---        29,029
State and municipal bonds                        750            34           ---           784
Mortgage-backed securities                       ---           ---           ---           ---
Federal Reserve Bank stock                       433           ---           ---           433
Total investment portfolio                   $88,034          $114        $(259)       $87,889
</TABLE>

Investments  with a book value of $29,200 and $27,093 were  pledged  as  of
December 31, 1994 and 1993, respectively, to secure court deposits and  for
other  purposes as required or permitted by law.  Included in  interest  on
investments in 1994, 1993, and 1992, is $19, $33, and $43, respectively, of
interest from tax-exempt securities.

Actual  maturities may differ from contractual maturities  because  issuers
may  have the right to call or prepay obligations with or without  call  or
prepayment penalties.
<PAGE>45
<TABLE>
<CAPTION>
The book and market value of Investment securities as of December 31, 1994,
by maturity, are shown below.

                                             Book                    Market
                                             Value       Yield       Value
<S>                                      <C>              <C>      <C>
Due in one year or less                  $ 18,973         4.4%     $ 18,752
Due after one through five years           48,272          5.2       45,958
Due after five years                        1,183          7.1        1,192
Mortgage-backed securities                  5,725          6.9        5,521
                                         $ 74,153                  $ 71,423
</TABLE>

At December 31, 1994 and 1993, there were no Securities Available For Sale.

Proceeds  from  the  sales and maturities of debt securities  during  1994,
1993, and 1992 were $ 54,259, $78,545, and $93,986, respectively.  Gains of
$0,  $77,  and  $755 were realized on those transactions.   There  were  no
realized losses on sales in 1994, 1993, and 1992.

<TABLE>
<CAPTION>
4. Loans --
The  loan  portfolio, net of unamortized deferred fees of $652 at  December
31, 1994, and $492 at December 31, 1993, consisted of the following:


                                                  December 31,
                                               1994         1993
<S>                                        <C>          <C>
Commercial and industrial loans            $169,413     $120,513
Real estate loans -- held for sale                0       10,426
Real estate loans -- mortgages                4,773        8,496
Real estate loans -- construction               416        1,226
Gross Loans                                 174,602      140,661
Less - Allowance for loan losses            (7,427)      (6,513)
Net loans                                  $167,17      $134,148
</TABLE>

Total  non-performing loans were $36 and $1,378 at December  31,  1994  and
1993,  respectively. This includes in substance foreclosures  of  $  0  and
$1,000,  at  December  31, 1994 and 1993, respectively.   Interest  income,
which  would  have  been recognized had non-accrual loans  and  insubstance
foreclosures  been current, amounted to $6, $469, and $780, in 1994,  1993,
and  1992,  respectively.  No interest income has  been  reported  on  non-
accrual loans for the years 1994, 1993, or 1992.

<TABLE>
<CAPTION>
An analysis of the activity in the allowance for loan losses is as follows:

                                                     1994            1993            1992
<S>                                               <C>            <C>            <C>
Balance, beginning of period                    $    6,513        $ 12,986       $  12,367
Loans charged off                                  (1,413)        (10,749)        (17,800)
Recoveries on loans previously charged off           2,327           3,826           1,329
Provision for loan losses                                0             450          17,090
Balance, end of period                           $   7,427        $  6,513        $ 12,986
</TABLE>
<PAGE>46
5.  Loans to related parties --

There  were no loans to directors and their affiliates  for the years ended
1994 and 1993.
<TABLE>
<CAPTION>
6.  Premises and equipment --
Book value of premises and equipment is as following.

                                                          December 31,
                                                                           
                                                          1994        1993
<S>                                                      <C>         <C>
Furniture, fixtures and equipment                        $3,796      $3,382
Leasehold improvements                                      690         608
Cost                                                      4,486       3,990
Less - accumulated depreciation and amortization          3,490       3,066
Net Book Value                                           $  996      $  924
</TABLE>

The Bank leases facilities under renewable operating leases. Rental expense
for  premises included in occupancy expenses were $741 in 1994,  $1,133  in
1993,  and $1,011 in 1992. As of December 31, 1993, the approximate  future
lease payable under the lease commitments is as follows:
<TABLE>
<CAPTION>
                                                
Year ended December 31, --                      
<S>                                         <C>
1995                                        $830
1996                                         737
1997                                         720
1998                                         720
1999                                         720
2000                                         180
Thereafter                                     0

                                          $3,907
</TABLE>
<PAGE>47                                                
                                              


7.  Disclosures about Fair Value of Financial Instruments

Financial  instruments  are  defined as  cash,  evidence  of  an  ownership
interest  in  an  entity  or  a  contract  that  both  imposes  contractual
obligations and rights to exchange cash, and/or other financial instruments
on the parties to the transaction.

For  cash  and  cash  equivalents, investments,  floating  rate  loans  and
deposits  with  no  contractual  maturity  date,  the  carrying  value   is
considered  a reasonable estimate of fair value.  Where active  and  liquid
markets  exist, fair value indications per individual trading unit  can  be
obtained.  A modeling tool which calculated discounted cash flows was  used
to  estimate fair value for other  financial instruments.  The  model  used
discount rates that included current market rates adjusted for approximated
credit  risk,  operating  costs and interest  rate  risk  inherent  in  the
instruments.  The net book value and fair value of financial instruments as
of December 31, 1994, and 1993, were as follows:
<TABLE>
<CAPTION>
                                                      December   31,   1994
                                                                                  December 31, 1993
                                      Book Value,         Estimated           Book Value,    Estimated 
                                         Net              Fair Value             Net        Fair Value 
                                                                                                 
                                                                                                    
<S>                                  <C>                   <C>                  <C>         <C>
Cash & Due From Banks                $  35,397             $35,397              $18,440     $18,440
Federal Funds Sold                      20,000              20,000               28,000      28,000
Securities                              74,153              71,423               88,034      87,887
Loans                                  167,175             175,023              134,148     143,402
Deposit Liabilities                    264,181             264,181              238,928     238,928
Other Borrowed Money                     3,794               3,794                6,698       6,698
Off Balance Sheet Items                  ----                 ---                  ----        ----
Core Deposit Intangible                  ----               22,527                 ----      10,200
</TABLE>
      
                                               
                                                            

Estimations  of  fair  value  of  financial  instruments  are  subject   to
significant estimate because active and liquid markets do not exist  for  a
majority  of  them.   The estimates pertain to financial  conditions,  risk
characteristics, expected future losses, and market interest levels,  among
other factors, and if changed could have a significant impact on them.  The
resulting   presentations  of  estimated  fair  value  is  not  necessarily
indicative  of  the  value realizable in an actual  exchange  of  financial
instruments.

8.  Income taxes -

The  Bank  changed its method of accounting for income taxes on January  1,
1993, and adopted Statement of Financial Accounting Standards No. 109 (SFAS
No.  109), "Accounting for Income Taxes."  SFAS No. 109 requires  an  asset
and  liability approach for financial accounting and reporting  for  income
taxes,  and  changes  the criteria for the recognition and  measurement  of
deferred   tax  assets  and  liabilities,  including  net  operating   loss
carryforwards.
<PAGE>48



The  effect on the Bank of adopting SFAS No. 109 was the recognition  of  a
deferred  tax  asset, which was offset by deferred tax  liabilities  and  a
valuation  allowance,  with  no resulting  change  in  net  assets  to  the
financial  position  of the Bank.  As of December 31, 1994  and  1993,  the
temporary differences which give rise to a significant portion of  deferred
tax assets and liabilities are as follows:


<TABLE>
<CAPTION>
                                                     
                                                    
                                                        December 31,   December 31,   
                                                            1994          1993
<S>                                                      <C>            <C>
Allowance for loan losses                                $  3,348       $2,742
Deferred loan fees                                            294          221
Depreciation                                                  196           83
Other expense accruals                                      1,631          646
State loss carryforward                                         0          395

Amortization of mortgage servicing asset                        0            0
State tax expense                                           (353)        (428)
Other                                                         (1)            4
Valuation allowance                                       (1,404)      (1,132)
Net deferred tax asset                                 $    3,711       $2,531
</TABLE>
                                                         
<TABLE>
<CAPTION>
The provisions (benefits) for income taxes consisted of the following:


                      1994               1993               1992
Current -                                                                                    

  <S>               <C>                   <C>             <C>
  Federal            $   2876              $(89)           $(1,415)
  State                   284                  2               --
                        3,160               (87)            (1,415)
Deferred -                                                                                   
  Federal              (1,404)              1,268            (2,750)
  State                   224                 242              (104)
                       (1,180)              1,510            (2,854)
                        $1,980             $1,423           $(4,269)
</TABLE>
<PAGE>49


  

  

The  provisions  (benefits)  for  income  taxes  varied  from  the  Federal
statutory rate of 34% for 1993, 1992, and 1991, for the following reasons:
<TABLE>
<CAPTION>

                                                                          1992
                                                      1994                         1993
                                                Amount       Rate       Amount      Rate        Amount      Rate


<S>                                             <C>          <C>        <C>        <C>         <C>          <C>
Provisions (benefit) for income at                                                                
statutory rate                                  $1,548       34.0%      $1,198     34.0 %      $(4,236)     (34.0)%
Interest on state and municipal bonds                                                   
and other tax exempt                                                                
transactions                                      (25)       (.5%)        (25)     (.7) %          (15)     (0.1) %
State franchise taxes, net of federal                                                                            
income tax benefit                                 335        7.3%         256      7.3 %         (103)     (0.9) %
Other, net                                         122        2.7%         (6)     (0.2) %           85     (0.7) %
                                                $1,980        43.5%     $1,423      40.4 %     $(4,269)    (34.3) %
</TABLE>
At   December  31,  1993,  the  Company  had  a  California  Franchise  Tax
carryforward  of $1.9 million, with the entire operating loss  carryforward
being utilized in 1994.






9.  Shareholders' Equity -

The  Company has three employee stock option plans. The plans  authorize
the  issuance  of up to 400,075, 350,000, and 180,000 shares  of  common
stock,  and  expire in 1993, 1995, and 2003, respectively.  Options  are
granted  at a price not less than the fair market value of the stock  at
the  date  of  grant. Options under these plans expire up to  ten  years
after  the  date of grant. The options granted under the 1983  plan  are
incentive  stock options, as defined in the Internal Revenue  Code.  The
options  granted  under  the  1985 plan can be  either  incentive  stock
options or non-qualified options. There is a $100,000 limitation on  the
value  of  the  stock covered by incentive stock options  which  may  be
granted  or  become  exercisable in any calendar year.  Any  options  in
excess of this amount must be non-qualified options.

In  1987,  a  special stock option plan was approved that is limited  to
directors of the Company and provides for the issuance of 120,960 shares
of  common  stock. The plan expires in 1997. Options granted  under  the
plan  are  non-qualified stock options. Each of  the  directors  of  the
Company,  at  the  time  the  special stock option  plan  was  approved,
received  stock  options to purchase 15,120 shares at $5.78  per  share,
which  was in excess of the then prevailing market price. Options expire
10  years  after  the  date  of grant. There are  no  remaining  options
available for grant under the 1987 special stock plan.


