CU BANCORP
10-Q, 1996-08-14
NATIONAL COMMERCIAL BANKS
Previous: HALLWOOD GROUP INC, 10-Q, 1996-08-14
Next: EMC INSURANCE GROUP INC, 10-Q, 1996-08-14





                            FORM 10-Q

                  SECURITIES AND EXCHANGE COMMISSION

                      WASHINGTON, D.C. 20549


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

           /X/ For the Quarterly Period Ended June 30, 1996 or
                                    
      Transition 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

                                    

                             CU BANCORP
           (Exact name of registrant as specified in its charter)

            California                                  95-3657044
      (State or other Jurisdiction of                   (I.R.S. Employer
      incorporation or organization)                      Identification
      Number)
      
                              818-907-9122
                  (Registrant's telephone number, including area code)

                              NOT APPLICABLE
(Former name, former address, and former fiscal year if changes since last
report)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                            Yes /X/   No / /
                                    
                                    
As of June 30, 1996, the Registrant has 5,296,583 outstanding shares of its
Common stock, no par value.

<PAGE> 1
                                CU Bancorp
                          Quarter Ended June 30, 1996
                          Table of Contents - Form 10-Q



Page Part I. Financial Information
    Item 1.  Financial Statements
        Management's Discussion and Analysis of Financial
        Condition and Results of Operation.                         3

        Consolidated Statements of Financial Condition:
        -June 30, 1996, and December 31, 1995.                     15
        Consolidated Statements of Income:

       -Three and Six Month Periods Ended June 30, 1996, and
         June 30, 1995.                                            16
        
        Consolidated Statements of Cash Flows:
        -Six  Month Periods Ended June 30, 1996 and
         June 30, 1995.                                            17

        Notes to Consolidated Financial Statements                 18

        Signatures                                                 23

Part II.  Other Information

    Item 1.  Legal Proceedings                                     24

    Item 2.  Changes in Securities                                 24

    Item 3.  Defaults Upon Senior Securities                       24

    Item 4.  Submission of Matters to a Vote of Security Holder    24

    Item 5.  Other Information                                     24

    Item 6.  Exhibits and Filings on Form 8-K                      25
<PAGE> 2
Management Discussion and Analysis

Overview



The Company earned $793  thousand or $.14 per share, during the second quarter
of 1996, compared to $699 thousand, or $.15 per share, during the same period
in 1995.  Income for the current quarter was reduced by costs totaling $.03
per share related to merger activity.  Net income for the quarter ended June
30, 1996 would have been $.17 per share without the direct expenses incurred
in the period related to the acquisition of Corporate Bank and the proposed
merger with Home Bank.  This compares with $699 thousand, or $.15 per share
for the comparable quarter of last year.   Earnings for the second quarter of
1995 included approximately $.02 per share attributable  to a sale of mortgage
servicing rights.

On  January 12, 1996, the Bank completed the acquisition of Santa Ana based
Corporate Bank.  Inclusion of the Corporate Bank balances for the first two
quarters of 1996 has had a number of effects on the Bank's financial
statements. Non performing assets, which had increased to $3.8 million at
March 31, 1996, decreased to $2.5 million by the end of June 1996.  This
compares with $1 million at December 31, 1995 and $285 thousand at June 30,
1995.  Real estate acquired through foreclosure totaled $298 thousand at June
30, 1996, compared with zero at December 31, 1995 and June 30, 1995.  The
Bank's allowance for loan losses as a percent of nonperforming loans was 374%
at June 30, 1996, compared with 2648% at the comparable quarter of 1995.
These asset quality ratios, even after the inclusion of the non performing
assets from Corporate Bank's portfolio, remain strong.


Capital  ratios continue to substantially exceed levels required for  the
"well capitalized"  category  established by bank regulators.   The  Total
Risk-Based Capital  Ratio was 13.67%, the Tier 1 Risk-Based Capital Ratio was
12.40%,  and the  Leverage Ratio was  9.87% at June 30, 1996, compared to
16.19%, 14.92%, and 10.52%, respectively, at year-end 1995.  Regulatory
requirements for Total Risk-Based,  Tier 1 Risk-Based, and Leverage capital 
ratios are a minimum of 8%, 4%, and  3%, respectively, and for classification 
as well capitalized, 10%,  6%,  and 5%, respectively.
The Bank's strong capital and asset quality position allows the Bank to
continue to   grow its core business which provides relationship based
services to middle market  customers  and positions the Bank for its
acquisition strategy.   During the  second quarter of 1996, the Bank generated
approximately $41 million in new loan  commitments  and $74 million in new
loan commitments for  the  six  months ended  June 30, 1996, compared with
about $64 million  for the six month  period ending June 30, 1995.
In January 1996, the Bank announced the signing of an agreement to merge with
Home Interstate Bancorp, the parent of Home Bank, based in the South Bay.
This merger, targeted to be completed in the third quarter of 1996, will
create a combined bank with over $800 million in assets and 22 branches.




Balance Sheet Analysis

Loan Portfolio Composition and Credit Risk


The Bank's loan portfolio at June 30, 1996 has maintained the high standards
of credit  quality that have been established as the commercial loan portfolio
has been  built  over the past four years.  Non performing assets are at
manageable levels  and  exposures  to  real estate have been  greatly  reduced
to  consist primarily of loans secured by real estate made to the Bank's core
middle  market customers as a secondary part of their total business
relationship.

Total loans at June 30 ,1996 increased by $9 million during the quarter.  The
Bank's internal generated loan growth continues to consist primarily of asset
based loans to middle market commercial customers and results from the Bank's
ongoing success at generating new commercial loan commitments.


<PAGE> 3
<TABLE>
<CAPTION>
Table 1  Loan Portfolio Composition

Amounts in thousands of dollars            June 30,            December 31,               June 30,
                                             1996                  1995                     1995
<S>                                        <C>         <C>       <C>          <C>     <C>          <C>
Commercial & Industrial Loans              $188,110    77%       $159,768     84%     $  144,361   81%
                                                       
Real Estate Loans:
    Commercial                               38,217     16         20,190      11         24,870   14
    Mortgages                                 7,109      3          5,470       3          4,777    3
    Construction                              3,196      1              0       0              0    0
    Total Real Estate Loans                  48,522     20         25,660      14         29,647   17
Other loans                                   8,186      3          5,198       2          3,360    2
Total loans net of unearned fees           $244,818   100%       $190,626    100%       $177,368 100%

</TABLE>

<TABLE>
<CAPTION>
Table 1a Loan Portfolio Maturities
(in Millions)
                        Remaining Maturity

                                                Within     After One        After
                                                   One    but Within         Five
                                                  Year    Five Years        Years     Total
<S>                                           <C>            <C>           <C>       <C>
Commercial & Industrial Loans                 $147,512       $44,864       $3,920    $196,296
Real Estate - Commercial & Mortgage             16,458        26,912        5,152      48,522
Total loans                                   $163,970        71,776        9,072    $244,818
Loans due after one year with
predetermined interest rates                                  19,842        2,883
Loans due after one year with floating
or adjustable rates                                           51,934        6,189
                                                             $71,776       $9,072

</TABLE>

Table  1a  above summarizes the maturities of the loan portfolio based upon  the
contractual  terms of the loans.  The Bank does not automatically  rollover
any loans  at  maturity.   Maturing loans must go through the Bank's  normal
credit approval process in order to roll a loan over to a new maturity date.

The  Bank  lending  effort  is  focused on business  lending  to  middle
market customers.  Current  credit policy now permits commercial  real  estate
lending generally  only  as  part of a complete commercial banking
relationship  with  a middle  market customer.  Commercial real estate loans
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 considered in determining the
adequacy of the allowance for loan losses.

<PAGE> 4
The amount and composition of the allowance for loan losses is as follows:
<TABLE>
<CAPTION>
Table 2  Allocation of Allowance for Loan Losses

Amounts in thousands of dollars                        June 30,   December 31,       June 30,
                                                         1996           1995           1995 
<S>                                                    <C>            <C>             <C>
Commercial & Industrial Loans(1)                       $7,777         $6,594          $7,046
Real estate loans - Construction Loans                    229              0               0
                                                        8,006          6,594           7,046 
Unfunded commitments and letters of credit                349            336             502
Total Allowance for loan losses                        $8,355         $6,930          $7,548
(1) Including Commercial loans secured by real estate
</TABLE>

Adequacy of the allowance is determined using management's estimates of the risk
of loss for the portfolio and individual loans. 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 loan, as shown in Table 2, implies
a degree of precision that is not possible when using judgments.  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.

During the second quarter of 1996, the Bank had  net recoveries of $130
thousand, compared to net recoveries of  $44 thousand for the comparable
period of 1995.  This follows net charge offs in the first quarter of 1996,
which were
the result of applying the Bank's aggressive and disciplined approach to credit
management to the portfolio acquired in the Corporate Bank transaction.
<PAGE> 5

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 Loss

Amounts in thousands of dollars                                    For the Periods Ended
                                                            June 30,     December 31,       June30, 
                                                              1996           1995            1995
<S>                                                           <C>            <C>            <C>
Balance at January 1                                          $6,930         $7,427         $7,427
Loans charged off:
  Real estate secured loans                                    1,163            529              0
  Commercial loans secured and unsecured                         538            543            196
  Loans to individuals, installment and other loans              114             17             11
  Credit cards and related plans                                   1              0              0
     Total charge-offs                                         1,816          1,089            207
Recoveries of loans previously charged off:
  Real estate secured loans                                       29             58             31
  Commercial loans secured and unsecured                         347            522            286
  Loans to individuals, installment and other loans               13             12             11
     Total recoveries of loans previously charged off            389            592            328
Net charge-off (recovery)                                      1,427            497          (121)
Provision for loan losses                                          0              0              0
Allowance of acquired bank                                     2,852              0              0
Balance at end of period                                      $8,355         $6,930         $7,548
Net loan charge-offs (recoveries) as a percentage of
average gross loans outstanding during the period
ended                                                           .60%           .28%        (.069)%
</TABLE>

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 June 30, 1996, nonperforming loans amounted to $2.2 million
compared with $1.0 million at December 31, 1995.  The increase in
nonperforming assets, both loans and other real estate owned, is due to the
acquisition of Corporate Bank.


Potential problem loans are defined as loans as to which there are serious
doubts about the ability of the borrowers to comply with present loan
repayment terms.  It is the policy of the Bank to place all potential problem
loans on nonaccrual status.  At June 30, 1996, therefore, the Bank had no
potential problem loans  other than those disclosed in Table 4 as
nonperforming loans.

<PAGE> 6
<TABLE>
<CAPTION>
Table 4:  Nonperforming Assets

Amounts in thousands of dollars                  June 30,   December 31,    June 30,
                                                   1996         1995          1995
<S>                                              <C>           <C>          <C>
Loans not performing                             $2,232        $1,024         $285
Other real estate owned                             298             0            0
Total nonperforming assets                       $2,530        $1,024         $285

Allowance for loan losses as a percent of:
Nonperforming loans                               374%            677%      2,648%
Nonperforming assets                              330%            677%      2,648%
Nonperforming assets as a percent of total        
assets                                            0.7%            0.3%        0.1% 
Nonperforming loans as a percent of total 
loans                                             0.9%            0.5%        0.2%
</TABLE>

Securities

The  Securities Held to Maturity portfolio totaled  $77 million at June 30,
1996, compared with $67 million at year-end 1995.
Included  in  the  Held to Maturity portfolio at June 30, 1996 is  approximately
$14.8 million in commercial paper.  The Bank has invested in high quality, short
term  commercial paper as a diversification from Federal Funds sold.
Commercial paper  held is less than six months in maturity, and is rated A1/P1
by  Standard and  Poors. At June 30, 1996, there were unrealized losses of
$458  thousand and an unrealized gain of $61 in the securities  held to
maturity portfolio.


