SANTA BARBARA BANCORP
10-K, 1995-03-31
STATE COMMERCIAL BANKS
Previous: LEGG MASON VALUE TRUST INC, 485B24E, 1995-03-31
Next: HOVNANIAN ENTERPRISES INC, SC 13D, 1995-03-31



<PAGE>           1
                 
                 UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549
                                      Form 10-K
(Mark One)
   X       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934
For the fiscal year ended          December 31, 1994     
___     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934
For the transition period from  ______________  to  ____________
Commission file number      0-11113     
                                  SANTA BARBARA BANCORP
                    (Exact Name of Registrant as Specified in its Charter)

            California                                   95-3673456     
     (State or other jurisdiction of                  (I.R.S. Employer
      incorporation or organization)                  Identification No.)

     1021 Anacapa Street, Santa Barbara, California             93101
        (Address of principal executive offices)              (Zip Code)

                                     (805) 564-6300
                       (Registrant's telephone number, including area code)

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

     Title of Class                Name of Each Exchange on Which 
Registered
Common Stock, no par value                         Not Listed

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

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

The aggregate market value of the voting stock held by non-affiliates of 
the registrant as of March 8, 1995, based on the sales prices reported to 
the Company on that date of $25.75 per share:  Common Stock - $106,532,385*

*Based on reported beneficial ownership by all directors and executive 
officers and the Company's Employee Stock Ownership Plan; however, this 
determination does not constitute an admission of affiliate status for any 
of these stockholders.

As of March 8, 1995, there were 5,126,406 shares of the issuer's common 
stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE:  Portions of registrant's Proxy 
Statement for the Annual Meeting of Shareholders on April 25, 1995 and the 
Annual Report to Shareholders for the fiscal year ended December 31, 1994 
are incorporated by reference into Parts I, II, and III.
                                                    Exhibit Index on Page 7
                                                              Page 1 of 130

Pursuant to Rules 12b-23 and 12b-32 and Instruction G to Form 10-K, the 
following indicated items of information from the registrant's Proxy 
Statement for the Annual Meeting of Shareholders on April 25, 1995 
("Proxy") and the Annual Report to Shareholders for the fiscal year ended 
December 31, 1994 ("Annual Report") are incorporated into this form by 
reference to the page number in the relevant printed document.


                                                           Annual
                                                           Report     Proxy
                                                     (Page Numbers in 
Printed
                                                     Documents as 
Distributed
                                                          to Shareholders)

                              PART I
Item 1.  Business                                              13
     a)  General Description of Business
           Operations commenced as Santa Barbara National 
           Bank with one office and 18 employees in 1960.  
           The Company was formed in 1982. The Bank (name 
           changed to Santa Barbara Bank & Trust) became 
           the principal subsidiary of the Company, and has 
           grown to 12 banking offices and trust, escrow, 
           and real estate offices. Two of the banking 
           offices were added in the merger with Community 
           Bank of Santa Ynez Valley on March 31, 1989. A 
           second subsidiary, SBBT Service Corporation, 
           was formed in 1988.

           The Bank continued its pattern of growth in 1994 
           with significant increases in assets and deposits.
     b)  Financial Information about Industry Segments
           There are no identifiable industry segments.
     c)  Narrative Description of Business                     13-36
           As of December 31, 1994, the Company had the 
           equivalent of approximately 474 employees engaged
           to provide banking and trust services to the local
           community, including correspondent services to 
           other local banks.

           For most of its banking products, the Company 
           faces competition in its market area from branches 
           of most of the major California money banks, some 
           of the state-wide savings and loan associations, 
           and other community banks and savings and loans. 
           For some of its products, the Company faces 
           competition from other non-bank financial service, 
           especially securities firms.

     d)  Financial Information about Foreign and Domestic 
         Operations and Export Sales
           The Company is engaged in local domestic business 
           operations only.

Item 2.  Properties                                              42,46,
     The Company maintains executive and administrative             53
     offices at leased premises at 1021 Anacapa Street, Santa 
     Barbara, California. Of the 12 branch banking offices, 
     all or a portion of 9 are leased. The office space used 
     by the Real Estate and Escrow departments is owned, and 
     space is leased for the Trust, and Management Information 
     Services, and Loan Servicing departments.