In  1994,  a  non-employee director stock option  plan  was  approved  that
provides  for  the issuance of 200,000 shares of common  stock.   The  plan
expires  in  2004.  Options granted under the plan are non-qualified  stock
options.   During 1994, options were granted to purchase 27,500  shares  at
$6.25  per share, which was equal to the market price at the date of grant.
Options expire 10 years from the date of grant.
<PAGE>50








<TABLE>
<CAPTION>
The following information is presented concerning the stock option plans
as of December 31, 1994:

                                        Shares       Range of      Number of
                                    Subject to       Exercise         Shares
                                        Option         Prices    Exercisable
<S>                                   <C>            <C>             <C>
Plan Expiring May 10, 1993                                                  
Non-qualified stock options             49,030          $5.00         19,612
Plan Expiring October 22, 1995                                              
Non-qualified stock options            248,440       $4.75 -$15.21    79,956
Plan Expiring December 17, 2003                                             
Non-qualified stock options            258,000          $6.63              0
Special Stock Option:                                                       
Non-qualified stock options             45,360          $5.78         45,360
Plan Expiring April 27, 2004                                         
Non-qualified stock options             27,500           6.25              0
</TABLE>

During  1994,  no  incentive stock options  under  the  1983  plan  were
exercised and 1,000 non-qualified stock options under the 1985 plan were
exercised at $4.75 per share.

In 1984, certain members of the Board of Directors were granted warrants
to  purchase  up to 360,067 shares of common stock at $4.17  per  share,
primarily  for guaranteeing a capital note issued by the Company.  These
warrants became exercisable when the capital note was paid off in  1987,
therefore  all outstanding warrants are currently exercisable.    During
1994  warrants for 57,012 shares were exercised.  In 1994,  warrants  to
purchase 7,500 shares of common stock at the fair market value  at  date
of  grant of $7.00 per share were issued to the former chairman  of  the
board.

The  stock  options  and  warrants have been retroactively  adjusted  to
reflect stock splits and stock dividends.

10.  Financial instruments with off-balance sheet risk and commitments  and
contingencies --

The  consolidated  statements  of financial  condition  do  not  reflect
various commitments relating to financial instruments which are used  in
the  normal course of business. Management does not anticipate that  the
settlement  of these financial instruments will have a material  adverse
effect  on  the  Bank's  financial position. These  instruments  include
commitments to extend credit, standby and commercial letters of  credit,
and interest rate floor and swap agreements.

These  financial instruments carry various degrees of credit and  market
risk.  Credit risk is defined as the possibility that a loss  may  occur
from  the failure of another party to perform according to the terms  of
the  contract.  Market risk is the possibility that  future  changes  in
market prices may make a financial instrument less valuable.


The  Bank  primarily grants commercial and real estate loan  commitments
with  variable rates of interest and maturities of one year or  less  to
customers  in the greater Los Angeles area. The contractual  amounts  of
commitments  to  extend  credit and standby and  commercial  letters  of
credit  represent  the  amount  of  credit  risk.  Since  many  of   the
commitments  and letters of credit are expected to expire without  being
drawn, the contractual amounts do not necessarily represent future  cash
requirements. For interest rate floor and swap agreements, the  notional
amounts do not represent exposure to credit loss.



Commitments  to extend credit are legally binding loan commitments  with
set  expiration  dates.  They are intended to be disbursed,  subject  to
certain conditions, upon request of the borrower. The Bank evaluates the
creditworthiness of each customer. The amount of collateral obtained, if
deemed necessary by the Bank upon the extension of credit, is based upon
management's  evaluation.  Collateral  held  varies,  but  may   include
securities,   accounts   receivable,   inventory,   personal   property,
equipment, and income-producing commercial or residential property.

Standby  letters of credit are provided to customers to guarantee  their
performance, generally in the production of goods and services or  under
contractual  commitments in the financial markets.  Standby  letters  of
credit generally have terms of up to one year.
<PAGE>51

Commercial  letters  of  credit are issued to  customers  to  facilitate
foreign  and domestic trade transactions.  They represent a substitution
of  the Bank's credit for the customer's credit.  Such letters of credit
are  generally  short  term  in nature and  are  collateralized  by  the
merchandise covered by the transaction.  At December 31, 1994  and  1993
there  were  $1.5  million and $.5million outstanding,  respectively.
These  amounts  reduce the availability under the applicable  customer's
loan facility.

Interest  rate  swaps and floors may be created to hedge certain  assets
and  liabilities  of  the  Bank. These transactions  involve  either  an
exchange  of fixed or floating rate payment obligations on an underlying
notional  amount.  In the case of a rate floor, there  is  a  guaranteed
payment  of a rate differential on a notional amount, should a  specific
market rate fall below a specific agreed upon level. Credit risk related
to  interest rate swaps is limited to the interest receivable  from  the
counterparty less the interest owed that party or, in the case  of  rate
floors,  to interest receivable on the differential between the specific
rate  contracted in the floor agreement and actual rates  in  effect  at
various settlement dates. Market risk fluctuates with interest rates.
<PAGE>52





<TABLE>
<CAPTION>


The  following is a summary of various financial instruments  with  off-
balance sheet risk at December 31,1994 and 1993:


December 31,
Amounts in millions of dollars               1994         1993
                                                              
<S>                                        <C>         <C> 
Standby letters of credit                  $    7       $    3
Undisbursed loans                              69           48
Interest rate floor agreements                  0            1
Interest rate swap agreements*                  0            0
*Notional amounts
</TABLE>

In  response  to  continued economic declines and anticipating  interest
rate  declines,  the Bank entered into an interest rate  swap  agreement
effective  October 8, 1991, for  $100 million. Terms of  this  agreement
were that the Bank would receive a fixed rate of 8.18% over two years in
exchange  for paying the average prime rate. Accrued benefits from  this
transaction   amounted  to  $1,726  and  $1,927  in  1993,   and   1992,
respectively, and are included in interest income. At December 31, 1992,
the  market  value of this instrument was $ 1.7 million, net of  accrued
interest.  Amounts due the Bank or counterparty were settled  quarterly.
This agreement expired on October 8, 1993.

In  the  normal course of business, the Company occasionally  becomes  a
party to litigation.  See footnote 13.

11. Other operating expenses --
<TABLE>
<CAPTION>
Other operating expenses included the following:

                                                    1994        1993         1992
<S>                                                 <C>         <C>          <C>
Promotional expenses                                $264        $393         $494
Data processing for customers                        737         920        3,030
Director and advisory fees                           107         146          233
Legal fees                                           455       1,370        1,065
Messenger services                                   408         583          746
Other data processing fees                           301         455          468
Regulatory assessments                               568         946        1,011
Expenses for other real estate owned                  22         234        2,737
Amortization of mortgage servicing rights             15         983        1,504
Occupancy expense                                    966       1,333        1,447
Reserve for branch relocation                         58         447       ------
Other                                              3,566       5,860        4,023
Total operating expenses                          $7,467     $13,670      $16,758
</TABLE>
<PAGE>53
<TABLE>
<CAPTION>
12.  Condensed financial information of CU Bancorp --

At  December 31, 1994 and 1993, the condensed unconsolidated balance sheets
of the Company are as follows:



                                                            
                                                      December 31,
                                                        1994        1993

<S>                                                 <C>          <C>
Balance Sheets                                                          
Cash                                                $    426       $ 343
Prepaid expenses                                           0           0
Investment in California United Bank N.A.             29,507      26,720
Total assets                                         $29,933    $ 27,063
Other liabilities                                    $   189    $     73
Shareholders' equity                                  29,744      26,990
Total liabilities and shareholders' equity           $29,933    $ 27,063
</TABLE>

<TABLE>
<CAPTION>
For  the  years  ended  December 31, 1994, 1993, and  1992,  the  condensed
unconsolidated statements of income of the Company are as follows:
                                                     December 31,
                                                                             
                                                 1994          1993          1992
  <S>                                         <C>          <C>          <C>
Statements of Income
  Equity in earnings/(loss) of the Bank        $2,785       $ 2,265      $(7,986)
  Operating expenses                              221           167           204
      Interest Income                               9             0             0
     Net income/(loss)                         $2,573       $ 2,098      $(8,190)
</TABLE>

Under  National banking law, the Bank is limited in its ability to  declare
dividends  to  the  Company to the total of its net income  for  the  year,
combined with its retained net income for the preceding two years less  any
required  transfers to surplus.  The effect of this law is to preclude  the
bank  from declaring any dividends at December 31, 1994 and 1993  Dividends
paid  by the Bank during 1991 amounted to $920.  No dividends were declared
in 1994 or 1993, consistent with the Bank's supervisory agreements.




13.  Legal Matters

In the normal course of business the Bank occasionally becomes a party to
litigation. In the opinion of management, based upon consultation with
legal counsel, the Bank believes that pending or threatened litigation
involving the Bank will have no adverse material effect upon its financial
condition, or results of operations.

The Bank is a defendant in multiple lawsuits related to the failure of two
real estate investment companies, Property Mortgage Company, Inc., ("PMC")
and S.L.G.H., Inc. ("SLGH"). The lawsuits, consist of a federal action by
investors in PMC and SLGH (the "Federal Investor Action"), at least three
state court actions by groups of Investors (the "State Investor Actions"),
and an action filed by the Resolution Agent for the combined and
reorganized bankruptcy estate of PMC and SLGH (the "Neilson" Action).  An
additional action was filed by an individual investor and his related
pension and profit sharing plans (the "Individual Investor Action").
<PAGE>54


Other defendants in these multiple actions and in related actions include
financial institutions, title companies, professionals, business entities
and individuals, including the principals of PMC and SLGH.  The Bank was a
depository bank for PMC, SLGH and related companies and was a lender to
certain principals of PMC and SLGH ("Individual Loans").

Plaintiffs allege that PMC/SLGH was or purported to be engaged in the
business of raising money from investors by the sale and issuance of
interests in loans evidenced by promissory notes secured by real property.
Plaintiffs allege that false representations were made, and the investment
merely constituted a "Ponzi" scheme.  Other charges relate to the Bank's
conduct with regard to the depository accounts, the lending relationship
with the principals and certain collateral taken , pledged by PMC and SLGH
in conjunction with the Individual Loans. The lawsuits allege inter alia
violations of federal and state securities laws, fraud, negligence, breach
of fiduciary duty, and conversion as well as conspiracy and aiding and
abetting counts with regard to these violations.  The Bank denies the
allegations of wrongdoing.

Damages in excess of $100 million have been alleged, and compensatory and
punitive damages have been sought generally against all defendants,
although no specific damages have been prayed for with regard to the Bank,
nor has there been any apportioning of liability among defendants or
attributable to the various claims asserted.  A former officer and director
of the Bank has also been named as a defendant.  The Bank and the named
officer/director have notified the Bank's insurance carriers of the various
lawsuits.

During 1994, the Court granted the Bank's motion for summary judgment in
the Individual Investor Action.   An appeal of that Order was filed by the
plaintiffs. The plaintiff in the Individual Investor Action will be a member
of the settling class and in connection with the settlement discussed below
that appeal will be dismissed.

The Bank has entered into a settlement agreement with the representatives
of the various plaintiffs, which, when consummated,  will dismiss all of
the above referenced cases, with prejudice, against the Bank, its officers
and directors, with the exception of the officer/director previously named.
The settlement is subject to the appropriate court approvals which have now
been received.  In connection with the settlement, the Bank will release its
securityinterest in certain disputed collateral and cash proceeds thereof,
which the Bank received from PMC, SLGH, or the principals, in connection with
the Individual Loans.  This collateral has been a subject of dispute in the
Neilson Action, with both the Bank and the representatives of PMC/SLGH
asserting the right to such collateral.  All the Individual Loans have
been chargedoff, previously.  The Bank will also make a cash payment to
the Plaintiffs in connection with the settlement.  In connection with the
settlement the Bank will assign its rights, if any, under various insurance
policies, to the Plaintiffs.  The settlement does not resolve the claims
asserted against the officer/director.