The Securities Available for Sale portfolio totaled  $4.3  million at June 30,
1996 with no investments being included in this category during the second
quarter of 1995. The investment portfolio of the Corporate Bank, acquired in
January, 1996, was classified as available for sale at the purchase date.  The
securities acquired in this transaction may be sold as needed to match the
investment strategies and balance sheet needs of the Bank. The June 30. 1996
balance had no net unrealized gains or losses, compared with a net unrealized
gain of $143 thousand at December 31, 1995.

In the first quarter of 1996, the Bank realized a gain of $113 thousand on the
sale of securities available for sale.  There were no gains or losses realized
in 1995 or the second quarter of 1996.


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


Other Real Estate Owned


        There was $298 thousand of Other Real Estate Owned on the Bank's
balance sheet at June 30, 1996.  At December 31, 1995, and June 30, 1995 the
Bank had no Other  Real Estate Owned.  The Bank's policy is to carry
properties acquired  in foreclosure  at  fair  value less estimated selling
costs, which  is  determined using       recent  appraisal  values  adjusted,
if  necessary,  for  other  market
conditions.  Loan balances in 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 a valuation allowance
for other  real estate owned,  created by charging a provision to other
operating expenses.  The Bank has not had any significant expenses related to
Other Real Estate Owned  in 1996 or 1995.



Deposit Concentration
<PAGE> 7
Prior to 1992, the Bank's focus on real estate-related activities resulted in
a concentration of deposit accounts from title insurance and escrow companies.
As the  Bank has changed its focus to commercial lending, the amounts of title
and escrow  related  deposits has declined for the past four years.  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  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 deposit courier services, will be limited
or charged  back  to the  customer if the deposit relationship profitability
does not meet the Bank's expectations.
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 June 30,
1996 was  $16 million   compared  to $20 million at December 31, 1995.  The
bank  has  greatly reduced  their  reliance on title and escrow deposits,
with these relationships representing approximately  5% of deposits in the
second quarter of 1996, and 7% at year end 1995.


The  Bank  had $59 million in certificates of deposit larger than $100
thousand dollars  at  June  30,1996.  The  maturity distribution  of  these
deposits  is relatively  short term, with $44  million maturing within 3
months and  the  $58 million 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),
investments  in commercial  paper,  securities eligible for pledging to secure
borrowings  from dealers  pursuant  to  repurchase  agreements, loan
repayments,  deposits,  and borrowings  from  a $25 million overnight federal
funds line  available  from  a correspondent bank. Potential significant
liquidity requirements are withdrawals from  noninterest  bearing demand
deposits and funding of  commitments  to  loan customers.


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 to bridge mismatches between funding sources and
requirements, and  are designed to maintain the minimum required balances.
Borrowings under repurchase agreements  and fed funds purchased have averaged
less than $1.1 million  during 1996.  Balances borrowed were primarily the
result of periodic tests by the Bank of available borrowing arrangements.


During 1994 and 1995, 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 certificates of
deposit  of  $90,000  or greater,  that  are  priced competitively with
similar certificates  from  other financial institutions throughout the
country.  At June 30, 1996,  the Bank  had approximately $65 million of these
out of area deposits, compared to $83 million at  December 31, 1995.  The
decline in out of area deposits during 1996 has been the  result  of
carefully managing these balances to  a  lower  level,  as  the acquisition of
Corporate Bank provided additional liquidity for the  Bank.
The
Bank's  experience with raising out of area deposits for the  past  three
years indicates that the balances are quite stable when priced to the current
market.


The Bank's portfolio of large certificates of deposit (those of $100 thousand
or more),  includes both deposits from its base of commercial customers and
out  of area deposits. At June 30, 1996 this funding source was 18% of average
deposits, compared to 17% at December 31, 1995.

<PAGE> 8
<TABLE>
<CAPTION>

Table 5   Interest Rate Maturities of Earning Assets and Funding Liabilities
at June 30, 1996

Amounts in thousands of dollars                                 Amounts Maturing or Repricing in
                                                             More Than 3   More Than 6   More Than 9
                                                             Months But    Months But    Months But
                                                Less Than     Less Than     Less Than     Less than     12 Months
                                                3 Months      6 Months       9 Months     12 Months      & Over
Earning Assets
 <S>                                               <C>           <C>            <C>           <C>      <C>
 Gross Loans                                       $214,935        $2,702        $2,510         1,946    $22,726
 Securities                                          23,518         5,212         5,057         6,339     41,567
Federal funds sold & other                           15,500            99             0             0          0
     Total earning assets                           253,953         8,013         7,567         8,285     64,293
Interest-bearing deposits:
Now and money market                                 83,054
  Savings                                            10,492
  Time certificates of deposit:
    Under $100                                       21,681        16,413         6,253        11,845     4,256
    $100 or more                                     43,898         7,096         3,487         3,694       900
     Non interest-bearing demand deposits            11,233             0             0             0         0
     Total interest-bearing liabilities             170,358        23,509         9,740        15,539     5,156
Interest rate sensitivity gap                        83,595      (15,496)       (2,173)       (7,254)    59,137
Cumulative interest rate sensitivity gap             83,595        68,099        51,052        43,798   102,935
Off balance sheet financial instruments                   0             0             0             0         0
Net cumulative gap                                  $83,595       $68,099       $51,052       $43,798  $102,935
Adjusted cumulative ratio of rate sensitive
assets to rate sensitive liabilities (1)               1.49          1.35          1.25          1.20      1.46
</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 a risk neutral position.

Assets  and  liabilities shown on Table 5 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 $38 million at June 30, 1996,  compared  to
$33 million  at  year-end 1995. This increase was due to the issuance  of
stock  to acquire  Corporate  Bank, and earnings and  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 1996 and 1995, the Bank's capital levels
substantially exceeded the "well capitalized"   standards,  the  highest
classification  established   by   bank regulators.
<TABLE>
<CAPTION>
Table 7  Capital Ratios
                                                            Regulatory Standards
                               June 30,      December 31,        Well
                                 1996            1995        Capitalized    Minimum
<S>                             <C>             <C>              <C>        <C>
Total Risk Based Capital        13.67%          16.19%           10.0%      8.00%
Tier 1 Risk Based Capital       12.40           14.92             6.0       4.00
Equity to Average Assets         9.87           10.52             5.0       3.00
</TABLE>
<PAGE> 9

The Company declared an increase in the quarterly dividend to $.045 per share
payable August 31 to shareholders of record July 30, 1996.  The Company
declared and paid cash dividends totaling of $.02 and $.03 per share in the
first and second quarter of 1996, respectively.  The Company paid cash
dividends totaling $.02, for each of the four quarters of 1995. The dividend
payout ratio was 20% for the six month period ended June 30, 1996, compared
with 13% for the comparable period of 1995.

The  common  stock  of  the  Company is listed on the  National  Association
of Securities Dealers Automated Quotation (Nasdaq) National Market Systems
where it trades under the symbol CUBN.



Market Expansion and Acquisitions

The Bank is committed to expanding the market penetration of the commercial
bank, including the creation of new branches and pursuing acquisition
opportunities.  In January, 1996, the Company  completed the acquisition of
Santa Ana based Corporate Bank.   This acquisition brought two Orange County
branches to the Bank, representing an important geographic expansion.  During
1995, the Bank converted its former loan production offices in Ventura County,
the San Gabriel Valley and the South Bay to full service banking offices in
improved facilities.  These moves expanded the Bank's branch system to seven
full service locations serving the greater Los Angeles area.  Additionally,
during the second quarter of 1996, the Bank started two new business units to
serve its customer base.  The Investment Services Group and the Private
Banking group were formed to meet the growing financial services needs of the
customers.


On January 10, 1996, the Bank announced an agreement to merge with Home
Interstate Bancorp, parent of Home Bank, based in the South Bay.  The merger
with Home Bank is expected to be completed in August  1996, and will create a
Bank with 22 branches and over $800 million in assets.


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 was $4.9 million  for the quarter ended June 30, 1996 compared to $ 3.9
million  for
the  same period in 1995. The increased margin in 1996 is primarily due  to
the increased  volumes  of  loans  and deposits, due  to  both  the
acquisition  of Corporate  Bank, and the commercial loan growth generated over
the  past  year. The  change in 1995 is  attributable to changes in volume and
deposit  mix.  The Bank's  net  interest  income  improved with the growth of
the  commercial  loan portfolio from 1994 to 1995.  This improvement was
offset in part by the  change in deposit mix away from non interest bearing
title and escrow deposits, and the increase in certificates of deposit.



<PAGE> 10
<TABLE>
<CAPTION>
Table 8  Analysis of Changes in Net Interest Income (1)
Amounts in thousands of dollars                    Six months ended June 30,        Six months ended June 30,
                                                     1996 compared to 1995            1995 compared to 1994
   Increases(Decreases)                          Volume      Rate       Total     Volume      Rate       Total
Interest Income
   <S>                                           <C>        <C>        <C>        <C>        <C>      <C>
   Loans, net                                    $3,269     $(471)     $2,798     $1,733     $1,311   $3,044
   Investments                                      411      (230)        181         50        434      484
   Federal Funds Sold                             (211)      (121)      (332)        279        338      617
    Total interest income                         3,469      (822)     2,647       2,062      2,083    4,145
Interest Expense
   Interest-bearing deposits:
     Demand and Savings                             350      (207)       143       (140)        200       60
     Time Certificates of deposit:
       Under $100                                    92      (322)       (230)     1,326        401    1,727
       $100 or more                                 528       (36)        492        507        389      896
Federal funds purchased / Repos                      35          0         35          0          0        0
Other borrowings                                     29         34         63       (50)       (34)     (84)
    Total interest expense                        1,034      (531)        503      1,643        956    2,599
    Net interest income                          $2,435     $(291)     $2,144       $419     $1,127   $1,546
</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  8.6% for the second  quarter
of 1996,  compared to 8.9% yield for the same period of 1995. The decrease  in
the prime  rate from an average of 8.9%  to an average of  8.3% in  1996  was
offset by an increasing percentage of assets being held in loans.


Rates  on  interest bearing liabilities resulted in an average cost of funds
of 4.2%  for  the  second quarter of 1996, compared with   5.0% for the
comparable period  of 1995.  The decline in rates on certificates of deposit
reflected  the lower interest rate environment in 1996.
Expressing net interest income as a percent of average earning assets is
referred to as margin. Margin was  5.7% for the second quarter of 1996,
compared to 5.7% for the same period in 1995. The Bank's margin is strong
because it has funded itself with a significant amount of noninterest bearing
deposits.  The deposit portfolio of Corporate Bank, which is included in the
first quarter 1996 totals, was similar in composition to the Bank's deposits,
resulting in very little change in the Bank's margin.