Item 3.  Legal Proceedings
     There are no material legal proceedings pending.

Item 4.  Submission of Matters to a Vote of Security Holders
     No matters were submitted during the fourth quarter of the 
     fiscal year covered by this report.

                              PART II
Item 5.  Market for the Registrant's Common Stock and Related 
         Stockholder Matters
     a)  Market Information                                      35,56
     b)  Holders
            There are approximately 1,674 holders of stock as 
            of March 8, 1995.
     c)  Dividends                                               35,40
            Dividends are currently declared four times a year,     56
            and the Company expects to follow the same policy 
            in the future.
Item 6.  Selected Financial Data                                    56
Item 7.  Management's Discussion and Analysis of Financial 
         Condition and Results of Operation                      13-36
Item 8.  Financial Statements and Supplementary Data             37-55
Item 9.  Changes in and Disagreements with Accountants on 
         Accounting and Financial Disclosure
            None.

                              PART III
Item 10. Directors and Executive Officers of the Registrant
         Directors                                                       4-
5
         Executive Officers                                                
6
Item 11. Executive Compensation                                         8-
13
Item 12. Security Ownership of Certain Beneficial Owners and 
         Management                                                        
7
Item 13. Certain Relationships and Related Transactions                   
15

                              PART IV
Item 14. Exhibits, Financial Statements, and Reports on 
         Form 8-K

     a)  The following documents are filed as a part of 
         this Report:

         1)  Financial Statements:
             Consolidated Balance Sheets as of December 31, 
             1994 and 1993                                          38
             Consolidated Statements of Income for the years 
             ended December 31, 1994, 1993, and 1992                39
             Consolidated Statements of Changes in Shareholders' 
             Equity for the years ended December 31, 1994, 1993, 
             and 1992                                               40
             Consolidated Statements of Cash Flows for the years 
             ended December 31, 1994, 1993, and 1992                41

         2)  Financial Statement Schedules:

             The following schedules and information are included 
             in the Footnotes to the above Financial Statements or 
             in Management's Discussion and Analysis of Financial 
             Condition and Results of Operations, both of which 
             are included in the Annual Report:
               Interest Rate Sensitivity                            16
               Distribution of Average Assets, Liabilities, and 
                 Shareholders' Equity and Related Interest Income, 
                 Expense, and Rates                                 18
               Volume and Rate Variance Analysis of Net Interest 
                 Income                                             19
               Maturity Distribution and Yield Analysis of the 
                 Securities Portfolios                              20
               Loan Portfolio Analysis by Category                  24
               Maturity and Sensitivities of Selected Loan Types 
                 to Changes in Interest Rates                       24
               Risk Elements:
                 Non-Accrual, Past Due and Restructured Loans       27
                 Potential Problem Loans                            28
                 Foreign Loans                                      28
               Summary of Loan Loss Experience                      26
               Foregone Interest on Non-Accrual Loans               28
               Detailed Deposit Summary                             29
               Maturity Distribution of Time Certificates of 
                 Deposit of $100,000 or More                        30
               Return on Equity and Assets, Operating and 
                 Capital Ratios                                     56
               Short-term Borrowings                                49
     
         3)  Exhibits - See exhibits listed on page 7, "Exhibit Index"

     b)  No reports on Form 8-K were filed during the fourth 
         quarter of the fiscal year ended December 31, 1994.

     c)  Exhibits - See exhibits listed on page 7, "Exhibit Index"

     d)  Financial statement schedules required by Regulation S-X 
         which are excluded from the annual report to shareholders-
         Not Applicable

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the Company has duly caused this report to be signed 
by the undersigned, thereunto duly authorized.
Santa Barbara Bancorp

By /s/David W. Spainhour               3/30/95     
      David W. Spainhour               date
      President
      Director

Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the 
Company and in the capacities and on the dates indicated.