The settlement has been approved by the Federal District Court and the
Federal Bankruptcy Court.  While one party to these matters filed an appeal
to the approval by the courts, they have indicated that they will dismiss
such appeal, which would allow the settlement to be effectuated.  Based
upon advice of counsel, the Bank believes that the possibility of the
settlement not being finalized is remote.  The Bank is still providing a
defense to its former director/officer who retains his rights of indemnity,
if any, agiant the Bank arising out of his status as a former employee.
At this time, the only viable claims which remain against the former
director/employee are claims of negligence in connection with certain 
depository relationships with PMC/SLGH.  While the Bank's Director and 
Officer Liability Insurer has not acknowledged coverage of any potential
judgment or cost of defense, the Insurer is on notice of the action and has
participated in various aspects of the case.


14.  Regulatory Matters

On November 2, 1993, the Office of the Comptroller of the Currency ("OCC"),
after completion of their annual examination of the Bank, terminated the
Formal Agreement entered into in June, 1992. In December 1993, the Fed
terminated the Memo of Understanding entered into in August, 1992. The
Formal Agreement had been entered into in June 1992 and required the
implementation of certain policies and procedures for the operation of the
Bank to improve lending operations and management of the loan portfolio.
The Memorandum of Understanding was executed in August 1992.
<PAGE>55




Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURES

          None.
<PAGE>56
PART III


Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

          Except as hereinafter noted, the information concerning directors
and  executive officers of the Company will be filed pursuant to Regulation
14A within 120 days after the end of the last fiscal year.  For information
concerning the executive officers of the Company, see Item 4 (A) "EXECUTIVE
OFFICERS OF THE COMPANY".

Item 11.  EXECUTIVE COMPENSATION

           Information  concerning  executive compensation  will  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 security ownership of certain  beneficial
owners  and management will be filed pursuant to Regulation 14A within  120
days after the end of the fiscal year.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED MATTERS

           Information concerning certain relationships and related matters
will  be filed pursuant to Regulation 14A within 120 days after the end  of
the fiscal year.




PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS ON
          FORM 8-K



Page
10.  Material Contracts                                                  Page

10.1       CU  Bancorp 1994 Non-Employee Director Stock  Option  Plan      61

10.2       CU  Bancorp  1993 Non Employee Director  Stock   Agreement      67
       
10.3       Mortgage     Servicing     Purchase      Agreement              72

21.  Subsidiaries of Registrant                                            81

<PAGE>57







SIGNATURES

        Pursuant  to  the  requirements of  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.

Date:  March 28, 1995                 C U  BANCORP



                                STEPHEN G. CARPENTER
                                By
                                  Stephen G. Carpenter
                                  President and Chief
                                  Executive Officer

                                PATRICK HARTMAN
                                By
                                  Patrick Hartman
                                  Chief Financial Officer
<PAGE>58

       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

KENNETH BERNSTEIN               Director              March 28, 1995

_________________
Kenneth Bernstein


STEPHEN G. CARPENTER            Director,             March 28, 1995
                                President/                                 
                                Chief Executive                   
Stephen G. Carpenter            Officer

                                   
                                   
RICHARD CLOSE

                                Director              March 28, 1995
Richard H. Close                Secretary



PAUL W. GLASS

                                Director              March 28,1995
Paul W. Glass



M. DAVID NATHANSON

                                Director              March 28, 1995
M. David Nathanson


RONALD  S. PARKER               Director              March 28, 1995

____________________
Ronald S. Parker


DAVID I. RAINER

___________________             Director              March 28, 1995
David I. Rainer


Supplemental  Information to be Furnished with Reports  Filed  Pursuant  to
Section  15  (d)  of  the  Act  by Registrant  Which  Have  Not  Registered
Securities Pursuant to Section 12 of the Act.
    The  proxy  statement  with  respect  to  the  annual  meeting  of  the
shareholders shall be furnished to shareholder subsequent to the filing  of
this  Form 10-K and shall also be furnished to the Securities and  Exchange
Commission.
<PAGE>59
                                     



                                    
INDEX TO EXHIBITS


                                                                           Page
10.  Material Contracts
     10.1    CU Bancorp 1994 Non-Employee Director Stock Option Plan         61

     10.2       CU  Bancorp  1993 Non Employee Director  Stock   Agreement   67

     10.3      Mortgage     Servicing     Purchase      Agreement            72



21.  Subsidiaries of the Registrant                                          81

<PAGE> 60

Exhibit 10.1
                                CU BANCORP
               1994 NON-EMPLOYEE DIRECTOR STOCK OPTION PLAN

                          Adopted April 27, 1994

               Approved by the Shareholders on July 7, 1994

          1.   PURPOSE.

               (a)  The purpose of the CU Bancorp 1994 Non-Employee
Director Stock Option Plan (the "1994 Non-Employee Director Plan") is to
strengthen CU Bancorp (the "Company") by providing to non-employee
directors (the "Non-Employee Directors") added independence, incentives for
high levels of performance and to encourage stock ownership in the Company.
The 1994 Non-Employee Director Plan seeks to accomplish these goals by
providing a means whereby the Non-Employee Directors of the Company may be
given an opportunity to purchase by way of option common stock of the
Company.

               (b)  The Company, by means of the 1994 Non-Employee Director
Plan, seeks to secure and retain the services of such Non-Employee
Directors of the Company and to provide incentives for such persons to
exert maximum efforts for the success of the Company.

               (c)  The Company intends that the options issued under the
1994 Non-Employee Director Plan shall be options which do not qualify as
"incentive stock options" as that term is used in Section 422 of the
Internal Revenue Code, as amended (the "Code") ("non-qualified options").

          2.   ADMINISTRATION.

               (a)  The 1994 Non-Employee Director Plan shall be
administered by a committee (the "Committee") designated by the Board of
Directors of the Company (the "Board"), which shall be composed of not
fewer than two (2) members of the Board.  All of the members of the
Committee shall be "disinterested persons" as provided in
Rule 16b-3(c)(2)(i) promulgated pursuant to the Securities Exchange Act of
1934, as amended (the "1934 Act").  The Committee shall have, in connection
with the administration of the 1994 Non-Employee Director Plan, the powers
set forth in subparagraph 2(b), subject, however, to such resolutions, not
inconsistent with the provisions of the 1994 Non-Employee Director Plan, as
may be adopted from time to time by the Board.  Any action of the Committee
with respect to administration of the 1994 Non-Employee Director Plan shall
be taken pursuant to a majority vote or to the unanimous written consent of
its members.

               (b)  The Committee shall have the power, subject to, and
within the limitations of, the express provisions of the 1994 Non-Employee
Director Plan:
                         (i)  To construe and interpret the 1994 Non-
Employee Director Plan and the options granted under it, to construe and
interpret any conditions or restrictions imposed on stock acquired pursuant
to the exercise of an option, to define the terms used herein, and to
establish, amend and revoke rules and regulations for its administration.
The Committee, in the exercise of this power, may correct any defect,
omission or inconsistency in the 1994 Non-Employee Director Plan or in any
option agreement in a manner and to the extent it shall deem necessary or
expedient to make the 1994 Non-Employee Director Plan fully effective.

                         (ii)  Generally, to exercise such powers and to
perform such acts as it deems necessary or expedient to promote the best
interests of the Company.

               (c)  The Committee shall comply with the provisions of
Rule 16b-3 promulgated pursuant to the 1934 Act, as in effect from time to
time, to the extent applicable to the 1994 Non-Employee Director Plan.

               (d)  The determinations of the Committee on matters referred
to in this paragraph 2 shall be final and conclusive.
<PAGE> 61
          3.   SHARES SUBJECT TO THE 1994 NON-EMPLOYEE DIRECTOR PLAN.

          Subject to the provisions of paragraph 8 relating to adjustments
upon changes in stock, the stock that may be offered pursuant to options
granted under the 1994 Non-Employee Director Plan shall not exceed the
aggregate of 200,000 shares of the Company's common stock.  If any option
granted under the 1994 Non-Employee Director Plan shall for any reason
expire, be cancelled or otherwise terminate without having been exercised
in full, the stock not purchased under such option shall again become
available for the 1994 Non-Employee Director Plan.

          4.   ELIGIBILITY AND OPTION PROVISIONS.

          Options to Non-Employee Directors shall be granted, without any
further action on the part of the Committee, and as part of formula awards
as defined in Rule 16b-3(c) only upon the following terms and conditions:

               (a)  Each such person who is a director of the Company on
the Effective Date (as defined in paragraph 12) shall receive non-qualified
options to acquire 5,000 shares of stock of the Company, subject to
adjustment as provided in paragraph 8 hereof, on the Effective Date, and
such options shall be deemed to have been granted on the Effective Date.
The Chairman of the Board on the Effective Date shall receive options to
purchase an additional  2,500 shares of the Company's Common Stock.

               (b)  Subject to the availability of shares under the 1994
Non-Employee Director Plan, each such person who is a director of the
Company on a date which is in each year of the 1994 Non-Employee Director
Plan (commencing in 1995), one day following the Annual Meeting of
Shareholders for such year (the "Annual Grant Date"), shall receive non-
qualified options to acquire 5,000 shares of stock of the Company, subject
to adjustment as provided in paragraph 8 hereof,  on such date, and such
options shall be deemed to have been granted on such date.  However, in the
event that the shares available under the 1994 Non-Employee Director Plan
are insufficient to make any such grant in full, all grants made under
subparagraphs 4(b) or (c) on such date shall be prorated.  Only one meeting
during any calendar year may be designated as the Annual Meeting of
Shareholders, and to the event that more than one meeting is so designated,
the earliest during such calendar year shall be considered the Annual
Meeting of Shareholders for purposes of the 1994 Non-Employee Director
Plan.

               (c)  In addition to the grants described in
subparagraph 4(b) and subject to the availability of shares under the 1994
Non-Employee Director Plan, the Chairman of the Board of the Company on the
Annual Grant Date shall receive non-qualified options to acquire 2,500
shares of stock of the Company, subject to adjustment as provided in
paragraph 8 hereof, on such Annual Grant Date, and such options shall be
deemed to have been granted on such anniversary date; provided, however,
that in the event the shares available under the 1994 Non-Employee Director
Plan are insufficient to make any such grant in full, all grants made under
subparagraphs 4(b) or (c) on such date shall be prorated.



               (d)  None of the options will be exercisable until the March
31 next following the date of grant.  Each option shall become exercisable
in the following four cumulative annual installments:  25% on the first
March 31 following the date of grant; an additional 25% on the second March
31 following the date of grant;  an additional 25% on the third March 31
following the date of grant; and the last 25% on the fourth March 31
following the date of grant.  From time to time during each of such
installment periods, the option may be exercised with respect to some or
all of the shares allotted to that period, and/or with respect to some or
all of the shares allotted to any prior period as to which the option was
not fully exercised.  During the remainder of the term of the option (if
its term extends beyond the end of the installment periods), the option may
be exercised from time to time with respect to any shares then remaining
subject to the option.  The provisions of this subparagraph 4(d) are
subject to any option provisions governing the minimum number of shares as
to which an option may be exercised.

               (e)  Subject to earlier termination as provided elsewhere in
the 1994 Non-Employee Director Plan, each option shall expire ten (10)
years from the date the option was granted.