<PAGE> 11
<TABLE>
<CAPTION>
Table 9  Average Balance Sheets and Analysis of Net Interest Income

                                                  Six months ended                          Six months ended
Amounts in thousands of dollars                     June 30, 1996                             June 30, 1995
                                                   Interest      Annual                   Interest      Annual
                                                   Income or    Yield or                  Income or    Yield or
                                       Balance      Expense       Rate        Balance      Expense       Rate
Interest Earning Assets
 <S>                                    <C>           <C>            <C>       <C>            <C>       <C>
 Loans, Net                             $226,121      $11,885        10.51%    $164,298       $9,087    11.06%
 Investments                              86,695        1,985         4.58       69,500        1,804     5.19
 Certificates of Deposit
  in other banks                              99            2         4.04           96            2     4.17
  Federal Funds Sold                      26,935          684         5.08       34,796        1,016     5.84
 Total Earning Assets                    339,850       14,556         8.57      268,690       11,909     8.86
Non Earning Assets
  Cash & Due From Banks                   27,826                                 24,151
  Other Assets                            11,729                                  8,141
Total Assets                             379,405                               $300,982
Interest-bearing Liabilities
  Demand and savings                      92,026        1,082         2.35      $64,278          939    2.92
Time Certificates of Deposits
  Less Than $100                          69,095        1,846         5.34       66,071        2,076    6.28
  More Than $100                          55,883        1,664         5.96       38,197        1,172    6.14
Fed Funds Purchased/Repos                  1,132           35         6.18            0            0    0.00
Total interest-bearing                   218,136        4,627         4.24      168,546        4,187    4.97
Noninterest-bearing Deposits             111,434                                 92,499
Total Deposits                           329,570        4,627         2.81      261,045        4,187    3.21
Other Borrowings                           4,737          167         7.05        3,801          104    5.47
Total Funding Liabilities                334,307        4,794         2.87      264,846        4,291    3.24
Other Liabilities                          6,597                                  5,915
Shareholders' Equity                      38,501                                 30,221
Total Liabilities and Shareholders'     $379,405                               $300,982
Equity
Net Interest Income                                    $9,762        5.74%                    $7,618    5.67%
Shareholders' Equity to Total Assets      10.15%                                 10.04%
</TABLE>


Other Operating Income

The Bank reported no gains on sale of servicing during  1996.  The Bank reported
a gain of $197 and $186 thousand in the first quarter and second quarter of
1995 on the sale of mortgage servicing rights, representing final settlement
payments received related to open issues on servicing sales from prior
quarters.   No servicing sales have been made in 1996, and no further
servicing rights are owned at June 30, 1996.   Operating income for the first
quarter of 1996 includes a gain of $113 thousand on the sale of available for
sale securities.




<PAGE> 12

The  trends and composition of other operating income are shown in the
following table.
<TABLE>
<CAPTION>

Table 10A Other operating income

Amounts in thousands of dollars
                                                   For three months ended
                                                June 30, 1996  June 30, 1995 
<S>                                                      <C>         <C>
Gain on sale of SBA Loans                                 $25         $51
Documentation fees                                         40          10
Other service fees and charges                            621         294
Gain on sale of securities                                  0           0
Gain on sale of mortgage servicing portfolio                0         186
Total                                                    $686        $541

</TABLE>
<TABLE>
<CAPTION>
Table 10B Other operating income

Amounts in thousands of dollars
                                                     For six months ended
                                                 June 30, 1996  June 30, 1995    
<S>                                                  <C>           <C>
Gain on sale of SBA Loans                               $33          $151
Documentation fees                                       68            46
Other service fees and charges                        1,104           581
Gain on sale of securities                              113             0
Gain on sale of mortgage servicing portfolio              0           383
Total                                                $1,318        $1,161
</TABLE>
Operating Expense

Total operating expenses for the Bank were $4.2  million for the quarter ended
June 30, 1996 , compared to $3.2 million for the same period in 1995. Included
in the first six months of 1996 totals is $491 thousand of direct expenses
related to the Corporate Bank acquisition and the planned merger with Home
Bank. These expenses include severance payments, investment banker fees and
expenses of integrating Corporate Bank's operations.  Because a portion of the
acquisition costs are not tax deductible, the after tax effect of these
expenses is approximately $415 thousand, or $.075 per share.  Other increases
in operating expenses relate to the additional staff and facilities acquired
in the Corporate Bank transaction.






Provision for Loan Losses

The  Bank  has made no provision for loan losses in 1996 or 1995.  No loan
loss provision  has  been deemed necessary , due to the low levels  of
nonperforming assets,  and the strong reserve position. 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.


<PAGE> 13

Legal and Regulatory Matters

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


As a registered bank holding company, and a national banking association,  the
Company and the Bank are subject to supervision and regulation by the Federal
Reserve Board, the Comptroller of the Currency and the Federal Deposit
Insurance Corporation, among others.  Regulatory issues have not had a
significant impact on the Bank's operations for the past three years, apart
from the normal ongoing process of monitoring compliance with relevant federal
and state law. Management remains committed to maintaining a positive and
proactive relationship with its primary regulators.



<PAGE> 14
<TABLE>
<CAPTION>
          Consolidated Statements of Financial Condition
                CU Bancorp and Subsidiary
                                                                                 June 30,     December 31,
Amounts in thousands of dollars, except share data                                 1996           1995
Assets
<S>                                                                                <C>          <C>           
Cash and due from banks                                                             $33,272      $28,376
Federal funds sold                                                                   15,500       32,500
  Total cash and cash equivalents                                                    48,772       60,876
Securities held to maturity (Market value of $77,026 and $67,114 at June             77,423       66,735
  30, 1996 and December  31, 1995, respectively)
Securities available for sale, at market value                                        4,270        6,345
      Total Securities                                                               81,693       73,080
Loans, (Net of allowance for loan losses of $8,355 and  $6,930 at June 30,
  1996 and December 31, 1995, respectively)                                         236,463      183,696
Premises and equipment, net                                                           1,551        1,111
Other real estate owned                                                                 298            0
Accrued interest receivable and other assets                                         12,342        6,546
Total Assets                                                                       $381,119     $325,309

Liabilities and Shareholders' equity
Deposits:
  Demand, non-interest bearing                                                     $117,655      $94,099
  Savings and interest bearing demand                                                93,546       74,413
  Time deposits under $100                                                           60,448       70,866
  Time deposits of $100 or more                                                      59,075       45,132
      Total deposits                                                                330,724      284,510

Accrued interest payable and other liabilities                                       11,573        7,793
  Total liabilities                                                                 342,297      292,303
Commitments and contingencies
Shareholders' equity:
  Preferred stock, no par value:
    Authorized -- 10,000,000 shares
    No shares issued or outstanding in 1996 or 1995                                   ---           ---
  Common stock, no par value:
    Authorized - 24,000,000 shares
    Issued and outstanding - 5,296,583 in 1996, and 4,636,462 in 1995                32,030       27,264

Retained earnings                                                                     6,951        5,841
Unrealized gain on securities available for sale, net of taxes                            1           83
Unearned Compensation                                                                 (160)        (182)
Total Shareholders' equity                                                           38,822       33,006
Total liabilities and shareholders' equity                                         $381,119     $325,309
The accompanying notes are an integral part of these consolidated  statements.
</TABLE>


<PAGE> 15
<TABLE>
<CAPTION>
  Consolidated Statements of Income
  CU Bancorp and Subsidiary

                                                                           For the three months       For the six months
                                                                              ended June 30,            ended June  30,
Amounts in thousands of dollars, except per share data                       1996         1995         1996         1995
Revenue from earning assets:
   <S>                                                                      <C>          <C>         <C>         <C>
    Interest and fees on loans                                              $6,275       $4,674      $11,885      $9,087
    Interest on taxable investment securities                                  762          879        1,985       1,779
    Interest on tax exempt securities                                            0           10            0          25
    Interest on time deposits with other financial institutions                  2            0            2           2
    Interest on federal funds sold                                             167          514          684       1,016
   Total revenue from earning assets                                         7,206        6,077       14,556      11,909
Cost of funds:
 Interest on savings and interest bearing demand                               516         470         1,082         939
 Interest on time deposits under $100                                          723        1,103        1,846       2,076
 Interest on time deposits of $100 or more                                     902          590        1,664       1,172
 Interest on fed funds sold & repos                                             35            0           35           0
 Interest on other borrowings                                                   61           46          122         104
 Interest on subordinated notes                                                 24            0           45           0
   Total cost of funds                                                       2,261        2,209        4,794       4,291
Net revenue from earning assets before provision for loan losses             4,945        3,868        9,762       7,618
Provision for loan losses                                                        0            0            0           0
  Net revenue from earning assets                                            4,945        3,868        9,762       7,618
Other operating revenue:
Other fees and charges                                                         686          355        1,205         838
Gain on sale of mortgage servicing portfolio                                     0          186            0         323
Gain on sale of securities available for sale (before taxes of $47 in 1996)      0            0          113           0
   Total other operating revenue                                               686          541        1,318       1,161
Other operating expenses:
 Salaries and related benefits                                               2,244        1,673        4,734       3,325
    Acquisition related expenses                                               161            0          491           0
 Other operating expenses                                                    1,793        1,490        3,422       2,948
   Total operating expenses                                                  4,198        3,163        8,647       6,273
Income before provision for income taxes                                     1,433        1,246        2,433       2,506
Provision for  income taxes                                                    640          547        1,073       1,097
Net income                                                                    $793         $699       $1,360      $1,409
Earnings per common and equivalent share                                     $0.14        $0.15        $0.25       $0.30
The accompanying notes are an integral part of these consolidated
financial statements.
</TABLE>
<PAGE> 16



<TABLE>
<CAPTION>

Consolidated Statements of Cash Flows          CU Bancorp and Subsidiary

Amounts in thousands of dollars                                           For the six months ended
                                                                                    June 30,
                                                                                1996          1995
                                                                          
Cash flows from operating activities
<S>                                                                        <C>             <C>
Net income                                                                   $1,360          $1,409
Adjustments to reconcile net income to net cash provided by operating 
activities:
Provision for depreciation and amortization                                      224            250
Amortization of goodwill                                                          76              0
Amortization of deferred compensation                                             25              0
Net amortization of (discount)/premium on investment securities                (352)            288
Provision for losses on loans and other real estate owned                          0              0
Provision (benefit) of deferred taxes                                            577            137
Gain on sale of investment securities, net                                     (113)              0
(Increase)/decrease in other assets                                          (1,166)          (723)
Increase/(decrease) in other liabilities                                       (936)        (1,028)
(Increase)/decrease in accrued interest receivable                             (577)          (353)
Increase/(decrease) in deferred loan fees                                        145           (67)
Increase/(decrease) in accrued interest payable                                (129)            407
Accrued benefits from interest rate hedge transactions                             0              0
   Total adjustments                                                         (2,226)        (1,089)
   Net cash provided by operating activities                                   (866)            320

Cash flows from investing activities
Proceeds from investment securities sold or matured                          100,108          9,057
Purchase of investment securities                                          (110,088)              0
Proceeds from held for sale securities sold                                    5,890              0
Net decrease in time deposits with other financial institutions                    0              0
Purchase of business                                                          18,316              0
Net (increase)/decrease in loans                                             (7,291)        (2,578)
Purchases of premises and equipment, net                                       (330)          (424)
   Net cash provided (used in) by investing activities                         6,605          6,055

Cash flows from financing activities
Net increase/(decrease) in demand and savings deposits                       (9,015)       (19,429)
Net increase/(decrease) in time certificates of deposit                      (8,601)         23,894
Proceeds from exercise of stock options and director warrants                      0            562
Cash dividend paid                                                             (251)          (182)
   Net cash provided (used) by financing activities                         (17,867)          4,845 
   Net increase (decrease) in cash and cash equivalents                     (12,128)         11,220 
   Cash and cash equivalents at beginning of year                             60,876         55,397
Cash and cash equivalents at end of year                                     $48,748        $66,617

Supplemental disclosure of cash flow information
Cash paid during the year:
 Interest                                                                     $4,923        $1,860
 Taxes                                                                           300           900
Supplemental disclosure of noncash investing activities:
Loans transferred to OREO                                                        450             0
</TABLE>
                                    
The accompanying notes are an integral part of these consolidated statements
<PAGE> 17

                   Notes to Consolidated Financial Statements
                              June 30, 1996
                                UNAUDITED
                                    
                                    
                                    
Note A.  BASIS OF PRESENTATION

The  accounting  and reporting policies of CU Bancorp ("the  Company")  and
its wholly owned subsidiary, California United Bank, N.A. ("the Bank"), are
prepared in  accordance with generally accepted accounting principles used in
the banking industry.   All  material inter company balances have been
eliminated  and  all material  interim  period adjustments which, in the
opinion of  management,  are necessary for a fair presentation of financial
condition, results of operations, and  cash  flow have been made.  All interim
period adjustments that  have  been made have been of a normal and recurring
nature.