/s/ Donald M. Anderson      3/30/95      /s/ David W. Spainhour   3/30/95     
Donald M. Anderson           date        David W. Spainhour        date
Chairman of the Board                    President
Director                                 Director

/s/ Kent M. Vining          3/30/95      /s/ Donald Lafler        3/30/95     
Kent M. Vining               date        Donald Lafler             date
Senior Vice President                    Vice President
Chief Financial Officer                  Principal Accounting Officer

/s/ Frank H. Barranco, M.D. 3/30/95      /s/ Edward E. Birch      3/30/95     
Frank H. Barranco, M.D.      date        Edward E. Birch           date
Director                                 Director

/s/ Richard M. Davis        3/30/95      /s/ Anthony Guntermann   3/30/95     
Richard M. Davis             date        Anthony Guntermann        date     
Director                                 Director

/s/ Dale E. Hanst           3/30/95      /s/ Harry B. Powell      3/30/95     
Dale E. Hanst                date        Harry B. Powell           date
Director                                 Director




                            EXHIBIT INDEX TO
                    SANTA BARBARA BANCORP FORM 10-K
               FOR THE FISCAL YEAR ENDED DECEMBER 31, 1994


                                                                  
Sequential
  Exhibit                                                             Page
  Number   Description                                               Number

     2     Plan of acquisition, reorganization, arrangement, 
           liquidation or succession**

     3     Articles of incorporation and bylaws

     3.1     Restated Articles of Incorporation of Santa Barbara 
             Bancorp (filed as Exhibit 3(i) to the Company's 
             Form S-4, File No. 33-19181, and is incorporated 
             herein by reference thereto).

     3.2     Amended and Restated Bylaws of the Company dated 
             September 25, 1991 (filed as "Other Information" to 
             the Company's form 10-Q for the quarter ended 
             September 30, 1991, File No. 0-11113, and is 
             incorporated herein by reference thereto).

     4     Instruments defining rights of security holders - The 
           rights of security holders are defined by applicable 
           law and in the Bylaws of the Company-see Exhibit 3.2 above.

     9     Voting trust agreement**

     10    Material contracts

     10.1    Compensation Plans and Agreements:

     10.1.1    Santa Barbara Bancorp Restricted Stock Option Plan 
               (previously filed as Exhibit 4.1 of the Company's 
               Registration Statement on Form S-8, filed with the 
               Commission on June 23, 1992, File No. 33-48704, 
               incorporated herein by this reference).

     10.1.2    Santa Barbara Bancorp Director Stock Option Plan 
               (previously filed as Exhibit 4.2 of the Company's 
               Registration Statement on Form S-8, filed with the 
               Commission on June 23, 1992, File No. 33-48704, 
               incorporated herein by this reference).

     10.1.3    Santa Barbara Bancorp Stock Option Plan (previously 
               filed as Exhibit 4.2 of the Company's Registration 
               Statement on Form S-8, filed with the Commission on 
               October 28, 1991, File No. 33-43560, incorporated 
               herein by this reference).

     10.1.4    Santa Barbara Bank & Trust Incentive and Investment 
               and Salary Savings Plan, as amended through 
               December 31, 1991 (previously filed with the 
               Commission as Exhibit 10.1.4 to the Company's annual 
               report on Form 10-K on March 29, 1993, File 
               No. 0-11113, incorporated herein by this reference).

     10.1.5    Santa Barbara Bank & Trust Employee Stock Ownership 
               Plan and Trust, as amended and restated through 
               December 31, 1993 (previously filed with the Commission as
               Exhibit 10.1.5 to the Company's annual report on Form
               10-K on March 16, 1994, File No. 0-11113, incorporated
               herein by this reference).

     10.1.6    Amendment to the Santa Barbara Bank & Trust Employee 
               Stock Ownership Plan and Trust as ratified by the 
               Employee Benefit Advisory Committee on January 14, 
               1993 (previously filed with the Commission as 
               Exhibit 10.1.6 to the Company's annual report on 
               Form 10-K on March 29, 1993, File No. 0-11113, 
               incorporated herein by this reference).

     10.1.7    Description of Group Term Life and Accidental 
               Death and Dismemberment Benefits and of Payment 
               of Membership Dues (previously filed with the 
               Commission as Exhibit 10.1.7 to the Company's 
               annual report on Form 10-K on March 29, 1993, 
               File No. 0-11113, incorporated herein by this 
               reference).