<PAGE> 62






               (f)  The exercise price of each option shall be equal to one
hundred  percent (100%) of the fair market value of the stock subject to
the option on the date the option is granted, which
shall be the closing price for the stock of the Company on the date of such
grant or if the date of such grant is not a trading day, the first
immediately preceding trading day.  The closing price for any day shall be
the last reported sale price regular way or, in case no such reported sale
takes place on such date, the average of the last reported bid and asked
prices regular way, in either case on the principal national securities
exchange registered under the 1934 Act on which the stock of the Company is
admitted to trading or listed, or if not listed or admitted to trading on
any national securities exchange, the last sale price of the stock of the
Company on the National Association of Securities Dealers National Market
System ("NMS") or, if not quoted in the NMS, the average of the closing bid
and asked prices of the stock of the Company on the National Association of
Securities Dealers Automated Quotation System ("NASDAQ") or any comparable
system, or if the stock of the Company is not listed on NASDAQ or any
comparable system, the closing bid and asked prices as furnished by any
member of the National Association of Securities Dealers, Inc. selected
from time to time by the Company for that purpose.

               (g)  The purchase price of stock acquired pursuant to an
option shall be paid at the time the option is exercised in cash or check
payable to the order of the Company in an amount equal to the option price
for the shares being purchased, in whole shares of stock of the Company
owned by the optionee having a fair market value on the exercise date
(determined by the Committee in accordance with any reasonable evaluation
method, including the evaluation method described in Treasury Regulation
20.2031-2) equal to the option price for the shares being purchased, or a
combination of stock and cash or check payable to the order of the Company,
equal in the aggregate to the option price for the shares being purchased.
Payments of stock shall be made by delivery of stock certificates properly
endorsed for transfer in negotiable form.  If other than the optionee, the
person or persons exercising the option shall be required to furnish the
Company appropriate documentation that such person or persons have the full
legal right and power to exercise the option on behalf of and for the
optionee.

               (h)  An option by its terms may only be transferred by will
or by the laws of descent and distribution upon the death of the optionee,
shall not be transferable during the optionee's lifetime, and shall be
exercisable during the lifetime of the person to whom the option is granted
only by such person.

               (i)  The Company may require any optionee, or any person to
whom an option is transferred under subparagraph 4(h), as a condition of
exercising any such option, to give written assurances satisfactory to the
Company stating that such person is acquiring the stock subject to the
option for such person's own account and not with any present intention of
selling or otherwise distributing the stock.  The requirement of providing
written assurances, and any assurances given pursuant to the requirement,
shall be inoperative if (i) the shares to be issued upon the exercise of
the option are then registered or qualified under the then applicable
federal or state securities laws, or (ii) a determination is made by
counsel for the Company that such written assurances are not required in
the circumstances under the then applicable federal or state securities
laws.


               (j)  If a Non-Employee Director optionee ceases to serve as
a director of the Company, then such optionee's option shall terminate
twelve (12) months thereafter, and during such twelve (12) month period,
such option shall be exercisable only as to those shares with respect to
which installments, if any, had accrued as of the date on which the
optionee ceased to serve as a director of the Company.  If such optionee
dies during his term of office as a director or during the twelve month
period following such cessation of directorship, then such option may be
exercised at any specified time up to one (1) year following the death of
the optionee by the person or persons to whom the optionee's rights under
such option pass by will or by the laws of descent and distribution, but
only to the extent that the optionee was entitled to exercise said option
immediately prior to his death.  In the event that the Non-Employee
Director optionee is removed from the Board of Directors of the Company for
cause, the option terminates immediately on the date of such removal.
Removal for cause shall include removal of a director who has been declared
of unsound mind by an order of court or convicted of a felony.
<PAGE> 63
          This subparagraph 4(j) shall not be construed to extend the term
of any option or to permit anyone to exercise the option after expiration
of its term, nor shall it be construed to increase the number of shares as
to which any option is exercisable from the amount exercisable on the date
of termination of the optionee's service as a director.

               (k)  Options may be exercised by ten (10) days written
notice delivered to the Company stating the number of shares with respect
to which the option is being exercised together with payment for such
shares.  Not less than ten (10) shares may be purchased at any one time
unless the number purchased is the total number of shares which may be
purchased under the option.

               (l)  Any option granted hereunder shall provide as
determined by the Committee for appropriate arrangements for the
satisfaction by the Company and the optionee of all federal, state, local
or other income, excise or employment taxes or tax withholding requirements
applicable, if any, to the exercise of the option or the later disposition
of the shares of stock thereby acquired.  Such arrangements shall include,
without limitation, the right of the Company to deduct or withhold in the
form of cash or, if permitted by law, shares of stock from any transfer or
payment to an optionee or, if permitted by law, to receive transfers of
shares of stock or other property from the optionee, in such amount or
amounts deemed required or appropriate by the Committee in its discretion.
Any shares of stock issued pursuant to the exercise of an option and
transferred by the optionee to the Company for purposes of satisfying any
withholding obligation shall not again be available for purposes of the
Plan.

          5.   COVENANTS OF THE COMPANY.

               (a)  During the terms of the options granted under the 1994
Non-Employee Director Plan, the Company shall keep available at all times
the number of shares of stock required to satisfy such options.

               (b)  The Company shall seek to obtain from each regulatory
commission or agency having jurisdiction over the 1994 Non-Employee
Director Plan or the Company such authority as may be required to issue and
sell shares of stock upon exercise of the options granted under the 1994
Non-Employee Director Plan; provided, however, that this undertaking shall
not require the Company to register under the Securities Act of 1933, as
amended, either the 1994 Non-Employee Director Plan, any option granted
under the 1994 Non-Employee Director Plan or any stock issued or issuable
pursuant to any such option or grant.  If the Company is unable to obtain
from any such regulatory commission or agency the authority which counsel
for the Company deems necessary for the lawful issuance and sale of stock
under the 1994 Non-Employee Director Plan, the Company shall be relieved
from any liability for failure to issue and sell stock upon grant or upon
exercise of such options unless and until such authority is obtained.

               (c)  The Company shall indemnify and hold harmless the
members of the Committee in any action brought against any member in
connection with the administration of the 1994 Non-Employee Director Plan
to the maximum extent permitted by then applicable law, except in the case
of willful misconduct or gross misfeasance by such member in connection
with the 1994 Non-Employee Director Plan and its administration.

          6.   USE OF PROCEEDS FROM STOCK.

          Proceeds from the sale of stock pursuant to options granted under
the 1994 Non-Employee Director Plan shall constitute general funds of the
Company.

          7.   MISCELLANEOUS.

          Neither an optionee nor any person to whom an option is
transferred under subparagraph 4(h) shall be deemed to be the holder of, or
to have any of the rights of a holder with respect to, any shares subject
to such option unless and until such person has satisfied all requirements
for exercise of the option pursuant to its terms.
<PAGE> 64
          8.   ADJUSTMENTS UPON CHANGES IN STOCK.

          If the outstanding shares of the stock of the Company are
increased, decreased, or changed into, or exchanged for a different number
or kind of shares or securities of the Company, without receipt of
consideration by the Company, through reorganization, merger,
recapitalization, reclassification, stock split, stock dividend, stock
consolidation, or otherwise, an appropriate and proportionate adjustment
shall be made in the number and kind of shares as to which options may be
granted.  A corresponding adjustment changing the number or kind of shares
and the exercise price per share allocated to unexercised options, or
portions thereof, which shall have been granted prior to any such change
shall likewise be made.  Any such adjustment, however, in an outstanding
option shall be made without change in the total price applicable to the
unexercised portion of the option but with a corresponding adjustment in
the price for each share subject to the option.  Adjustments under this
section shall be made by the Committee whose determination as to what
adjustments shall be made, and the extent thereof, shall be final and
conclusive.  No fractional shares of stock shall be issued under the 1994
Non-Employee Director Plan on account of any such adjustment.

          9.   TERMINATING EVENTS.

          Not less than thirty (30) days prior to the dissolution or
liquidation of the Company, or a reorganization, merger, or consolidation
of the Company with one or more corporations as a result of which the
Company will not be the surviving or resulting corporation, or a sale of
substantially all the assets of the Company to another person, or a reverse
merger in which the Company is the surviving corporation but the shares of
the Company's stock outstanding immediately preceding the merger are
converted by virtue of the merger into other property (a "Terminating
Event"), the Committee shall notify each optionee of the pendency of the
Terminating Event.  Upon delivery of said notice, any option granted prior
to the Terminating Event shall be, notwithstanding the provisions of
paragraph 4 hereof, exercisable in full, and not only as to those shares
with respect to which installments, if any, have then accrued, subject,
however, to earlier expiration or termination as provided elsewhere in the
1994 Non-Employee Director Plan.  Upon the effective date of the
Terminating Event, any option or portion thereof not exercised shall termi
nate, and upon the effective date of the Terminating Event, the 1994 Non-
Employee Director Plan shall terminate, unless provision is made in
connection with the Terminating Event for assumption of options theretofore
granted, or substitution for such options of new options covering stock of
a successor employer corporation, or a parent or subsidiary corporation
thereof, solely at the option of such successor corporation or parent or
subsidiary corporation, with appropriate adjustments as to number and kind
of shares and prices.

          10.  AMENDMENT OF THE 1994 NON-EMPLOYEE DIRECTOR PLAN.

               (a)  The Committee, at any time, and from time to time,
except as otherwise provided in subparagraph 10(c), may amend the 1994 Non-
Employee Director Plan.  However, except as provided in paragraph 8
relating to adjustments upon changes in stock, no amendment shall be
effective unless approved by the affirmative vote of a majority of the
shares of the Company present, or represented, and entitled to vote at a
duly held meeting at which a quorum is present or by the written consent of
the holders of a majority of the outstanding shares of the Company entitled
to vote, where the amendment will:

                         (i)  Materially increase the number of shares
reserved for options under the 1994 Non-Employee Director Plan;

                         (ii)  Materially modify the requirements as to
eligibility for participation in the 1994 Non-Employee Director Plan; or

                         (iii)  Materially increase the benefits accruing
to participants under the 1994 Non-Employee Director Plan;
provided, however, that approval at a meeting or by written consent need
not be obtained or may be obtained by a lesser degree of shareholder
approval if the Committee determines, in its discretion after consultation
with the Company's legal counsel, that such approval is not required under,
or such lesser degree of shareholder approval will comply with, all
applicable laws, including Rule 16b-3 promulgated pursuant to the 1934 Act.

               (b)  Rights and obligations under any option granted
pursuant to the 1994 Non-Employee Director Plan, while the 1994 Non-
Employee Director Plan is in effect, shall not be altered or impaired by
suspension or termination of the 1994 Non-Employee Director Plan, except
with the consent of the person to whom the stock or option <PAGE> 65
was granted.

               (c)  The provisions of paragraph 4 subdivisions (a)-(f) may
not be amended more than once every six (6) months other than to comply
with changes in the Code, the Employee Retirement Income Securities Act, or
the rules thereunder.

          11.  TERMINATION OR SUSPENSION OF THE 1994 NON-EMPLOYEE DIRECTOR
PLAN.

               (a)  The Committee may suspend or terminate the 1994 Non-
Employee Director Plan at any time.  Unless sooner terminated, the 1994 Non-
Employee Director Plan shall terminate ten years from the Effective Date
(as defined in paragraph 12) of the 1994 Non-Employee Director Plan.  No
options may be granted under the 1994 Non-Employee Director Plan while the
1994 Non-Employee Director Plan is suspended or after it is terminated.