Note B.  EARNINGS PER SHARE

Net income per share is computed using the weighted average number of shares
of common  stock  and  common  stock  equivalents outstanding  during  the
periods presented,  except  when  the  effect  of the  latter  would  be  anti-
dilutive. Weighted  average shares outstanding for the three month and six
month  periods ended  June 30, 1996 were 5,587,695 and 5,536,575, compared
with 4,701,488  and 4,701,088 for the comparable periods of 1995.


NOTE C.  SECURITIES

The  Bank  has  the intent and ability to hold its Securities Held  to
Maturity until maturity. Accordingly, these securities are carried at cost,
adjusted  for amortization  of  premiums and accretion of discounts on a
straight-line  basis, which 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.

The  Bank  has  $4.3 million in securities classified as "Available  for
sale", indicating  the  willingness to sell these securities under certain
conditions. These  securities are carried at current market value with
unrealized  gains  or losses  not recognized as current income but reported as
an increase or decrease to  capital  in  the statements of financial condition
and in the statements  of shareholders' equity.


The  following  tables set forth the book value and market value, of  investment
securities at June 30, 1996.

A summary of Securities Held to Maturity at June 30, 1996 is as follows:
<TABLE>
<CAPTION>

Held  To Maturity                                       Gross            Gross
                                           Book       Unrealized       Unrealized          Market
                                           Value        Gains            Losses             Value
                                           
                                           
<S>                                        <C>                <C>         <C>           <C>
U.S. Treasury securities                   $62,534            $61         $(458)        $62,137
Commercial Paper                            14,874                                       14,874
U.S. Government Agency Securities               15             --            --              15
Total investment portfolio                 $77,423            $61         $(458)        $77,026
</TABLE>


A summary of Securities Available for Sale for June 30, 1996 is as follows:
<TABLE>
<CAPTION>
Available  For Sale                                  Gross           Gross
                                          Book     Unrealized      Unrealized          Market
                                          Value      Gains            Losses            Value
                                          
<S>                                      <C>          <C>             <C>              <C>
U.S. Treasury securities                 $1,480       $18                              $1,498
U.S. Agency securities                      500                        $(2)               498
Mortgage backed securities                1,447                         (3)             1,444
Federal Reserve stock                       433                                           433
Redevelopment bonds                         410         0              (13)               397
                                         $4,270       $18             $(18)            $4,270
</TABLE>



At  June  30,  1996,  investment securities with a book value  of  $32,885  were
pledged   to  secure  court  deposits and for  other  purposes  as  required
or permitted by law.

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.


Note D.  AVERAGE FEDERAL RESERVE BALANCES

The  average cash reserve required to be maintained at the Federal Reserve
Bank was  approximately $3.5 million, $2.8 million, and $3.1  million for the
periods ending June 30, 1996, and December 31 and June 30, 1995, respectively.

Note E.  PREMISES AND EQUIPMENT
Premises  and  equipment are carried at cost less accumulated  depreciation
and amortization.  Depreciation is computed using the straight-line method
over  the estimated useful lives of the assets.  Amortization of leasehold
improvements is also computed using the straight-line method over the shorter
of the useful life of the improvement or the term of the lease.
<PAGE> 18
Note F.  OTHER REAL ESTATE OWNED
Real  estate  owned,  acquired either through foreclosure or  deed  in  lieu
of foreclosure,  is  recorded at the lower of the loan balance  or  estimated
fair market  value.  When acquired, any excess of the loan balance over the
estimated fair value is charged to the allowance for loan losses.  Subsequent
write-downs, if any, are charged to operation expenses in the periods that
they become known. There  was  $298 of other real estate owned as of June 30,
1996.  There  was  no other real estate owned as of June 30, 1995,  or
December 31, 1995.


Note G.  INCOME TAXES

Effective  January  1,  1993, the Bank implemented the provisions  of
Financial Accounting  Standards (SFAS) No. 109, "Accounting for Income Taxes."
SFAS  No. 109 utilizes the liability method and deferred taxes are determined
based on the estimated future tax effects of differences between the financial
statement  and tax  bases  of  assets and liabilities given the provisions of
the  enacted  tax laws.


Note H.  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 nonaccrual (cash
basis) status  where reasonable  doubt  exists  with  respect to the timely
collectibility  of  such interest.  Payments on nonaccrual loans are accounted
for using a cost  recovery method.

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.

The Bank adopted Statement of Financial Standards (SFAS) 114, "Accounting by
Creditors for Impairment of a Loan," and SFAS 118, "Accounting by Creditors
for Impairment of a Loan-Income Recognition and Disclosures," as of January 1,
1995. SFAS 114 requires that impaired loans  be measured based on the present
value of expected future cash flows discounted at the loan's effective
interest rate. When the measure of the impaired loan is less than the recorded
balance of the loan, the impairment is recorded through a valuation allowance
included in  the allowance for loan losses.  The Bank had previously measured
the allowance for loan losses using methods similar to the prescribed in SFAS
114.  As a result, no additional provision was required by the adoption of
this pronouncement.

The Bank considers all loans where reasonable doubt exists as to the payment
of interest or principal to be impaired loans.  All loans that are ninety days
or more past due are automatically included in this category.  An impaired
loan will be charged off when the Bank determines that repayment of principal
has become unlikely or subject to a lengthy collection process.  All loans
that are six months or more past due and not well secured or in the process of
collection are charged off.

At June 30, 1996, the Bank had $2.2  million in impaired loans, against which
a loss allowance of $447  thousand has been provided.  The recorded investment
in all impaired loans has been calculated based on the present value of
expected cash flows discounted at the loan's effective interest rate.  All
impaired loans are included in nonaccrual status, and as such no interest
income is recognized. For the second quarter of 1996 and the six months ended
June 30, 1996,  the Bank had an average investment in impaired loans of
approximately $3 million and $3.6 million.


<PAGE> 19

Note I. Acquisitions


On January 12, 1996, the  Company completed the acquisition of Corporate Bank,
a Santa Ana, California based commercial bank.    The acquisition was
accounted for as a purchase.  The Company issued 649 thousand shares of common
stock, and paid $1.7 million in cash, for a total purchase price of $6.5
million.  The acquired operations of Corporate Bank have been included in the
Statement of Income from the acquisition date of January 12, 1996.  The
Company's income for the first six months of 1996 would not have been
materially different if the combination had been completed as of January 1,
1996.  The pro forma results of operations for the first quarter of 1995, had
the acquisition been completed on January 1, 1995,  would have been as
follows:
<TABLE>
<CAPTION>
<S>                                                       <C>
Net interest income                                       $14,302
Income before provision for income taxes                    2,819 
Net income                                                  1,548 
Earnings per common and equivalent share                     $.30 
</TABLE>



The fair value of assets acquired from Corporate Bank was $72.7 million, with
liabilities assumed of $68.6 million.  Cash and cash equivalents acquired, net
of cash paid, totaled  $20 million.  Goodwill of $2.4 million generated by the
purchase transaction is being amortized on a straight line basis over a ten
year period.



Note J.  RECLASSIFICATIONS

Certain  items  have been reclassified in the prior period financial
statements presented  herein, in order to conform to classifications followed
for September 30, 1995.


Note K.  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.  Until third quarter 1995,
the Bank was 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, consisted 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  alleged  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 alleged that false representations were
made,  and  the  investment merely constituted a  "Ponzi"  scheme.   Other
charges  related  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 alleged  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 denied all allegations of wrongdoing.
Damages in excess of $100 million were alleged,  and compensatory and punitive
damages were sought generally against all  defendants, although no specific
damages were prayed for with regard to the Bank.  A  former officer and
director of the Bank was also been named as a defendant.

A settlement agreement between the bank and the representatives of
the various plaintiffs, which has now been
<PAGE> 20
consummated, with the dismissal of all of the above referenced cases, with
prejudice, against the Bank, its officers and directors, with the exception of
the officer/director previously named pending.  Court approval of these
settlements has been received. In connection with the settlement, the Bank
released 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 had 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.  The Bank also made a cash payment to the Plaintiffs in
connection with the settlement.  The effect of this settlement on CU Bancorp
or the Bank's financial statements was immaterial. In connection with the
settlement the Bank assigned its rights, if any, under various insurance
policies, to the Plaintiffs.  The settlement does not resolve the claims
asserted against the officer/director.  

The Bank and the officer/director's insurer agreed that as of May 10, 1996,
the insurance company would assume all future costs of defense to the officer/
director for the remainder of the litigation and would repay the Bank $75,000.
This agreement has not yet been finally documented.  The Bank understands 
that global settlement documentation is being prepared, although the Bank is 
not a participant in such matters.  Such a settlement is subject to a number
of contingencies and approvals.


<PAGE> 21



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






                                          CU BANCORP
                                         August  13, 1996




                                        By:___________________
                                            Patrick Hartman
                                            Chief Financial Officer

<PAGE> 22
Part II - Other Information



Item 1.  Legal Proceedings

Please  refer  to Note K , on page 19 above, for a complete  discussion
of legal and  matters.

Item 2.  Changes in Securities

    None.

Item 3.  Defaults Upon Senior Securities

    None.

Item 4.  Submission of Matters to a Vote of Security Holders

    None.

Item 5.  Other Matters









<PAGE> 23

Item 6.  Exhibits and Filings on Form 8-K

  (a) Exhibits:
    (10)    Material Contracts - Data Processing Services Agreement


(b) Reports on Form 8-K: None


<PAGE> 24

                            INDEX TO EXHIBITS
                                    
                                    
Material Contracts

                                                                       Page
     10.1            Data Processing Services Agreement                 26


     <PAGE> 25


                  DATA PROCESSING SERVICES AGREEMENT
     THIS  DATA PROCESSING SERVICES AGREEMENT is made as of this day of
August, 1996,  (the  "Agreement") by and between M&I Data Services, a
division  of  the Marshall  &  Ilsley Corporation, a Wisconsin corporation
("M&I") and  California United Bank, a national banking association, together
with its subsidiaries  and affiliates (collectively referred to as the
"Customer").



                                RECITALS

                                    

     WHEREAS, M&I provides data processing services to customers located
across the country; and

     WHEREAS,  M&I desires to provide data processing services to Customer,
and Customer desires to have M&I provide it with such services.

     NOW,  THEREFORE,  in consideration of the recitals and  for  the  good
and valuable  consideration,  the  receipt  and  sufficiency  of  which  are
hereby acknowledged, the parties hereto agree as follows:

     1.  Services.  M&I shall provide Customer with the data processing
services requested by Customer utilizing the version of the banking system
software  made available  from  time  to  time  by M&I through  the  M&I
Service  Bureau  (the "Services"). The functionality of the software and a
further description of  the Services is set forth in the User Manuals, copies
of which will be provided,  or made  available,  to  Customer.   Customer
shall purchase  the  data  processing services  indicated on Exhibit A from
M&I.  Unless otherwise agreed  in  writing between  M&I and Customer, and
subject to the other provisions of the Agreement, M&I  shall  make the On-line
Services available to Customer, subject  to  normal downtime  and
maintenance, at times indicated on the M&I  On-line  Availability Schedule, as
modified from time to time.