     10.1.8    Santa Barbara Bank & Trust Key Employee Retiree 
               Health Plan dated December 29, 1992 (previously filed
               with the Commission as Exhibit 10.1.8 to the Company's
               annual report on Form 10-K on March 16, 1994, File
               No. 0-11113, incorporated herein by this reference).

     10.1.9    Santa Barbara Bank & Trust Retiree Health Plan 
               (Non-Key Employees) dated December 29, 1992 (previously
               filed with the Commission as Exhibit 10.1.9 to the
               Company's annual report on Form 10-K on March 16, 1994,
               File No. 0-11113, incorporated herein by this reference).

     10.2.0    Securities and Insurance Service Agreement                 9

     10.2.1    IRA Custodial Agreement.                                   
33

     11     Statement re computation of per share earnings                
41

     12     Statement re computation of ratios**

     13     Annual report to security-holders                             
42

     16     Letter re change in certifying accountant** 

     18     Letter re change in accounting principles**

     21     Subsidiaries of the registrant                                
128

     22     Published report regarding matters submitted to vote 
            of security-holders**

     23     Consents of experts and counsel:

     23.1     Consent of Independent Public Accountants                   
128

     23.2     Consent of Independent Public Accountants                   
128

     24     Power of attorney**

     27     Financial Data Schedules                                      
129

     99     Additional exhibits-Notice of Annual Meeting of 
            Shareholders and Proxy Statement for Annual Meeting occurring
            April 25, 1995 filed with the Commission on March 15, 1995,
            File No. 0-11113, incorporated herein by this reference.

*     Shareholders may obtain a copy of any exhibit by writing to:
          Clare McGivney, Corporate Services Administrator
          Santa Barbara Bancorp
          P.O. Box 1119
          Santa Barbara, CA 93102
**     Not applicable







                                  Exhibit 10.2.0

                               SECURITIES AND INSURANCE
                                  SERVICES AGREEMENT

                             SANTA BARBARA BANK AND TRUST

                                                            Page Numbers
                                                        in Printed 
Documents

                                                              Recitals    1

     Agreement                                                            1

     1. The "CoreLink Program"                                            1
         a. Marketing Planning                                            1
         b. Product Selection                                             1
         c. Product Due Diligence                                         1
         d. Hiring Assistance                                             1
         e. Licensing                                                     2
         f. Training                                                      2
         g. Technological Support                                         2
         h. Tracking Software System                                      2
         i. Commission Accounting                                         2
         j. Customer Support                                              2
         k. Account Management Support                                    2
         l. Compliance Consultation                                       2
         m. Customer Disclosure Material                                  3

     2. Product Selection                                                 3

     3. Modification of Services                                          3

     4. Employment of Investment Specialists                              4
         a. Employment                                                    4
         b. Number, Acceptability and Assignment                          4
         c. Background Checks                                             4
         d. Licensing                                                     4
         e. Compensation                                                  4
         f. Employee Records                                              5
         g. Control                                                       5
         h. Discipline                                                    5
         i. Conduct of Either Party's Separate Business                   6
         j. Training                                                      6

     5. Institution's Other Employees                                     6
         a. Limit Employees Activities                                    6
         b. Limitations on Employees                                      6
         c. Training                                                      7
         d. Confidential Customer Information                             7
         e. Monitoring by Institution                                     7
         f. Incentive Compensation                                        7

     6. Records, Access to Records                                        7
         a. CoreLink Records                                              7
         b. Access for CoreLink                                           7
         c. Access for Institution                                        8

     7. Insurance Coverage                                                8

     8. Marketing                                                         8
         a. Referral Program                                              8
         b. Literature Development                                        8
         c. Costs                                                         8
         d. Contents                                                      8
         e. Compliance                                                    8
         f. Institution's Approval                                        9

     9. Payments for Services                                             9
         a. By CoreLink                                                   9
         b. By Institution                                                9
         c. Commission Chargebacks                                        9