               (b)  Rights and obligations under any option granted
pursuant to the 1994 Non-Employee Director Plan, while the 1994 Non-
Employee Director Plan is in effect, shall not be altered or impaired by
suspension or termination of the 1994 Non-Employee Director Plan, except
with the consent of the person to whom the stock or option was granted.

          12.  EFFECTIVE DATE OF PLAN.

          The 1994 Non-Employee Director Plan shall become effective on
April 27, 1994 (the "Effective Date") but no options granted under the 1994
Non-Employee Director Plan shall be exercised unless and until the 1994 Non-
Employee Director Plan has been approved by the affirmative vote of a
majority of the outstanding shares of the Company present, or represented,
and entitled to vote at a duly held meeting at which a quorum is present or
by the written consent of the holders of a majority of the outstanding
shares of the Company entitled to vote, and, if required, an appropriate
permit has been issued by the appropriate state securities authorities and
approval has been obtained from the appropriate federal or state and/or
federal regulatory authorities.

<PAGE> 66

Exhibit 10.2

NOTWITHSTANDING  ANY OTHER PROVISION OF THIS AGREEMENT, NO  SHARES  OF  THE
COMPANY'S  STOCK SHALL BE ISSUED PURSUANT HERETO UNLESS THE COMPANY'S  1994
NON-EMPLOYEE DIRECTOR STOCK OPTION PLAN SHALL HAVE FIRST BEEN  APPROVED  BY
THE AFFIRMATIVE VOTE OF A MAJORITY OF THE OUTSTANDING SHARES OF THE COMPANY
PRESENT,  OR  REPRESENTED, AND ENTITLED TO VOTE AT A DULY HELD  MEETING  AT
WHICH  A  QUORUM IS PRESENT OR BY THE WRITTEN CONSENT OF THE HOLDERS  OF  A
MAJORITY OF THE OUTSTANDING SHARES OF THE COMPANY ENTITLED TO VOTE.


                                CU BANCORP

                        NON-QUALIFIED STOCK OPTION

                          (NON-EMPLOYEE DIRECTOR)





________________________, Optionee:



          CU Bancorp (the "Company"), pursuant to its 1994 Non-Employee

Director Stock Option Plan (the "1994 Non-Employee Director Plan"), has

this day granted to you, the optionee named above, an option to purchase

shares of the common stock of the Company ("Common Stock").  This option is

not intended to qualify as an "incentive stock option" within the meaning

of Section 422 of the Internal Revenue Code of 1986, as amended (the

"Code").

<PAGE> 67

          The details of your option are as follows:



              The total number of shares subject to this option is

  ___________________ (____).  None of the options will be exercisable

  until the March 31 next following the date of the grant.  Each option

  shall become exercisable in the following four cumulative annual

  installments:  25% on the first March 31 following the date of the

  grant; an additional 25% on the second March 31 following the date of

  the grant; an additional 25% on the third March 31 following the date of

  the grant; and the last 25% on the fourth March 31 following the date of

  the grant.  From time to time during each of such installment periods,

  the option may be exercised with respect to some or all of the shares

  allotted to that period, and/or with respect to some or all of the

  shares allotted to any prior period as to which the option was not fully

  exercised.  During the remainder of the term of the option (if its term

  extends beyond the end of the installment periods), the option may be

  exercised from time to time with respect to any shares then remaining

  subject to the option.



                   The exercise price of this option is

  ___________________________ ($____________) per share, which is equal to

  one hundred percent (100%) of the fair market value of the Common Stock

  on the date of the grant of this option.



                   The exercise price per share shall be paid upon

  exercise of all or any part of each installment which has become

  exercisable by you at the time the option is exercised in cash or check

  payable to the order of the Company, in whole shares of stock of the

  Company owned by the Optionee having a fair market value on the exercise

  date equal to the option price for the shares being purchased, or a

  combination of stock and cash or check payable to the order of the

  Company, equal in the aggregate to the option price for the shares being

  purchased.



              The minimum number of shares with respect to which this

  option may be exercised at any one time is ten (10) except as to an

  installment subject to exercise, as set forth in paragraph 1, which

  amounts to fewer than ten (10) shares, in which case, as to the exercise

  of that installment, the number of shares in such installment shall be

  the minimum number of shares.

<PAGE> 68

              The Company may require any optionee, or any person to whom

  an option is transferred under paragraph 7, as a condition of exercising

  the option, to give written assurances satisfactory to the Company

  stating that such person is acquiring the stock subject to the option

  for such person's own account and not with any present intention of

  selling or otherwise distributing the stock; provided, however, that the

  requirement of providing such written assurances, and any assurances

  given pursuant to the requirement, shall be inoperative if (i) the

  shares issuable upon exercise of this option are then registered or

  qualified under the then applicable federal or state securities laws or

  (ii) a determination is made by counsel for the Company that such

  assurances are not required in the circumstances under the then

  applicable federal or state securities law.



              The term of this option commences on the date hereof and,

  unless sooner terminated as set forth below or in the 1994 Non-Employee

  Director Plan, terminates on the date which is ten (10) years from the

  date of the grant as defined in the 1994 Non-Employee Director Plan.

  This option shall terminate prior to the expiration of its term as

  follows:  twelve (12) months after the cessation of your directorship

  with the Company for any reason, unless (A) in the event you die during

  the period of your service as a director or during the twelve month

  period specified above, one (1) year following the date of your death.;

  or (c) such cessation of directorship is for cause (as defined in the

  1994 Non-Employee Director Plan) whereupon this option terminates immedi

  ately on the date of your removal from the Board of Directors of the

  Company.  However, in any and all circumstances, this option may be

  exercised following cessation of directorship only as to that number of

  shares as to which it was exercisable on the date of cessation of

  directorship under the provisions of paragraph 1 of this option.



              This option may be exercised, to the extent specified above,

  by delivering ten (10) days' written notice of exercise together with

  the exercise price to the Secretary of the Company, or to such other

  person as the Company may designate, during regular business hours,

  together with such additional documents as the Company may then require

  pursuant to paragraph 4.



              This option is not transferable, except by will or by the

  laws of descent and distribution, and is exercisable during your life

  only by you.

<PAGE> 69

              Any notices provided for in this option or the 1994 Non-

  Employee Director Plan shall be given in writing and shall be deemed

  effectively given upon receipt or, in the case of notices delivered by

  the Company to you, five (5) days after deposit in the United States

  mail, postage prepaid, addressed to you at the address specified below

  or at such other address as you hereafter designate by written notice to

  the Company.



              This option is subject to all the provisions of the 1994 Non-

  Employee Director Plan, a copy of which is attached hereto, and its

  provisions are hereby made a part of this option, including without

  limitation, the provisions of paragraphs 4 of the 1994 Non-Employee

  Director Plan relating to option provisions, and is further subject to

  all interpretations, amendments, rules and regulations which may from

  time to time be promulgated and adopted pursuant to the 1994 Non-

  Employee Director Plan.  In the event of any conflict between the

  provisions of this option and those of the 1994 Non-Employee Director

  Plan, the provisions of the 1994 Non-Employee Director Plan shall

  control.



              The Company is not providing you with advice, warranties, or

  representations regarding any of the legal or tax effects to you with

  respect to this grant.  You are encouraged to seek legal and tax advice

  from your own legal and tax advisers as soon as possible.



              By accepting this grant and the shares of Common Stock

  covered thereby, and by signing this instrument, you acknowledge that

  you are familiar with the terms of the grant and the 1994 Non-Employee

  Director Plan, that you have been encouraged by the Company to discuss

  the grant and the 1994 Non-Employee Director Plan with your own legal

  and tax advisers, and that you agree to be bound by the terms of the

  grant and the 1994 Non-Employee Director Plan.



          Dated this _____ day of __________________, 19__.

                              Very truly yours,

                              CU Bancorp



                              By____________________________
                                Duly authorized on behalf of
                                the Board of Directors
<PAGE> 70

The undersigned:



                   Acknowledges receipt of the foregoing option and

  understands that all rights and liabilities with respect to this option

  are set forth in the option and the 1994 Non-Employee Director Plan; and



                   Acknowledges that as of the date of grant of this

  option, it sets forth the entire understanding between the undersigned

  optionee and the Company regarding the acquisition of stock in the

  Company and supersedes all prior oral and written agreements on that

  subject.




                              ______________________________
                                        Optionee


                    Address:  ______________________________

                              ______________________________


Attachments:

     CU Bancorp 1994 Non-Employee Directors Stock Option Plan
<PAGE> 71

Exhibit 10.3

                   MORTGAGE SERVICING PURCHASE AGREEMENT

      THIS  MORTGAGE  SERVICING PURCHASE AGREEMENT  (this  "Agreement")  is
entered  into  this  ______ day of ________, 1994, by and  between  Douglas
County  Bank & Trust Co., with its principal office being located in Omaha,
Nebraska  (hereinafter  called "Buyer"), and California  United  Bank,  its
principal  office  being located in Encino, California (hereinafter  called
"Seller");

                                WITNESSETH:

WHEREAS,  Seller  is  the  servicer of certain residential  mortgage  loans
identified  on  Exhibit  A  attached  hereto  and  incorporated  herein  by
reference; and

WHEREAS,  Seller desires to sell, assign, transfer and set over  to  Buyer,
and Buyer desires to purchase all of the Seller's rights and obligation  to
service the mortgages listed on Exhibit A.

      NOW, THEREFORE, in consideration of the purchase price to be paid  by
the  Buyer  as  hereinafter set forth, and in consideration of  the  mutual
promises contained herein, Buyer and Seller agree as follows:

      1.    DEFINITIONS.   The  following terms shall  have  the  following
meanings:

           1.1. The term "Mortgage Note" shall mean a valid and enforceable
note  or  other  evidence of indebtedness secured by a Mortgage  listed  in
Exhibit "A" attached hereto.

           1.2.  The  term "Mortgage" shall mean each valid and enforceable
mortgage  or  deed of trust listed on Exhibit A.  Each Mortgage  secures  a
Mortgage  Note  and creates a valid lien upon the described  real  property
improved  by a single family (1-4 families) dwelling, subject to  no  other
liens  or  encumbrances except those which may be subordinate to our  first
lien position or specifically provided therein.  The term "Mortgages" shall
refer to all Mortgages listed on Exhibit A.

           1.3.   The  term "Mortgage Portfolio" shall mean all  documents,
agreements, instruments or correspondence relating to a Mortgage  Note  and
the  Mortgage  securing it, including the related title  insurance  policy,
fire  and  casualty insurance policy or a currant declaration  page,  flood
hazard   insurance  policy  (if  any),  mortgage  insurance   or   guaranty
certificate and any other documents, agreements, or instruments under which
any  related  legal rights or obligations are created or exist,  and  shall
include copies of the original Mortgage Note and Mortgage.



           1.4.  The term "Closing" shall mean the closing of the  purchase
and  sale contemplated by this Agreement, and the term "Closing Date" shall
mean August 31, 1994, or such other time as may be mutually agreed upon  in
writing  by  Buyer and Seller.  The term "Transfer Date"  shall  also  mean
August 31, 1994, unless another date is mutually agreed upon in writing  by
Buyer and Seller.  The term "Settlement Date" shall mean the date which  is
ten business days after Transfer Date.

          1.5. The term "Seller's Cut-off Date" shall mean August 31, 1994,
which  shall be the day on which Seller closes the books of account  (after
application  of  all  funds received on or before  August  31,  1994,  with
respect to the Mortgages in order to determine the outstanding balances  of
the Mortgage Notes for the purpose of determining the purchase price and to
consummate the transfer of servicing to Buyer.