     2.  Fees  and  Taxes.   Customer agrees to pay for  the  Services
received hereunder as follows:

          a.   Amount of Fees.  Commencing on the Conversion Date (as defined
in SectionE3) and on the last day of each month thereafter through the end  of
the term  of this Agreement, Customer shall pay M&I a fixed monthly fee of
forty-one thousand  three  hundred  thirty-six dollars ($41,336)  per  month
(the  "Fixed Monthly  Fee") for the Services described on ExhibitEA.  For
Services  requested by  Customer  in  addition to those on ExhibitEA or for
usage  of  Services  on Exhibit  A  in excess of stated maximums, Customer
shall pay in accordance  with
M&IOs  then-current  standard  published prices discounted  ten  percent
(10%), except  for  ATM Services which shall be discounted twenty percent
(20%). The
Fixed  Monthly  Fee  will  be  adjusted in accordance  with  the  provisions
of ExhibitEB.    Customer   also   agrees   to   pay   all   communication
costs, telecommunication  charges, printline charges and other output  costs,
start-up fees,  pass-through  charges, out-of-pocket expenses,  conversion
expenses  and fees,  workshop  fees,  training  fees, and  late  fees  or
charges  billed  as miscellaneous  on  Customer's  invoice  (the
"Miscellaneous  Fees").   The  M&I standard published prices as of the date of
this Agreement are set forth on  the fee schedule attached as ExhibitEA.

          b.  Additional Charges.  In addition to the charges described above
or set  forth  in  ExhibitEA, Customer agrees to pay for any manufacturers,
sales, use,  excise,  personal  property,  or any other  tax  or  charge,  or
duty  or assessment levied or assessed by any governmental authority upon or
as a  result of  the  execution or performance of any service pursuant to this
Agreement  or materials furnished with respect to the Agreement, except those
taxes  based  on M&I's  net income.  In no event shall Customer be liable for
payment of any  tax based on M&IOs real estate or equipment.
          c.  Terms of Payment.  Customer shall pay the Fixed Monthly Fee on
the last day of the month in which the Services are to be performed.  Any
other amounts due hereunder shall be paid within thirty (30) days of invoice,
unless otherwise provided herein.  To effect the payment of the Fixed Monthly
Fee, Customer hereby authorizes M&I to initiate debit entries from and, if
necessary, initiate credit entries and adjustments to Customer's account at
the depository designated in the ACH Authorization Agreement.  Debit entries
for the Fixed Monthly Fee will be made on the last day of each month for which
Services will be rendered under the Agreement.  In the event that a payment
day is a nonbusiness day, entries will be made on the first



          <PAGE> 26

          preceding business day.  Customer shall authorize, on the attached
ACH Authorization Agreement, debits from and credits to its account for
payment for Services received under the Agreement.  The Customer shall also
pay any collection fees and reasonable attorneys' fees incurred by M&I in
collecting payment of the charges and any other amounts for which Customer is
liable under the terms and conditions of this Agreement, except for amounts
disputed in good faith in accordance with the provisions of the following
paragraph.

          Should  Customer  reasonably and in good faith  dispute  any  fees
so billed,  Customer may withhold payment for the disputed amount provided
Customer notifies  M&I of such disagreements or objections within the
prescribed   thirty (30) day period; however, the Fixed Monthly Fee and any
undisputed amounts shall be  promptly paid as described above.  The parties
agree to promptly attempt  to resolve  the dispute, and further agree if the
disputed invoice is not  resolved within sixty (60) days of the invoice date,
the chief executive officers of  the parties shall meet to resolve the
dispute..

          d.   Modification of Terms and Pricing.  If Customer is in default
and M&I  elects to continue to perform the Services, Customer agrees to pay
M&I  all unamortized  conversion  expenses in advance of M&I  performing  any
additional Services.   As  of  the  date of the Agreement, unamortized
conversion  expenses equals  four  hundred  twelve thousand seven hundred
eighty dollars  ($412,780). Amortization  shall  be  on a straight line basis
over sixty  (60)  months.
In
addition, Customer agrees that all charges for Services shall be computed
using M&I's  then-current standard published prices, paid in advance as
determined  by M&I.
At  M&I's  option, such Services shall be provided  on  a  month-to-month
basis.   Following CustomerOs cure of such default, the pricing structure
shall revert to that in place prior to such default.

     3. Term.

          a.  Initial Term.  This Agreement shall be effective upon execution
by both parties, and both parties will promptly undertake the conversion
activities necessary  to  process  Customer's  data.   Subject  to  Customer's
timely  and satisfactory completion of its responsibilities described in the
M&I  Conversion Manual and in the Conversion Schedule to be established by M&I
and Customer, all conversion  activities will be completed on December 2,
1996,  (the  "Conversion Date").
The  term of this Agreement shall continue for a period of seventy-two
(72) months from the Conversion Date.

          b.   Renewal  Obligations.   During  any  automatic  renewal  term
as provided  for in Section 13, or for any Services provided after the end  of
the initial term, whether or not the Agreement is renewed,  Customer agrees
that the terms  of  this Agreement shall continue to apply, except that all
charges  for Services  shall  be computed using M&I's then-current standard
published  prices paid  in advance as determined by M&I.  At M&I's option,
such Services shall  be provided by M&I on a month-to-month basis.

     4. Affiliates.  All processing for Customer and Customer's subsidiaries
and affiliates  which  M&I does shall be included as part of the  Services
provided under  this  Agreement  and  shall be done in  accordance  with  the
terms  and conditions  of  this  Agreement.  Customer agrees that  it  is
responsible  for assuring  compliance  with  the  Agreement by its affiliates
and  subsidiaries. Customer agrees to be responsible for the submission of its
affiliates' data  to M&I  for  processing and for the transmission to
Customer's affiliates  of  such data processed by and received from M&I.
Customer agrees to be responsible  for any and all fees owed under this
Agreement for Services hereunder.

     5.  Confidentiality and Ownership.  Both parties will, to the extent and
in accordance with their policies used to protect their own information of
similar importance,  use their best efforts to refrain from and prevent the
use  of  or disclosure  of  any  confidential information of the other party,
disclosed  or obtained  by  such party while performing its obligations under
this  Agreement, except when such use or disclosure is for the purpose of
providing the Services. Neither  party  will have an obligation of
confidentiality with  regard  to  any information  insofar  as  the  same:
(1) was  known  to  such  party  prior  to disclosure;  (2) is or becomes
publicly available other than as a  result  of  a breach of this Agreement; or
(3) is disclosed to such party by a third party not subject  to  an
obligation of confidentiality.  Nor  shall  the  obligation  of
confidentiality occur where disclosure is made pursuant to:  (1) any law of
the United  States or any state thereof; (2) the order of any court or
governmental agency; or (3) the rules and regulations of any governmental
agency.

          Customer may reproduce and distribute any or all M&IOs
documentation, including User Manuals, solely for its own internal use.
Customer recognizes, however, that such documentation may be copyrighted,
trademarked, patented, or otherwise protected by M&I.  Customer will not
undertake to reproduce for distribution or distribute such documentation to
any other third party.  Any modifications made to such documentation by
Customer for the purpose of customization are acknowledged to be solely at the
risk of Customer, and M&I shall not be liable to Customer for any inaccuracies
arising therefrom.  The distribution of modified documentation is subject to
the same restrictions and shall further contain an acknowledgement of M&IOs
copyright and other protected proprietary interests in such documentation.

          <PAGE> 27

     6.  Programming.   M&I  reserves  the right to  determine  the
programming (whether  hardware or software) utilized with the equipment used
in  fulfilling its duties under this Agreement.  All programs (including ideas
and know-how and concepts) developed by M&I are and remain its sole property.

     7.  Equipment.  Customer shall obtain and maintain at its own expense
such data  processing and communications equipment as may be necessary or
appropriate to  facilitate the CustomerOs proper use and receipt of the
Services.   Customer shall  pay  all  installation,  monthly,  and  other
charges  relating  to  the installation  and use of communications lines in
connection with  the  Services.
M&I   shall   not  be  responsible  for  the  continued  availability   of
the
communications  lines  used by Customer in accessing  the  Services.   M&I
will review  the  proposed network configuration (attached hereto as  Exhibit
D)  to insure its adequacy based on information provided by Customer, as of
the date of the  Agreement for CustomerOs proper use and receipt of the
Services.  M&I  will monitor the communications lines used to access the
Services for the purpose  of informing Customer or CustomerOs communications
vendor of any problems with such lines.

     8.  Supplies.  Customer shall pay for all supplies used in connection
with the  Services.  All forms, supplies, or materials used in processing
Customer's items and input data shall meet M&I's specifications.

     9.  Systems  Modification; Amendment of Services.  M&I may  modify,
amend, enhance, update, or provide the appropriate replacement for any of the
Services, the  software used to provide the Services, or any element of its
systems at any time  to:  (a)  improve  the Services or (b) facilitate the
continued  economic provisions  of the Service.  M&I may, at any time,
withdraw any of the  Services upon providing two hundred seventy (270) days'
prior written notice to Customer. Either  party  may  also  terminate any of
the  Services  immediately  upon  any regulatory, legislative, or judicial
determination that providing such  Services is inconsistent with applicable
law or regulation or upon imposition by any such authority of restrictions or
conditions which would detract from the economic or other  benefits to M&I or
Customer to any element of the Services.  In the event of  the  termination or
withdrawal of a Service, Customer shall not  suffer  any material  diminution
in  the  functionality  of  the  core  elements  of  M&IOs Integrated  Banking
System  software (Deposit  System,  Loan  System,  Customer Information
System).

     10.   Disaster  Recovery.  M&I maintains, and shall  continue  to
maintain throughout  the term of this Agreement, off-site disaster recovery
capabilities which  permit M&I to recover from a disaster and continue
providing Services  to Customers within a commercially reasonable period.  An
executive summary of  the current disaster recovery plan, which may change
from time to time, is available upon  request  from  M&I  at  no  charge.  M&I
shall  test  the  operation  and effectiveness  of its disaster recovery plan
at least annually.  M&I  maintains, and  shall continue to maintain throughout
the term of this Agreement, a  backup power supply system to guard against
electrical outages.

     11.  Events of Default.  It shall be an Event of Default on the part of
the Customer  if:  (a)ECustomer is insolvent, or a receiver or conservator shall
be appointed  with respect to the Customer; or (b)ECustomer shall fail to  pay
any sum  due  M&I  within the prescribed time except for any sums disputed  in
good faith  as  provided for in Section 2(c); or (c)Eif the Customer  shall
fail  to perform  any  of  its other covenants or obligations under this
Agreement  where such  failure to perform has a material adverse impact on
M&I.  It shall  be  an Event  of  Default on the part of M&I if M&I shall fail
to perform  any  of  its obligations  under  this Agreement where the failure
of M&I  to  perform  has  a material  adverse  impact on Customer and is
material to the  provision  of  the Services.   The  defaulting party shall
have ten (10)  days  from  the  date  of receipt  of  notice from the
nondefaulting party of nonpayment or nonperformance to  cure  such an Event of
Default, before the nondefaulting party may  exercise any remedies it may have
as a result of the Event of Default.

     12.  Remedies Upon Default; Limitation of Liabilities.  If an Event of
Default occurs on the part of the Customer, and is not cured within the ten
(10) day period prescribed in SectionE11, M&I may (a) terminate this
Agreement; (b) terminate access to its central processing unit by the
Customer; and (c) declare all amounts payable under this Agreement to be
immediately due payable and file suit for or otherwise obtain payment from the
Customer of any fees or other sums due it pursuant to this Agreement, plus any
actual damages to its equipment or systems caused by the Customer's actions,
failures to act, equipment, systems, or communication facilities.  If an Event
of Default occurs on the part of M&I, and is not cured within the ten (10) day
period prescribed in Section 11, the Customer may only:  (a) terminate this
Agreement without payment of any buyout amount, deconversion expense, or
penalty of any kind and (b) file suit or
otherwise obtain payment of an aggregate amount of fees paid by the Customer
to M&I hereunder during the six (6) months immediately preceding the Event of
Default plus any reasonable attorneyOs fees incurred as a result of any action
taken to collect such fees.  Either party may also seek equitable remedies,
including, without limitation, specific performance and injunctive relief, for
a breach of Section 5 of this Agreement.  M&I and the Customer agree that
these damage provisions are reasonable in light of all present predictable
circumstances (including
     <PAGE> 28
     expectable actual damages in that the fees to be charged by M&I hereunder
do not include amounts sufficient to insure against greater claims).  M&I and
Customer expressly waive all claims for additional, incidental, consequential,
compensatory, or punitive damages and agree that the remedies set forth in
this Agreement shall be the sole and exclusive remedies of the parties.  No
lawsuit or other action may be brought by either party hereto or on any claim
or controversy based upon or arising in any way out of this Agreement after
one (1) year from the date of the discovery of the occurrence allegedly giving
rise to the action.  M&I agrees that except in the case of an Event of Default
relating to a breach by the Customer of its confidentiality obligations under
Section 5 of this Agreement,  M&I will not exercise its remedy to terminate
Customer's access to the M&I central processing unit so long as:  (a)ECustomer
is current in the payment of all amounts due M&I as reflected on M&I's last
invoice to Customer; and (b)Eonly exercise such remedy after providing
Customer with sixty (60) days' prior written notice.
   13. Termination.
     a.  End of Initial Term.  This Agreement shall automatically be
extended at the end of the initial seventy-two (72) month term for an
additional twelve (12) month renewal term, unless the Customer gives M&I at
least one hundred eighty (180) days' prior written notice of its intent to
terminate, which notice may be given during the initial term of the Agreement.