          1.6. The term "Contract Date" shall mean ___________, 1994, which
shall  be  the  day  on or by which both parties shall have  executed  this
agreement.

           1.7. The term "Property" shall mean all of the following rights,
properties, interests, documents, agreements and funds:

               1.7.1. All of the Seller's rights and obligations to service
the Mortgages and to receive all payments due <PAGE> 72
or to become due under such Mortgages, in accordance with the terms and
conditions of any and all servicing agreements governing the Mortgages,
including but not limited to, the right to receive and retain all servicing
fees, late fees, assumption fees, insurance proceeds and other amounts.

                1.7.2.  Seller's servicing and insurance files relating  to
the Mortgages and the closing and servicing thereof.

               1.7.3. All Mortgage Portfolios pertaining to Mortgages.

           1.8.  The  term  "Ninety Day Mortgage" shall mean  any  Mortgage
which, at the close of business on Seller's Cut-off Date, is in default  as
a  result  of  payments for the months of June, July and August  1994  (for
principal and interest) not having been made.

           1.9.  The  term "In Foreclosure" shall mean that the  notice  of
default  has been filed to commence proceedings in foreclosure  or  a  sale
under power of sale under the law of the State wherein a Mortgage is to  be
enforced has been taken and such proceedings are continuing.



           1.10. The term"In Litigation" shall mean that a legal action  in
foreclosure  of a Mortgage, or for a deficiency thereunder,  in  which  the
sale  of the property in foreclosure (whether by action, power of sale,  or
otherwise) has been delayed by reason of the defense of such action by  the
mortgagor,  or  any  other  legal action or  proceeding  relating  to  such
mortgage is pending.

           1.11. The term "In Bankruptcy" shall mean as to a Mortgage, that
any  mortgagor  thereof  has  sought relief under  or  has  otherwise  been
subjected  to the federal bankruptcy laws or other similar laws of  general
application  for  the  relief  of  debtors,  through  the  institution   of
appropriate   proceedings,  and  such  proceedings  are  continuing;   such
proceedings shall be deemed to continue until the real property covered  by
such  Mortgage  is  released from jurisdiction of the Bankruptcy  or  other
court  in  which the matter is pending, whether because such proceeding  is
dismissed, finally concluded or otherwise.

           1.12. The term "Investor" shall mean the owner and holder of the
note.

           1.13.  The  term  "T&I  Account"  means  the  custodial  account
established  as  described  in Section 7.7 herein  into  which  all  monies
designated for the payment of taxes, assessments and insurance are placed.

           1.14.  The  term  "P&I  Account"  means  the  custodial  account
established  as  described in Section 7.7 herein,  into  which  all  monies
designated for the payment of principal and interest are placed.

           1.15. The term "Custodial Account" includes the P&I Account  and
T&I  Account, and any other custodial account established by Seller and  in
effect at the time of the execution of this Agreement.

     2.   PURCHASE AND SALE.  Subject to the terms and provisions set forth
in  this Agreement, on the Closing Date Seller shall sell, assign, transfer
and set over to Buyer all of Seller's rights and obligations to service the
Mortgages,  and  sell  and convey the Property to Buyer,  and  Buyer  shall
purchase  the  Property  from Seller and shall  assume  the  obligation  to
service the Mortgages.
      3.    DEPOSIT.   Buyer  has  paid directly to  seller  a  deposit  of
$19,100.00,  which shall be applied to the Purchase Price (See 4.2  below).
Should  Buyer or Seller breach in any material respect one of its  material
obligations under this Agreement, and should such breach result  in  damage
to  the other party, then party so damaged may pursue the following remedy:
The  damaged  party  shall give written notice to the other  party  of  its
breach  and  provide  the breaching party ten (10)  days  to  correct  such
breach.   If  the breach cannot be cured in this ten (10) day period,  then
the  damaged  party may terminate this Agreement by written notice  to  the
other  party.   Should  this Agreement be terminated in  accord  with  this
Paragraph, then each party shall return to the other all monies paid to the
other  under this Agreement, including the deposit of $19,100.00.   Upon  a
breach  of  this Agreement by the Buyer, Seller may retain the  deposit  as
liquidated damages.

               3.1. Buyer acknowledges receipt of the above deposit.

     4.   PURCHASE PRICE.

<PAGE> 73      4.1. The Purchase Price to be paid by Buyer to Seller of the
Property shall be the sum of:

               4.1.1. One Hundred and Ten one hundredths percent (1.10%) of
an  amount equal to (i) the aggregate unpaid principal amount of all of the
applicable  Mortgage  Notes at the close of business  on  Seller's  Cut-off
Date,  minus (ii) the aggregate unpaid principal amount of all  Ninety  Day
Mortgages, Mortgages in Foreclosure, In Litigation or In Bankruptcy and for
which a pay off request has been received; plus

                4.1.2.  the  amount of all unreimbursed  advances  made  by
Seller  on  or prior to the Transfer Date to any escrow accounts maintained
in connection with any of the applicable Mortgages.

           4.2. The Purchase Price, minus the deposit previously paid, will
be paid to Seller on the Settlement Date.

      5.    DELIVERY.  The Seller shall deliver to Buyer, within 5 business
days of Transfer Date, the following:

           5.1.  Instruments of transfer and conveyance, in form reasonably
satisfactory to Buyer, evidencing the sale, assignment and transfer of  the
Property  by  Seller  to  Buyer, including copies of  assignments  of  each
Mortgage  from  Seller  to Buyer.  As of the Transfer  Date,  Seller  shall
certify  in  writing  that it has sent such assignments (and  corresponding
filing fees) for recording at the proper governmental office;

          5.2. Cash payable by bank wire in immediately available funds for
the  balance  required  to be in the related custodial  accounts  within  3
business days of Seller's Transfer Date;

           5.3.  The  Mortgage Portfolio for each Mortgage  and  the  files
described in 1.7.2;



           5.4.  Such  other documents as Buyer may reasonably  require  in
order  to  complete the transactions contemplated hereunder and to evidence
compliance  by  Seller with the covenants, agreements, representations  and
warranties made by it hereunder;

           5.5. A cut-off trial balance for each Mortgage will be listed on
Exhibit  A.   A  copy of all outstanding payoff letters or other  documents
relating  to such request for pay off shall be provided to Buyer by  Seller
at the Closing Date.

      6.    REPRESENTATIONS  AND WARRANTIES OF BUYER  AND  SELLER.   As  an
inducement  to  enter into this Agreement, Buyer and Seller each  represent
and  warrant to the other as follows (it being acknowledged that each  such
representation  and  warranty relates to material matters  upon  which  the
other has relied and it being understood that each such representations and
warranties shall survive the transfer of servicing contemplated hereby):

           6.1. It is duly organized, validly existing and in good standing
under  the  laws  of  the  jurisdiction of its organization;  has  all  the
requisite  power  and  authority to own its properties  and  carry  on  its
business  as  and  where now being conducted and is duly  qualified  to  do
business  and  is  in  good  standing in each  jurisdiction  in  which  the
character  and  location of the properties owned or leased  by  it  or  the
nature of the business transacted makes such qualifications necessary;  and
has  all  requisite  corporate  power and  authority  to  enter  into  this
Agreement,  and  the  agreements to which it is  or  will  become  a  party
contemplated   by  this  Agreement,  and  to  carry  out  the  transactions
contemplated hereby;

           6.2.  The execution and delivery of this Agreement, and  of  the
agreements to be entered into pursuant hereto, and the consummation of  the
transactions contemplated hereby have each been duly and validly authorized
by  all necessary corporate action, and this Agreement and each such  other
agreement  constitute valid and legally binding agreements  enforceable  in
accordance with their respective terms;

           6.3.  The  execution  and delivery of  this  Agreement  and  the
consummation  of  the transactions contemplated hereby  will  not  violate,
conflict  with,  result  in  a beach of, constitute  a  default  under,  be
prohibited  by,  or  require  any additional approval  under  its  charter,
certificate  of  incorporation, bylaws, or any instrument or  agreement  to
which  it is a party or by which it is bound or which affects the Property,
or  any  federal  or  state  law, rule or regulation  or  any  judicial  or
administrative decree, order, ruling or regulation applicable to it  or  to
the Property; and


<PAGE> 74
           6.4.  There  is  no litigation or action at  law  or  in  equity
pending,  or, to its knowledge, threatened against it and no proceeding  of
any kind is pending, or to its knowledge, threatened, by any federal, state
or   local  governmental  or  administrative  body,  which  will  or  might
materially  affect  any of the Property or its ability  to  consummate  the
transactions contemplated hereby.

           6.5. Buyer and Seller represent that they know of no reason  why
the transfer of this servicing would not be approved by the Investors.

      7.    ADDITIONAL  REPRESENTATIONS AND WARRANTIES OF  SELLER.   As  an
inducement  to  Buyer  to consummate the transactions contemplated  hereby,
Seller   additionally  represents  and  warrants  as  follows   (it   being
acknowledged that each such representation and warranty relates to material
matters  upon  which  Buyer has relied and it being agreed  that  all  such
representations  and  warranties  shall survive  the  Closing  contemplated
hereby):

           7.1.  All  Mortgage  Notes  and  Mortgages  and  all  documents,
agreements  and  instruments  pertaining to each  such  Mortgage  Note  and
Mortgage  (each such Mortgage Note, Mortgage and documents, agreements  and
instruments related thereto and hereinafter referred to as "Mortgage Loan")
are valid and enforceable in accordance with their respective terms subject
to  applicable bankruptcy, moratorium and other laws of general application
affecting  creditors' rights and meet all requirements of  each  applicable
Investor.  Seller is in material compliance with all requirements  of  each
Investor and all other applicable laws and regulations with respect to  any
obligation by Seller to be performed pertaining to the Mortgage Portfolios.

          7.2. (Intentionally Blank)

           7.3.  With  respect to each Mortgage loan, the Investor  or  the
Custodian  for  the  Investor, who has possession of the Original  Mortgage
Note, the Original Mortgage, and the original title insurance policy, which
Seller  has received, is in possession of, and will at the closing  deliver
to the Buyer any remaining items in the Mortgage Portfolios. If Seller does
not  have  the  above items in is possession, it will inform Buyer  of  the
location of these items.

           7.4.  A valid and enforceable policy of title insurance prepared
in  compliance with applicable Investor Guidelines which has been issued in
connection  with  each  Mortgage in an amount not less  than  the  original
principal  amount of the Mortgage Note secured by each such  Mortgage,  and
each  such  policy is presently in full force and effect and  all  premiums
with respect thereto have been paid in full; copies of all such policies of
title  insurance shall have been delivered to the Buyer not later than  the
Transfer Date.

           7.5.  Each building or other improvement located on the premises
covered  by any Mortgage is insured in the manner required by the  Mortgage
Portfolio  documents and by the Investor.  The insurance  policies  contain
standard mortgagee clauses against (i) loss or damage by fire and from such
other insurable risks and hazards as are set forth in the standard extended
coverage  form  of  endorsement; and (ii) such other  insurable  risks  and
hazards  against  which insurance may be required by the  FNMA/FHLMC  where
applicable.   Such  insurance is in amounts which are  not  less  than  the
amount necessary to comply with any co-insurance provision of the policies,
and in any event, in amounts not less than replacement cost of the property
which is secured by the related Mortgage.  To the knowledge of Seller, some
of  the  said buildings and other improvements have been affected  in  some
substantial manner or suffered any material loss as a result of  any  fire,
explosion, accident, strike, riot, war, or act of God or the public enemy.

           7.6.  The  full original principal amount of each Mortgage  Note
(net  of  any discounts) has been advanced to the mortgagor named  therein.
Each Mortgage has been duly recorded in accordance with applicable laws and
regulations and each Mortgage is a valid and enforceable first lien on  the
premises  described  therein, in each case subject  to  no  other  lien  or
encumbrance  except  customarily accepted by lenders in  Califorinia.   All
subordinated liens excepted.

           7.7.  Custodial accounts have been established and  continuously
maintained in material accordance with the requirement of the Investors and
other  applicable laws and regulations, and all payments  which  have  been
received  in  connection with the Mortgages have been  duly  and  regularly
deposited  to custodial accounts and all disbursements therefrom have  been
made,  in  material accordance with all applicable requirements,  laws  and
regulations.   With  respect  to  each Mortgage  all  payments  for  taxes,
assessments, ground rents, hazard insurance, mortgage insurance  and  flood
hazard  insurance or comparable items constituting permissible expenditures
from  the  T&I  Account applicable thereto have been made before  the  same
became  delinquent,  and  all such hazard and  mortgage  and  flood  hazard
insurance  is  in  full force and effect; and, with  respect  to  any  such
Mortgage,  adequate flood hazard insurance is in full force and  effect  if
required under applicable laws and regulations.

<PAGE> 75      7.8. (Intentionally Blank)

           7.9.  All of the information set forth on Exhibit A is  correct,
and  the  aggregate unpaid principal amount on the Mortgage Notes  on  such
Exhibit  was materially true and correct as of the date set forth  on  such
Exhibit.


          7.10. The unexpected amounts paid to Seller by the obligor or the
Mortgage Notes and Mortgages for taxes, assessments, general rents,  hazard
insurance, Mortgage Insurance, flood hazard insurance and comparable  items
as  shown on Exhibit "A" is correct.  All such amounts expended by   Seller
prior  to  the  Transfer Date to pay for such items has been and  shall  be
properly  expended  in  accordance with the requirements  of  the  Mortgage
Notes,   the  Mortgages  and  the  requirements  of  applicable   law   and
regulations.

           7.11. The Mortgages do not secure any project loans mobile  home
loans, construction loans, or mortgage-backed serial notes.

           7.12.   Each of the representations and warranties of the Seller
contained in any servicing agreements covering the Mortgages are  true  and
correct  in  all respects at the time those representations and  warranties
were made.

           7.13.  Seller  has  not received any prepaid fees  for  services
rendered  in  conjunction  with the Mortgages  covered  under  the  Service
Agreements,  and  that as of the Transfer Date, Seller will  have  received
payment  for  all  amounts due to it for such services by Seller  furnished
prior  to  the  Transfer  Date,  subject to  any  post-closing  adjustments
necessary to provide Lender/Servicer with any fees actually earned but  not
received by Lender/Servicer.

      8.    CERTAIN COVENANTS OF SELLER.  Seller covenants and agrees  with
Buyer as follows, it being understood and agreed that each of the following
covenants and agreements shall survive the Closing:

          8.1. Seller shall warrant and defend title of Buyer in and to the
Property,  and  at  any time, upon request of Buyer, Seller  shall  at  its
expense,  execute, acknowledge and deliver or cause to be  done,  executed,
acknowledged   and  delivered  such  acts  deeds,  assignments,   releases,
transfers,   conveyances,  powers  of  attorney,  other   instruments   and
guarantees  as  may be reasonably necessary or proper for  the  purpose  of
fully  effectuating the assignment, transfer and conveyance of the Property
to Buyer.

           8.2. Seller will indemnify, defend and hold Buyer harmless  from
and  against  any and all claims, loss, cost or damage, including,  without
limitation, reasonable attorneys' fees and expenses, (i) arising out of any
act   or  omission, or alleged act or omission, of Seller or any  employee,
agent  or  representative authorized to act and acting on  Seller's  behalf
with  respect  to  the  Mortgage  Notes, the  Mortgages  or  any  document,
agreement,  or instrument contained therein or relating thereto,  occurring
on  or  prior to the Transfer Date; or (ii) arising in connection with  any
foreclosure of or effort to collect sums due under a Mortgage undertaken by
Seller  or  any  employee,  agent  or  representative  (other  than  Buyer)
authorized  by  Seller to act in this regard on Seller's behalf;  or  (iii)
arising  out  of  Seller's  failure  to  perform  any  of  its  obligations
hereunder;   or   (iv)  arising  out  of  the  falsity,  incorrectness   or
incompleteness  in any material respect of any representation  or  warranty
made by Seller herein, or otherwise heretofore or hereafter made by Seller,
or  of  any  books,  records, documents, agreements, instruments  or  other
papers  or information transferred to Buyer pursuant to this Agreement;  or
(v)  arising  out of Seller's failure on or prior to the Transfer  Date  to
place or maintain in force of flood, casualty or hazard insurance policy on
any  real property and improvements thereon securing a Mortgage note  which
was adequate in coverage and amount under accepted practice in the mortgage
banking   industry.   Buyer  shall  only  be  entitled  to  indemnification
hereunder  if  Seller  shall have received from  Buyer  thirty  (30)  days'
written  notice of a claim for such indemnification, specifying the  nature
and amount of the claim, and the facts and circumstances giving rise to it.
Seller  shall  be  entitled  to  undertake and  control  the  defense   and
settlement of any such claim.
           8.3. From and after the date of its execution of this Agreement,
Seller shall make available during normal business hours to Buyer or  cause
to be made available to Buyer for its inspection, copying and reproduction,
the Property and all books and records maintained by, through or for Seller
relative  thereto  and, until the Transfer Date, Buyer and  its  authorized
officers, employees and agents shall be given unrestricted access  thereto,
provided  only  that  its  and  their  activities  shall  not  unreasonably
interfere  with  the  normal business operations of Seller.   In  addition,
Seller  shall hereafter and following the Transfer make available to  Buyer
such  of Seller's personnel from time to time during regular business hours
and for such time as may be reasonable or the purpose of assisting Buyer in
an  orderly  and efficient transfer as herein contemplated, and  to  enable
Buyer to carry out its responsibilities as servicer.

          8.4. With respect to any and all payments received by Seller on
or after the close of business on Seller's Transfer Date on account of any
Mortgage, Seller shall hold the same as agent for Buyer and keep the same
separate from its <PAGE> 76
other funds and, commencing on the Transfer Date, shall immediately deliver
the same to Buyer, properly endorsed.  In addition, on and after the
Transfer Date, Seller shall within 48 hours, forward and remit by express
mail or other expeditious means to Buyer any and all bills, invoices,
insurance policies, letters, documents and other correspondence or
communications relating to the Property or to any Mortgages.

           8.5. Not less than fifteen (15) days prior to the Transfer Date,
Seller shall, at its sole cost and expense, prepare, or cause the Investors
to  prepare,  as appropriate, and mail to each hazard and casualty  insurer
for  each  Mortgage,  and to the writing of agent  for  each  flood  hazard
insurer  for each Mortgage, a request for an endorsement of its  policy  of
insurance effective on the Transfer Date adding Buyer as servicer  for  the
Investor  in form reasonably satisfactory to the Buyer and naming Buyer  as
loss   payee  (with  proper  loan  number,  if  available)  together   with
instructions  that such endorsement be forwarded directly to the  Buyer  at
the following address:

                    Douglas County Bank & Trust Co.
                    P.O. Box 4340
                    Omaha, NE  68104

Prior  to the Transfer Date, Seller shall file a copy of each such  request
in  the  appropriate servicing file for each Mortgage to be transferred  to
Buyer under this Agreement.

           8.6.  Seller  shall notify each mortgagor which has  executed  a
Mortgage  of  the  sale  of its servicing to Buyer and  shall  direct  such
mortgagors  to  make all future payments to Buyer.  Such  notice  shall  be
given  in  the  time  frames  prescribed  by  applicable  rules,  laws  and
regulations, and shall also be given upon Buyer's request.

           8.7. On or before August 31, 1994, Seller shall furnish to Buyer
a  trial  balance,  certified  to  be correct  by  an  officer  of  Seller,
identifying by loan number each Mortgage, as of Seller's Cut-off Date,  and
setting forth for each such Mortgage as of such date:

               8.7.1. the current principal balance;

                8.7.2.  the P&I Account and T&I Account balances maintained
by the Seller;


                8.7.3. the current monthly payment (stating separately  the
portion for principal and interest and the portion for taxes, insurance and
similar  items)  and  the  due  date of the  next  installment  payment  of
principal and interest;

                8.7.4. delinquent payments by date due and amount, if  any;
and

                8.7.5. the amount of all of Seller's unreimbursed advances,
including  but  not  limited to, such advances  to  the  T&I  Account.   In
addition, Seller shall identify by loan number all Ninety Day Mortgages, if
any.

                8.7.6   the  loans  for which a payoff statement  has  been
received.


     All information required under paragraphs 8.7.1 through 8.7.6 shall be
accurate as of the Transfer Date and shall be furnished by Seller to  Buyer
within five (5) days after the Transfer Date.

      On  the Transfer Date, Seller using its reasonable best efforts shall
furnish to Buyer a written statement, certified to be correct by an officer
of  Seller,  identifying any Mortgage loan number  with  respect  to  which
Seller has received a threat of litigation or action against it and whether
the  problem  giving rise to such threat still exists.  In  such  statement
Seller  shall also identify by loan number and property description of  the
type  of  payment due or pending action necessary, as the case may be,  (i)
any  and  all  Mortgages  with  respect to  which  any  payment  for  taxes
assessments,  ground rents, hazard insurance premiums,  mortgage  insurance
premiums,   flood  insurance  premiums  or  comparable  items  constituting
permissible  expenditures are delinquent or will become delinquent  if  not
paid  within the thirty (30) day period immediately following the  Transfer
Date; and (ii) any and all Mortgages with respect to which, to the best  of
Seller's  knowledge, Buyer will need to take any other  action  (including,
but  not limited to, action with respect to pending insurance claims,  loan
assumptions,  requests  for  transfer  or  payoffs,  requests  for  partial
release,  payment  plans,  pending inquiries or claims  of  the  respective
mortgagors  or others, and other similar matters) within said  thirty  (30)
day  period  other  than  the normal collection  of  monthly  payments  and
accounting thereof.

<PAGE> 77           8.8. On or before the Transfer Date, with respect to
each Mortgage, Seller will deliver to Buyer:

                8.8.1.  tax  receipts for, or other official  evidence  of,
payment  of  the  taxes required to be made from the T&I  Account  relating
thereto for the fiscal tax period most recently ended;

                8.8.2.  copies containing Seller's most recent analysis  of
its T&I Accounts; and

                8.8.3.  with  respect to each Mortgage, a schedule  of  the
history  of  the transactions for the life of the Mortgage  and  all  codes
applicable  to such history transactions used on the records maintained  by
Seller with respect to each such Mortgage.