          <PAGE> 29
b.  Renewal Term.  During the renewal term, this Agreement shall be
automatically extended for an additional one (1) month on each monthly
anniversary date so that the term shall always be not less than one (1) month
less than twelve (12) months, unless either party gives written notice to the
other party of intent to terminate, in which event the automatic monthly
renewals will end and the Agreement will terminate at the end of the unexpired
portion of the term in existence on the date notice to terminate is given.
          c.   Termination Upon Default.  This Agreement may also terminate
upon an  Event of Default and failure to cure beyond applicable cure periods
at  the option of the nondefaulting party as set forth in Section 12 hereof.
          d.  Termination by Customer.  Customer may terminate this Agreement
at any  time,  and without cause, by giving M&I at least one hundred  eighty
(180) days' prior written notice and paying M&I the then-applicable buyout
amount  set forth in SectionE21.
          e.  Termination for Acquisition Event of Customer.  As used herein,
an OAcquisition EventO means any of the following events:
            i.  any person shall have completed a tender offer or exchange
offer to purchase any shares of Common Stock of the CustomerOs parent, such
that, upon consummation, such person would own or control fifty percent (50%)
or  more  of the then outstanding Common Stock of such parent or have the
ability to elect at least fifty percent (50%) of the directors of CustomerOs
parent; or
          ii. any person shall have acquired beneficial ownership (such term
is defined in Rule 13d-3 under the Exchange Act) or the right to acquire
beneficial ownership of, or any OgroupO (as such term is defined in the
Exchange Act) shall
have  been formed which beneficially owns or has the right to acquire
beneficial ownership of, fifty percent (50%) or more of the then outstanding
Common Stock;
          As  used  in this Agreement, OpersonO shall have the meaning
specified in Sections 3(a)(9) and 13(d)(3) of the Exchange Act.
    14.  Regulatory Assurances.  M&I and Customer acknowledge and agree that
the performance  of these Services will be subject to regulation and
examination  by Customer's regulatory agencies to the same extent as if such
Services were being performed  by  Customer.   Upon request, M&I agrees to
provide  any  appropriate assurances  to  such  agency  and  agrees to
subject  itself  to  any  required examination or regulation. Customer agrees
to reimburse M&I for reasonable costs actually  incurred due to any such
examination or regulation that  is  performed solely for the purpose of
examining data processing services used by Customer.
          a.   Notice  Requirements.   The Customer  shall  be  responsible
for
complying  with all regulatory notice provisions to any applicable
governmental agency,  which shall include providing timely and adequate notice
to  the  Chief Examiner  of the Federal Home Loan Bank Board, the Office of
Thrift Supervision, the  Office  of  the Comptroller of the Currency, The
Federal Deposit  Insurance Corporation,  the  Federal  Reserve Board, or their
successors,  as  applicable (collectively, the "Federal Agency"), as of the
effective date of Services under this  Agreement, identifying those records to
which this Agreement  shall  apply and the location at which such Services are
to be performed.

          b.   Examination  of  Records.  The parties  agree  that  the
records
maintained  and produced under this Agreement shall, at all times, be
available for  examination and audit by governmental agencies having
jurisdiction over the Customer's  business,  including (without limitation)
the  Federal  Agency.  The Director  of Examinations of the Federal Agency or
his designated representative shall  have  the right to ask for and to receive
directly from M&I any  reports, summaries, or information contained in or
derived from data in the possession of M&I  related to the Customer.  M&I
shall notify Customer as soon as possible  of any  formal  request by an
authorized governmental agency to examine  Customer's records  maintained  by
M&I, if M&I is permitted to make such  a  disclosure  to Customer  under
applicable law or regulations.  Customer  agrees  that  M&I  is authorized to
provide all such described records when formally required to do so by this
authorized governmental agency.

          c.   Fidelity Bonds.  Throughout the term of the Agreement, M&I
shall
maintain  fidelity bond coverage for M&I and its employees in amounts
reasonable for providers of data processing services similar to the Services.

     d.  Notice of Changes.  Customer shall give to the Director of
Examinations of the Federal Agency at least thirty (30) days' notice

          <PAGE> 30

           of the termination of this Agreement or of any material changes in
the Services to be provided hereunder.
          e.   Insurance.   Throughout  the term of this  Agreement,  M&I
shall
maintain insurance coverage (or shall be self-insured) in amounts reasonable
for providers  of data processing services similar to the Services for  losses
from fire,  disaster, and other causes contributing to interruption of the
Services. The  proceeds  of  such  insurance shall be payable to  M&I.
Nothing  in  this Agreement  shall  be  construed as to permit Customer to
receive  any  of  such proceeds, or to be named as an additional loss payee
under any insurance policy.

          f.   Financial Information.  Upon request, Customer agrees to
provide
M&I with financial information as M&I may reasonably request.

    15.  Transportation  and/or Transmission of Data.   The  responsibility
and expense  for transportation and/or transmission of and risk of loss of
data  and media to and from M&I's datacenters shall be borne by Customer.  M&I
will notify Customer of the time by which Customer's data and media must be
delivered to M&I
for  processing  for M&I to provide Customer's processed data  within  the
time period agreed to by the parties.
    16. Responsibility.
 a.   General.   M&I agrees to perform the Services in  a commercially
reasonable  manner,  which  is similar to the services  provided  to  other
M&I customers including member banks of the Marshall and Ilsley Corporation, 
and no other  or  higher  degree of care.  Except as otherwise  described  
herein, M&I assumes  no  other  obligation as to performance  or  quality  
of  the Services provided,  all  other risks of error being expressly assumed  
by Customer.  M&I shall  not be responsible for loss or damage due to delays 
in processing  or  in the  delivery  of  processed data as a result of any 
of the  causes  excused by Section 19 hereof.  
M&I WILL IN NO EVENT BE LIABLE FOR ANY INDIRECT,
INCIDENTAL, OR  CONSEQUENTIAL DAMAGES INCURRED BY CUSTOMER INCLUDING, BUT  NOT
LIMITED  TO, LOST  PROFITS OR BUSINESS OPERATION LOSS, REGARDLESS OF WHETHER
M&I WAS  ADVISED OF THE POSSIBLE OCCURRENCE OF SUCH DAMAGES.

b.   Reliance on Data Supplied.  M&I will process items and  data and
perform  those Services described in this Agreement on the basis of
information furnished  by  Customer.   M&I shall be entitled to rely  upon
any  such  data, information, or instructions as provided by Customer.  If any
error results from incorrect  input  supplied  by  Customer,  Customer  shall
be  responsible  for discovering and reporting such error and supplying the
data necessary to correct such  error to M&I for processing at the earliest
possible time.  Customer  will indemnify  and  hold  M&I harmless from any
cost, claim,  damage,  or  liability (including attorneys' fees) whatsoever
arising out of such data, information                               or
instructions,  or  any inaccuracy or inadequacy therein.  Customer  assumes
all risk  of loss, delay, and miscommunication in the transportation or
transmission by  electronic  means of data and information from any terminal
or  remote  unit unless  the  same is caused by or attributable to any act or
omission  on  M&I's part, which act or omission does not meet the standard of
care in Section 16(a), or  was caused by or attributable to any gross
negligence or willful failure                                       on
M&I's part to comply with its obligations under this Agreement.

c.    Data  Backup.   Customer  shall  maintain  adequate  records in
accordance  with prudent banking practice from which reconstruction of  lost
or damaged  items  or  data  can be made. Customer assumes all  responsibility
and liability  for  any  loss  or damage resulting from  failure  to  maintain
such records.

d.   Audit.   M&I  shall  cause  a  third-party  review  of  its data
processing  systems  and Services to be conducted annually  by  its
independent auditors.  M&I shall provide Customer one copy of the report 
resulting from such review.

e.   Regulatory  Compliance. Customer is responsible  for determining
that  the  Services performed on its behalf, any forms which are used  with
its customers,  and all records it retains, comply with all applicable  laws.
When used  properly  by  Customer, M&IOs systems and software  used  to  
provide the Services will provide Customer with information necessary to 
comply with Federal law  applicable  to  the  transactions or accounts  
processed  by M&I.   Should Customer need information from the Services 
M&I provides in order to comply with applicable state laws
and regulations, CustomerOs sole remedy, and  M&IOs  sole
obligation  shall be for M&I to provide the ability to process  the
information requested  from  the Customer as promptly as is commercially  
practicable. M&I agrees  that  with respect to changes required as a result 
of changes  in state law,  such changes shall  be undertaken as a priority  
project  based  on  the regulatory deadline imposed for compliance.

f.   Balancing and Controls.  On a daily basis, Customer shall review
all  input  and  output,  controls, reports, and documentation,  to  ensure
the integrity  of  data processed by M&I. In addition, Customer shall,  on  
a daily basis,  check exception reports to verify that all file maintenance
entries  and nondollar  transactions  were correctly entered.  Customer  is
responsible  for initiating timely remedial action to correct any improperly
processed data which these reviews would disclose.

          <PAGE> 31

          <PAGE> 32

          g.  Service Deficiencies.  If Customer is aware that a defect exists
in a Service, Customer shall be responsible for making whatever appropriate
adjustments may thereafter be necessary until M&I corrects the defect and, if
requested by Customer, M&I will, at M&I's expense, assist Customer in making
such corrections through the most cost-effective means, whether manual, by
system reruns, or program modifications.  M&I will, where reasonable, make
every effort to correct any known material defect as soon as commercially
reasonable at M&I's expense.  In the event M&I becomes aware of any defect in
a Service, M&I will promptly notify Customer.


    17.  Ownership of Data.   Customer is the owner of all of its data
supplied by  Customer to M&I for processing hereunder.  Customer acknowledges
that it has no rights in any of the software, systems documentation,
guidelines, procedures, and  similar related materials or any modifications
thereof except with  respect to  M&I's  use  of the same during the term of
this Agreement to  process  data. Upon  termination of this Agreement, M&I
shall provide Customer with all  copies of  Customer's  data  in a format that
is being used by M&I  at  that  time  for processing  such data.  Prior to the
release of the Customer's  data:   (a)  all amounts  owed under this Agreement
by Customer to M&I shall be current and  paid in  full  except for any
disputed sums as provided for in Section 2(c), and  (b) Customer shall pay M&I
its "Estimated Deconversion Expenses" as described below. Customer agrees to
pay M&I for M&I's work in providing such data at M&I's  rates then  in  effect
for computer and personnel time, supplies, and other  items  as required,  and
Customer  further agrees to pay M&I  for  any  and  all  charges associated
with the deconversion of Customer's data based on M&I's then-current charges
for such Services.  M&I shall make a good faith estimate of all of  such
costs,  expenses, and charges which shall be paid by Customer  in  advance
(the "Estimated Deconversion Expenses").  The difference, if any, between the
actual expenses and the prepaid Estimated Deconversion Expenses shall be
promptly  paid or refunded, as appropriate, after determination.