                8.9.  Seller  will  indemnify Buyer  against  payoff,  from
transfer date until January 10, 1995.

      9.    REPURCHASE OF DEFECTIVE PROPERTY.  Upon the written request  of
Buyer at any time, subject to investor approval and from time to time after
Closing  for  a  period of 120 days after the Transfer Date,  Seller  shall
attempt  to  cure  and  if  unsuccessful in its attempt  to  cure  promptly
purchase,  for the prices hereinafter set forth, the servicing  rights  for
any  Mortgage as to which, in the opinion of Buyer, the documents  included
in  the  related Mortgage Portfolio are so defective as to possibly prevent
or  interfere with Buyer's collection of the payments under, or realization
of  the other benefits of, such Mortgage.  The Purchase Price for each such
portion of the Property shall equal the sum of (i) an amount equal  to  one
hundred  and  ten  one hundredths percent (1.10%) of the  unpaid  principal
amount  of  the  related  Mortgage Note at the close  of  business  on  the
Seller's  repurchase date, plus (ii) all sums paid by Buyer  hereunder  for
Seller's  unreimbursed advances to its T&I Account  with  respect  to  such
Mortgage, to the extent Buyer has not been reimbursed for such advances  by
the  respective mortgagor; and (iii) all other unreimbursed costs, expenses
and  advances (including, but not limited to, advances to any  T&I  Account
maintained by the Buyer) incurred by Buyer in connection with the  Mortgage
after the Closing Date.

      10.  CERTAIN AGREEMENTS WITH RESPECT TO NINETY-DAY MORTGAGES.  Seller
and Buyer further agree with reference to the Ninety Day Mortgages that  in
the  event  that (i) a check or checks in payment of any amount due  or  to
become due under any such mortgage shall have been received by Seller prior
to  the  close of business on Seller's Cut-off Date and shall  be  returned
uncollected for any reason; and (ii) such Mortgage would have been a Ninety-
Day  Mortgage as of the close of business on Seller's Cut-off  Date  except
for  the  receipt  on or prior to such date of such check or  checks,  then
Seller  shall  immediately pay to Buyer the portion of the  Purchase  Price
attributable to the servicing rights for such Mortgage received  by  Seller
at  the  Closing in accordance with the computation of the portion  of  the
Purchase  Price  attributable to the servicing rights  for  any  particular
Mortgage  as  set  forth in Section 8 above, and thereafter  such  Mortgage
shall be treated as a Ninety-Day Mortgage.

      11.  OTHER POST CLOSING ADJUSTMENTS.  Seller shall promptly reimburse
and  remit to Buyer upon demand the portion of the Purchase Price  paid  by
Buyer  under  Section 4.1.1 hereof with respect to any  Mortgage  which  is
prepaid  or otherwise paid in full on or prior to the Closing Date, whether
or  not  Seller shall have received and credited such payment on or  before
the  Closing Date. If Buyer is not reimbursed in full within 12 months  for
the  unreimbursed advances of Seller to the escrow accounts for which Buyer
paid a portion of the Purchase Price under Section 4.1.2 hereof, the Seller
will  promptly reimburse and remit to Buyer upon demand the amount  of  any
actual  cash loss or losses (including, but not limited to, the portion  of
the Purchase Price paid under 4.1.2 hereof) incurred by Buyer in connection
with  such  reimbursed advances to any such escrow account with respect  to
any  Mortgage.   Thereafter, if unreimbursed advances are  paid  to  Buyer,
Buyer will reimburse the same amount to Seller.

       Seller   shall   not  use,  and  shall  prohibit   its   affiliates,
correspondents,  wholesale sources, successors or assigns from  using,  the
mortgagor list of the Mortgages or other data or information related to the
Mortgages  for  purposes of soliciting a refinancing of  the  Mortgages  or
conducting  marketing programs of any type, such list, data and information
after the Closing Date being the sole property of Buyer.  Seller shall  not
take any action which would permit use of such list, information or data by
a  third  party. Should the Seller, its affiliate, correspondent, wholesale
sources,  successors  or  assigns solicit any of the  mortgagors  who  have
executed  the  Mortgages, the servicing of which is sold hereby,  and  such
mortgagors pay off amounts owing to Buyer, Seller shall reimburse the  fees
Buyer has previously paid for such Mortgages.

     12.  CLOSING CONDITIONS.  The respective obligations of Buyer and
Seller to complete the purchase and sale of <PAGE> 78
the Property pursuant to this Agreement are subject to the fulfillment on
or prior to Closing Date of each of the following conditions to be
fulfilled by the other, unless the same is specifically waived in writing
by the party for whose benefit the same is to be fulfilled:

           12.1. Seller and Buyer shall each have materially performed  all
of  its covenants and agreements contained herein which are required to  be
performed by each of them on or prior to the Closing and Transfer Date.

           12.2.  All  representations and warranties of Seller  and  Buyer
respectively  set  forth in this Agreement shall be true  in  all  material
respects at and as if made on the Closing and Transfer Date.
           12.3.  All  requisite federal, state and local governmental  and
regulatory approvals relating to the transactions contemplated hereby shall
have been obtained.

          12.4. (Intentionally Blank)

           12.5.  Buyer shall have received from the Seller a copy  of  the
monthly  accounting report prepared by Seller, certified  to  be  true  and
correct  in all material respects by an authorized officer of Seller,  with
respect  to  each  Mortgage as of Seller's Cut-off Date,  together  with  a
reconciliation for each such report.

           12.6.  Buyer  shall  have received from Seller  a  copy  of  the
Schedule  of Mortgages for each of the Mortgages identified on  Exhibit  A,
updated  as of the close of business on Seller's Cut-off Date so  that  all
Mortgages  which  have  been  satisfied as of said  date  can  be  deleted,
together with a certificate signed by Seller's authorized officer, dated as
of  Closing  Date,  that  all information set forth  therein  is  true  and
correct.  This Exhibit shall be delivered no later than the Closing Date.

           12.7. Buyer shall have received from Seller a certificate signed
by Seller's authorized officer dated as of the Transfer Date, setting forth
separately  the amount of all unreimbursed advances made by  Seller  on  or
prior  to  Seller's  Transfer  Date to all escrow  accounts  maintained  in
connection with the Mortgages, identifying by loan number each Mortgage  as
to  which such unreimbursed advances shall have been made, together with  a
statement  that as of the Transfer Date all information set forth  in  such
certificate is true and correct in all material respects.


          12.8. Buyer shall have received from Seller an assignment of each
service agreement with the Investors, and/or any consent required from  the
Investors to such assignment.

           12.9.  Seller will deliver to Buyer written approval of transfer
of  servicer  rights and responsibilities from each Investor, effective  on
the Transfer Date.

      13.  NOTICES.  Any notice or demand which is required or permitted to
be  given  by any provision of the Agreement shall be deemed to  have  been
sufficiently  given  if either serviced personally or sent  by  prepaid  or
registered or certified mail, addressed at its address set for below:

               SELLER
               California United Bank
               16030 Ventura Blvd.
                         Encino, CA  91436

               BUYER
               Douglas County Bank & Trust Co.
               6015 N.W. Radial Highway
               Omaha, NE  68104

     Either party may change its address by written notice to the other.

      14.   ENTIRE AGREEMENT.  This Agreement, together with the agreements
and  instruments referred to herein, contains the entire agreement  of  the
parties  and there are no representations, inducements or other  provisions
other  than  those expressed in writing herein.  All changes, additions  or
deletions hereto must be made in writing and signed by each of the parties.

     15.  SURVIVAL OF PROVISIONS.  All of the covenants, agreements,
representations and warranties made herein <PAGE> 79
by the parties hereto shall survive and continue in effect after the
consummation of the transactions contemplated hereby.  The parties hereto
shall, from time to time after the Closing Date, at the request of each of
the other and without further consideration, execute and deliver such
instruments and take such action as may be reasonably necessary, proper and
convenient to consummate the transactions contemplated hereby.

      16.   WAIVERS.   A waiver of any term, condition or obligation  under
this  Agreement  by any party shall not be construed as a  waiver  by  such
party  of any other term, condition or obligation nor shall any such waiver
constitute  a  waiver of subsequent breach of the same term,  condition  or
obligation or of any right consequent thereon.

     17.  GOVERNING LAW.  This Agreement shall be governed by and construed
in accordance with the laws of Nebraska.

      18.   BROKERAGE FEES.  Buyer and Seller represent that  no  brokerage
fees or commissions were incurred by either of them in connection with this
transaction, with the exception of those due Hamilton, Carter, Smith & Co.,
which are Seller's responsibility.

      19.  LITIGATION.  In the event of litigation concerning provisions of
this  Agreement, the prevailing party shall be entitled to attorney's  fees
and costs, including appellate attorney's fees and costs, if any.

       20.    ASSIGNMENTS.   Seller,  at  its  own  expense,  will  prepare
assignments  to Buyer and have recorded such assignments immediately  after
Transfer.

      21.  TRANSFER FEES.  All investor and tax service transfer fees  will
have been paid by the Seller.

      22.   TAPE TO TAPE TRANSFER.  Prior to the Transfer Date, Seller will
have  prepared at its expense a diskette containing master file information
in the Buyer's prescribed format and file specifications.

      23.   RIGHT  TO  CURE.  Buyer and Seller acknowledge  that  technical
deficiencies, in documentation or otherwise, may be present in the Mortgage
Portfolio  and  administration  thereof  which  are  susceptible  of  cure.
Accordingly,  prior to exercising any right which it may  have  under  this
Agreement  with  regard to any such technical deficiency  in  the  Mortgage
Portfolio,  Buyer will give Seller not less than thirty (30) days'  notice,
during  which  period Seller may attempt to cure any such  deficiency.   So
long  as Seller is diligently attempting to affect a cure, Buyer shall  not
enforce any right which may be occasioned by such deficiencies for which  a
cure  is being pursued.  However, if said deficiencies are not cured within
a  reasonable period of time, notwithstanding Seller's efforts  to  do  so,
Buyer may exercise its right under this Agreement.


      IN WITNESS WHEREOF, the parties hereto have caused this Agreement  to
be duly executed and sealed as of the day and year first above written.

                         California United Bank
                         ("Seller")

                         By:_____________________________________
                            Pat Hartman
ATTEST:                     Chief Financial Officer

___________________________

                         Douglas County Bank & Trust Co.
                         ("Buyer")

                         By:_____________________________________
                            John W. King
ATTEST:                     Senior Vice President

____________________________



Exhibit 21.   Subsidiaries of the Registrant

100% Owned:

California United Bank, National Association
  a national banking association
<PAGE> 80


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                           35397
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 20000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                           74153
<INVESTMENTS-MARKET>                             71423
<LOANS>                                         174602
<ALLOWANCE>                                       7427
<TOTAL-ASSETS>                                  304154
<DEPOSITS>                                      264181
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              10229
<LONG-TERM>                                          0
<COMMON>                                         26430
                                0
                                          0
<OTHER-SE>                                        3314
<TOTAL-LIABILITIES-AND-EQUITY>                  304154
<INTEREST-LOAN>                                  14036
<INTEREST-INVEST>                                 3923
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                 17959
<INTEREST-DEPOSIT>                                3755
<INTEREST-EXPENSE>                                4078
<INTEREST-INCOME-NET>                            13881
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  14735
<INCOME-PRETAX>                                   4554
<INCOME-PRE-EXTRAORDINARY>                        2574
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      2574
<EPS-PRIMARY>                                      .56
<EPS-DILUTED>                                      .56
<YIELD-ACTUAL>                                    5.99
<LOANS-NON>                                         36
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                  1742
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                  6513
<CHARGE-OFFS>                                     1413
<RECOVERIES>                                      2327
<ALLOWANCE-CLOSE>                                 7427
<ALLOWANCE-DOMESTIC>                              7427
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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