    18. Warranties.   M&I represents and warrants that:


          a.   Capability  of  Computer Systems and  Software.   M&I's
computer systems  (hardware  and  software) are capable of  performing  the
Services  in accordance with the provisions of this Agreement.  The software
used to  provide the  Services  will operate substantially in accordance with
the  specifications and  documentation for the software as modified from time
to time to incorporate enhancements or modifications of the software to
provide the Services.


          b.   Quality  of Service.  The reports and Services made available
to Customer  shall be in substantial conformity with the User Manuals,  as
amended from time to time, copies of which have been, or will be, provided to
Customer.


          c.   Property  Rights.   M&I  has the right to  provide  the
Services hereunder, using all computer software required for that purpose.


          d.   Organization and Approvals.  M&I is a validly organized
corporate entity  with  valid authority to enter into this Agreement.  This
Agreement  has been duly authorized by all necessary corporate action.


          e.   Disclaimer of Warranties.  EXCEPT AS DESCRIBED IN THIS
AGREEMENT, M&I  DISCLAIMS ALL OTHER WARRANTIES, WHETHER WRITTEN, ORAL,
EXPRESSED OR IMPLIED INCLUDING,  WITHOUT LIMITING THE GENERALITY OF THE
FOREGOING,  ANY  WARRANTY  OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR
PURPOSE.


    19. Force Majeure.  M&I shall not be liable to Customer if M&I's
fulfillment or  performance  of  any  terms or provisions of this Agreement
is  delayed  or prevented  by  revolution  or  other civil disorders,  wars,  
acts  of enemies, strikes,  electrical equipment or availability failure, labor
disputes,  fires, floods, acts of God, federal, state, or municipal action,
statute, ordinance  or regulation, or, without limiting the foregoing, any
other causes not within  its reasonable  control,  and which by the exercise
of reasonable  diligence  it  is unable  to  prevent, whether of the class of
causes hereinbefore  enumerated  or not.
   20.   IRS   Filing.   Customer  has  complied  with  all  laws,
regulations, procedures,  and requirements in attempting to secure correct tax
identification numbers (TINs) for Customer's payees and agrees to attest to
this compliance  by an  affidavit  provided annually.  Customer authorizes M&I
to act as  Customer's agent  and  sign  on Customer's behalf the Affidavit
required  by  the  Internal Revenue Service on Form 4804, or any successor
form. Customer acknowledges that M&I's execution of the Form 4804 Affidavit on
Customer's behalf does not relieve Customer of responsibility to provide
accurate TINs or liability for any penalties which may be assessed for failure
to comply with TIN requirements.  Customer agrees to hold M&I harmless from
any liabilities, claims, expenses, penalties, or damages (including attorneys'
fees) which may be assessed or incurred as a result of the failure to comply
with TIN requirements.

<PAGE> 33

   21. Contract Buyout.

          a.   Customer  may  terminate this Agreement in  accordance  with
the provisions  of  Section 13(d) at any time by giving M&I  at  least  one
hundred eighty  (180) days' prior written notice and paying M&I fifty percent
(50%)  of the   total  estimated  remaining  unpaid  monthly  processing
fees,  plus  any unamortized  conversion  expenses.  For the purpose of this
computation,  total estimated  remaining unpaid monthly processing fees shall
be equal to  the  mean average  of  the total monthly fees paid in the three
(3) months  preceding  the termination  notice,  multiplied  by  the number
of  months  remaining  in  the Agreement.
          b.   Customer  may  terminate this Agreement in  accordance  with
the special  provisions of Section 13(e) by giving M&I at least one  hundred
eighty (180)  daysO  prior  written notice and paying M&I a  percentage  of
the  total estimated  remaining  unpaid monthly processing fees  [calculated
as  above  in Section 21(a)] according to the Schedule which follows:

          If Termination Occurs In      Buyout Percentage

          Months 1-36                        35%

          Month 37 or thereafter             40%

   <PAGE> 34

22. Expense Reimbursements.  Customer agrees to reimburse M&I for the
conversion-related and  out-of-pocket expenses (travel, lodging, meals, long
distance telephone calls, and printing and copying charges) reasonably
incurred in connection with the conversion of Customer's accounts to the M&I
system as further described on Exhibit B.  The reimbursement of such expenses
is in addition to conversion charges which may arise after the conversion, or
with respect to accounts which are not currently customer accounts which are
to be converted to the M&I system.  M&I shall estimate such expenses in
advance, and Customer shall pay such expenses upon execution of this
Agreement.   M&I shall provide Customer with a summary invoice of actual
expenses, and any adjustments shall be paid or refunded, as appropriate, upon
delivery of the invoice.


   23.  Conversion Obligations.  Both parties agree to make a good faith
effort to  convert Customer's data in a timely fashion and to perform the
conversion in accordance with the responsibilities set forth in the M&I
Conversion Manual, the Conversion  Schedule,  and  this  Agreement.  
Customer  agrees  to  maintain an adequate staff of persons who are 
knowledgeable with the systems currently
used by  Customer to process data.  Customer further agrees to provide such
Services and  perform  such obligations as are contemplated by the M&I
Conversion  Manual and  the  Conversion  Schedule, and as necessary  for
Customer  to  timely  and adequately  perform its obligations herein and
therein.  Customer shall  pay  or reimburse  M&I for all out-of-pocket
expenses and on a time-and-materials  basis for any of its personnel, or any
independent contractors, who perform conversion or  related  services
identified as Customer Responsibilities in the  Conversion Manual.
Customer and M&I further agree to cooperate fully with all  reasonable
requests  necessary to effect the conversion in a timely and  efficient
manner. Customer  agrees  to reimburse M&I for all conversion charges  whether
for  the initial  conversion, or for the subsequent conversion of additional
accounts  as they  are  incurred  or  for the conversion of products not
identified  in  the Proposal.

24.  Use of the Services.  (a) Customer assumes exclusive responsibility for
the  consequences  of  any instructions Customer may give  M&I,  for
Customer's failure to properly access the Services in the manner prescribed by
M&I, and for Customer's  failure  to supply accurate input information; (b)
Customer  agrees that it will use the Services in accordance with such
reasonable policies as may be  established by M&I from time to time as set
forth in any materials furnished by  M&I to Customer; (c) Customer agrees
that, except as otherwise permitted  by M&I,  Customer will use the Services
only for its own internal business purposes and  will  not  sell or otherwise
provide, directly or indirectly,  any  of  the Services or any portion thereof
to any third party; and (d) Customer agrees  and represents  to  the  best  of
its knowledge that (1)  this  Agreement  has  been approved by its board of
directors, or that the officer executing this Agreement has  been
specifically authorized by Customer's board of directors  to  execute this
Agreement, (2) the performance of this Agreement by the Customer will  not
affect the safety or soundness of the Customer or any of its affiliates, and
(3) this Agreement, and the obligations evidenced hereby, will be properly
reflected on the books and records of the Customer.

   25. Finders Fees.

     If Customer introduces a lead to M&I, which M&I was not previously
working, and  Customer  assists  M&I  by introducing the prospect  to  M&I,
followed  by Customer  assistance  and  involvement in the selling process
(not  limited  to Customer site visits, referrals, presentations, etc.) for
the purpose of selling M&I  Services,  and the financial institution signs a
processing agreement  with M&I,  M&I  will  credit Customer an amount equal to
one (1)  month's  processing fees,  which may be used to offset data
processing fees for Services  (excluding Miscellaneous  Fees) provided M&I
agrees in advance to pay such compensation  to Customer.  The finder's fee, as
described above, shall be based upon and payable after the first month's use
of the ordinary Services following the completion of all  conversions of the
new financial institution as proposed.  The credit shall not  exceed  fifty
thousand dollars ($50,000) for any individual bank,  or  more than  fifty
thousand dollars ($50,000) for any group of banks or  bank  holding company.
   26. Miscellaneous.
          a.   Governing Law.  This Agreement shall be construed and governed
by the laws of the state of Wisconsin.
          b.  Amendment.  This Agreement, including the Schedules hereto, may
be amended  only  by  an  instrument in writing executed by the  parties  or
their permitted assignees.
          c.   Assignment.  This Agreement may not be assigned by  either
party without  the prior written consent of the other party, which such
consent  shall not be unreasonably withheld, provided that M&I may freely
assign this Agreement to  any company that is directly or indirectly (1) in
control of M&I, (2)  under the control of M&I, or (3) under common control
with M&I.
          d.   Section  Headings.  Section headings are for  reference
purposes only and shall not affect the interpretation or meaning of this
Agreement.
          <PAGE> 35
          e.  Notices.  All communications or notices required or permitted by
this Agreement shall be in writing and may be given by personal delivery or by
mailing (in a postpaid, certified or registered wrapper), or by depositing the
same with Federal Express or a similar recognized courier service (all charges
prepaid), or by telex or telecopier provided a confirmation copy is also sent
by one of the other approved methods, addressed as follows (or as subsequently
designated in writing):


          To M&I: M&I Data Services
                    4900 West Brown Deer Road
                    P.O. Box 23528
                    Brown Deer, WI  53223-0528
                    Attention:  Patrick C. Foy, President
                            Outsourcing Business
                            Group FAX number:  (414)
                            357-9797
                            
          To CUB:   California United Bank, N.A.
                    16030 Ventura Boulevard
                    Encino, CA  91436
                    Attention:  Patrick Hartman, Chief Financial
                            Officer FAX number:  (818) 907-5008
          <PAGE> 36
                      With a mandatory copy to:
                    California United Bank, N.A. 16030 Ventura
                    Boulevard Encino, CA  91436
                            Attention:  Anita Y. Wolman, Esq.,
                            General Counsel FAX number:  (818) 907-
                            5024
                            
                            
          The  date  of giving such notice shall be deemed the earliest  of
the following:   (i) the date of actual receipt, (ii) three (3) business days
after the date of deposit in the United States mail, (iii) two (2) business
days after the date of deposit with Federal Express or another courier
service, or (iv) the date of personal or telecopy delivery.

          f.   No Waiver of Performance.  Failure by either party at any time
to require  performance by the other party to claim a breach of  any
provision  of this  Agreement  will not be construed as a waiver of any right
accruing  under this  Agreement, nor affect any subsequent breach, nor affect
the  effectiveness of  this Agreement or any part hereof, nor prejudice either
party as regards any subsequent action.

          g.    Entire   Agreement;  Conflicting  Provisions.   This
Agreement, together with the Schedules hereto, constitutes the entire
agreement between the Customer  and  M&I  with respect to the subject matter
hereof.   There  are  no restrictions, promises, warranties, covenants, or
undertakings other than  those expressly  set  forth herein and therein.  This
Agreement supersedes  all  prior negotiations, agreements, and undertakings
between the parties with  respect  to such subject matter.  In the event of
any conflict between the terms of the main body  of  this  Agreement  and any
of the Schedules hereto,  the  terms  of  the Schedules to this Agreement
shall govern.

          h.   Execution  in  Counterparts.   This  Agreement  may  be
executed simultaneously in any number of counterparts, each of which shall be
deemed  an original but all of which shall together constitute one and the
same Agreement.

          i.  Enforceability.  The invalidity or enforceability of any
provision hereof shall not affect or impair any other provisions.

          j.   Scope of Agreement.  If the scope of any of the provisions of
the Agreement  is  unenforceable or too broad in any respect  whatsoever  to
permit enforcement  to its full extent, then such provisions shall be enforced
to  the maximum  extent permitted by law and the parties hereto consent and
agree  that such  scope  may be judicially modified accordingly and that the
whole  of  such provisions of this Agreement shall not thereby fail, but that
the scope of  such provisions shall be curtailed only to the extent necessary
to conform to law.
          k.   Confidentiality of Terms.  Customer agrees that neither  it,
its directors, officers, employees, or agents will disclose this Agreement,
or  any of the terms or provisions of this Agreement, to any other party.
          <PAGE> 37
l.  Regulatory Approval.  In the event Customer fails to obtain
regulatory approval for the acquisition/merger of Home Bank by October 1,
1996, this Agreement shall be null and void ab initio, and, except for
CustomerOs obligation to pay for Services rendered by M&I, neither party shall
have further liability to the other hereunder.

          m.   Issues List.  A listing of the issues that have been or  will
be resolved during the conversion process is attached hereto as Exhibit C.

     IN  WITNESS WHEREOF, the parties have caused this Agreement to be
executed in their names as of the date first above written.


                           M&I DATA SERVICES, A DIVISION OF THE MARSHALL &
                           ILSLEY CORPORATION ("M&I")
                           4900 W. Brown Deer Road
                           Brown Deer, WI  53223
                                   
                           By:  ________________________
                           Name:Patrick C. Foy
                           Title:  President, Outsourcing Business Group

                           By:  ________________________
                           Name:Thomas R. Mezera
                           Title:  Vice President


                           CALIFORNIA UNITED BANK, A NATIONAL
                           BANKING ASSOCIATION ("Customer")
                           16030 Ventura Boulevard
                           Encino, CA  91436-4487

                           By:  ________________________
                           Name:________________________
                           Title:________________________
<PAGE> 38
                    AUTHORIZATION AGREEMENT
                               
                               
     The  undersigned  ("Customer") hereby  authorizes  M&I
Data Services, a division of the Marshall & Ilsley Corporation
("M&I") to  initiate debit entries and to initiate, if
necessary,  credit entries  and  adjustments for any excess
debit entries  or  debit entries made in error, to Customer's
account indicated below  and the  depository named below, to
debit and/or credit the same such account.

This  authority  is to remain in full force and  effect  for
the period coinciding with the term (and any renewals thereof)
of the Data  Processing Services Agreement made the      day of
August, 1996, and any addenda thereto (the "Agreement"),
pursuant to  the
terms and conditions specified in the Agreement.
DEPOSITORY NAME:           ________________________________
ADDRESS:                   ________________________________
CITY/STATE/ZIP:            ________________________________
TELEPHONE NUMBER:          ________________________________
ROUTING TRANSIT NUMBER:    ________________________________
ACCOUNT NUMBER:            ________________________________


                           M&I DATA SERVICES, A DIVISION OF
                           THE MARSHALL & ILSLEY CORPORATION
                           ("M&I")
                           
                           By:  ________________________
                           Name:Patrick C. Foy
                           Title:  President, Outsourcing
                           Business Group
                           
                           By:  ________________________
                           Name:Thomas R. Mezera
                           Title:  Vice President
                           CALIFORNIA UNITED BANK, A NATIONAL
                           BANKING ASSOCIATION ("Customer")
                           
                           By:  ________________________
                           Name:________________________
                           Title:  ________________________
<PAGE> 39



ATTORNEY-IN-FACT APPOINTMENT




       Customer hereby appoints M&I Data Services, a division
  of the  Marshall & Ilsley Corporation ("M&I") as:  (1)
  customer's attorney-in-fact  and  empowers M&I to authorize
  the  Internal Revenue  Service (IRS) to release information
  return  documents supplied to the IRS by M&I to states which
  participate  in  the "Combined Federal/State Program"; and
  (2) CustomerOs  agent  to sign  on  CustomerOs  behalf  the
  Affidavit  required  by  the Internal  Revenue Service on
  Form 4804, or any successor  form. Customer  agrees  to  hold
  M&I harmless from  any  liabilities, claims,  expenses,
  penalties, or damages (including  attorneys' fees)  which
  may be assessed or incurred as a  result  of  the release of
  information.
  
  
                           CALIFORNIA UNITED BANK, A NATIONAL
                           BANKING ASSOCIATION  ("Customer")
                           
                           
                           
                           
                           By:  ________________________

<PAGE> 40




AFFIDAVIT

STATE OF   ---------------------------------)
           ---------------------------------)  SS.
COUNTY OF  ---------------------------------)
I,                           , being first duly sworn, on oath, depose

              Customer's Representative
and say:
     1.  I  am  an employee of California United Bank, a
national banking association.  I have personal knowledge  of my
employer's practices   with   regard   to  procuring   and
reporting   tax identification  numbers  (TINs) and  authority
to  execute  this Affidavit on my employer's behalf.
     2.  California United Bank, a national banking
association, has   complied  with  all  laws,  regulations,
procedures,   and requirements in attempting to secure correct
TINs for its payees. This  compliance  has been pursued with
due  diligence,  and  any failure to secure correct TINs is due
to reasonable cause.



                              Customer's Representative
Subscribed and sworn to before me
this --------- day of ---------------, 1996.
- --------------------------------------
- --------------------------------------Notary Public
My Commission expires: ------------------------


<PAGE> 41


ON-LINE AVAILABILITY SCHEDULE


 Hours available for data entry inquiry:

 Monday - Friday (Pacific Standard Time)7:00 a.m. - 8:00 p.m.
                               
 Saturday  and Sunday (Pacific Standard Time)7:00  a.m.  -  4:00 p.m.

 Hours available for ATMs and Audio Response Units Twenty-four

 (24) hours per day, seven (7) days per week *

  

  

* M&I requires one (1) to two (2) hours per week for file organization.
                          
                          
                          
                          
                          
                          
                          
                          
<PAGE> 42
EXHIBIT A
<PAGE> 43
EXHIBIT A-1

<PAGE> 44
EXHIBIT A-1

Services not included in the Fixed Monthly Fee but which must be 
obtained from M&I:

Information Desktop                     Estimated Monthly Fees*
Management Data Warehouse                  $  8,582
  Report Edge (Ad Hoc Reports)
Total Deposit Reports
Total Loan Reports
Call Report Interface
Asset/Liability Interface

Treasury Connection                        $  4,397
Balance Reporting
Fax Reporting
PC-ACH

Money Talks (Voice Response)               $  1,058
Inquiries

ATM/EFT Services                           $ 10,537
Cardholders
Terminals
Transactions switched and routed
Positive Balance Authorization
PIN/Card Production

Optical Storage (STAR View)                $    958
On-line Report/Statement Viewing 2 days

Branch Automation                          $  2,200
Salespartner/PCTeller Maintenance     

Marketing Customer Information System      $    815
MCIF Quarterly Updates

IPS Maintenance                            $    203
Fixed Assets/Accounts Payable/Investments (@ $810 each/year)

CFI LaserPro                               $    100
Monthly Maintenance

Test Bank                                  $  1,000
CIS, Deposits, Loans

                          *These are estimates only, based on
                           information provided to M&I by
                           Customer.  Actual monthly fees may
                           be substantially different.  Figures
                           are net of discount (except Branch
                           Automation which shall not be
                           discounted).
<PAGE> 45
                           EXHIBIT B
<PAGE> 46
                                                        EXHIBIT
B
I.The Fixed Monthly Fee may be adjusted as follows:
  A. Commencing  March  1,  1998, and  each  March  1 thereafter
     throughout  the  term of the Agreement, the  Fixed Monthly
     Fee  shall  be increased by the lesser of (a) the
     increase over  the prior year in the Consumer Price Index
     (CPI,  all items-U)  as  published by the United States
     Department  of Labor, or any successor index; or (b) five
     percent (5%).
  B. The Initial Fixed Monthly Fee provides for processing a
     maximum account volume and maximum usage levels as
     described in Exhibit A and in the schedule which follows
     this Section.  Usage above the maximum levels listed on
     Exhibit A shall be charged according to M&IOs then-
     current standard published prices discounted in
     accordance with the provisions of Section 2(a) of the
     Agreement.  In addition, Total Account Volume increases
     in excess of the initial Total Account Volume described
     below shall be charged according to the stated price.
      
      
                    Application
               Deposit Accounts              58,352
               Loan Notes                     8,039
               General Ledger Accounts       11,930
               CIS Accounts                  92,313

               Total Account Volume         170,634



                Account Volume      Price per Each
                                       Account*
                                       
               170,635 and above             $.23
           


               * Subject to the increase in A above.

      <PAGE> 47
II.The following are estimated one-time conversion-
related fees payable to M&I by  Customer:

     Telecommunications
       Telecommunications equipment purchase      $            70,682
       Telecommunications data line installation  $            11,031
       Total                                      $            81,713

     Interfaces
       Precision Payroll                          $             3,465
       CTR On-Line 12 monthsO history             $            24,750
       CTR 5-Year Conversion History
         (estimate $4,950 to $14,850)             $            14,850
       M&I Programming/Product Support and Download               N/A
          to ProtoCorp already included in startup($13,275)
       Three Months of Fiche                                 $ 11,433
       CFI Laser Pro                                        $   3,000
       Stuckey Asset-Based Lending                          $       #
       SBA Loans                                            $       #
       Dabco Interface Testing                              $       #
       Olson Asset Liability Interface Testing              $       #
       Standard Register Interface Testing                  $       #
       Total                                                $  57,498
     # Information incomplete.  A quote will be provided when
     available.

     Platform Automation
       Unlimited Use License for Salespartner and           $ 165,000 
       PC Teller for 22 locations @$7,500 per location
       Upgrade to Financial Desktop for 22 locations        $  66,000
       Salespartner Software Customization (750 hours)      $  82,500
       Hardware (*Please refer to Hardware Services Proposal$       *
               dated 5/28/96.)
       Total Software Purchase                              $ 313,500
     
     Pass Through costs
       CIS scrubbing (@$.26 per account)                    $ 21,405
       Information Desktop License Fees                     $ 13,000
       ATM Setup and Interface                              $ 12,500
       IPS Setup for Financial Accounting,                  $  1,200
           Accounts Payable and Investments
       IPS License Fees for Financial Accounting,           $  9,405
           Accounts Payable, and Investments
       MCIF License                                         $  9,500
       Voice Response                                       $  2,000
       Total                                                $ 69,010
     
     Conversion Programming & Training
       Conversion Programming                               $104,819
       Conversion training and product support              $138,388
       Conversion travel (Estimate, billed at actual)       $125,430
       Total                                                $368,637**
         **Payable at contract signing.
<PAGE> 48


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           33173
<INT-BEARING-DEPOSITS>                              99
<FED-FUNDS-SOLD>                                 15500
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                       4270
<INVESTMENTS-CARRYING>                           77423
<INVESTMENTS-MARKET>                             81693
<LOANS>                                         244818
<ALLOWANCE>                                       8355
<TOTAL-ASSETS>                                  381119
<DEPOSITS>                                      330724
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              11573
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         32030
<OTHER-SE>                                        6951
<TOTAL-LIABILITIES-AND-EQUITY>                  381119
<INTEREST-LOAN>                                  11885
<INTEREST-INVEST>                                 2671
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                 14556
<INTEREST-DEPOSIT>                                4592
<INTEREST-EXPENSE>                                4794
<INTEREST-INCOME-NET>                             9762
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                 113
<EXPENSE-OTHER>                                   8647
<INCOME-PRETAX>                                   2433
<INCOME-PRE-EXTRAORDINARY>                        1360
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      1360
<EPS-PRIMARY>                                      .25
<EPS-DILUTED>                                      .25
<YIELD-ACTUAL>                                    5.74
<LOANS-NON>                                       2232
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                  2144
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                  6930
<CHARGE-OFFS>                                     1816
<RECOVERIES>                                       389
<ALLOWANCE-CLOSE>                                 8355
<ALLOWANCE-DOMESTIC>                              8355
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                           2852
        

</TABLE>


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