    10. Sole Provider                                                     9
         a. Agreement not to Sell or Market Products                      9
         b. Exception for Operations of Trust Department and 
            Institution's Own Account                                    10
         c. Exception for Asset Allocation Program                       10
         d. Exception for Business Sweep Account                         10

    11. Confidentiality                                                  10

    12. Representations and Warranties of CoreLink                       11

    13. Representations and Warranties of the Institution                11

    14. Indemnification of Institution                                   11

    15. Indemnification of CoreLink                                      11

    16. Space for CoreLink Program                                       12
         a. Space                                                        12
         b. Separation of Businesses                                     12

    17. Term and Termination                                             12
         a. Initial Term                                                 12
         b. Renewal Term                                                 12
         c. Termination for Cause by CoreLink                            12
         d. Termination for Cause by the Institution                     12
         e. Ownership of Customer Accounts                               13
         f. Return of Materials                                          13

    18. Service Marks; License: Right to Use                             13

    19. Notices                                                          13

    20. Miscellaneous                                                    14
         a. Notification of Certain Events                               14
         b. Compliance with Applicable Regulations                       14
         c. Entire Agreement                                             14
         d. Remedies                                                     14
         e. Severability                                                 14
         f. Waiver                                                       14
         g. Agency                                                       15
         h. Headings                                                     15
         i. Governing Law                                                15
         j. Counterparts                                                 15
         k. Consent to Jurisdiction and Venue                            15

      Schedule A                                                         16

      Schedule B                                                         17

      Schedule C                                                         18

      Schedule D                                                         19


                                   Recitals

1.     This Securities and Insurance Services Agreement (the "Agreement") 
is dated March 28, 1995}.  It is between CoreLink Financial, Inc., a 
California corporation, and Santa Barbara Bank and Trust.     

2.     Santa Barbara Bank and Trust (the "Institution") is a state banking 
corporation organized under the laws of the State of California.

3.     CoreLink Financial, Inc. ("CoreLink") is a registered broker dealer 
and licensed life insurance agent.

4.     CoreLink desires to distribute and sell mutual funds and life 
insurance products including annuities and to provide certain securities 
brokerage and investment advisory services to the general public through 
the offices of Santa Barbara Bank and Trust ("Branches").


                                 Agreement

     The parties agree as follows:


1.     The "CoreLink Program"


     CoreLink will provide securities' brokerage and investment advisory 
services, and life insurance and annuity sales and service to the general 
public, including customers of Institution  (collectively, "Customers"), at 
desks or offices located in the Branches ("Investment Desks").  The 
individuals providing these services at the Investment Desks are referred 
to in this Agreement as "Investment Specialists".  CoreLink will arrange 
for the purchase and sale only of securities, life insurance and annuities 
approved for marketing pursuant to Paragraph 2 (collectively the 
"Products").  In connection with these securities and insurance services, 
CoreLink agrees to provide the following management, administrative and 
customer support services:

     a.     Marketing Planning
            Assist the Institution to develop and periodically update a 
     written securities and insurance marketing plan;

     b.     Product Selection
            Assist the Institution to develop and periodically update a
     written product selection policy;

     c.     Product Due Diligence
            Conduct regular reviews of and monitor insurance carriers it
     recommends to the Institution for financial soundness, conduct regular
     updates of all Products, and report on the reviews, the updates and
     adverse information related to such carriers or products that would
     alter CoreLink's recommendation of the company or product promptly 
after
     receipt of such information.

     d.     Hiring Assistance
            Advise and assist in the hiring and retention of qualified
     Investment Specialists;

     e.     Licensing
            Secure and maintain all necessary licensing and qualifications 
of
     each Investment Specialist with the SEC, NASD, federal and state
     securities and insurance regulators, and any other applicable
     authorities with respect to the offer and sale of Products;

     f.     Training
            Implement and maintain a training program for Investment
     Specialists which will include training on selling, product
     familiarization, customer service, account administration and 
     compliance with securities and insurance regulations. Training for
     Investment Specialists and other personnel of the Institution will be
     provided on compliance with the Interagency Statement on Retail Sales 
of
     Non-Deposit Investment Products (the "Interagency Statement") Note 1, 
and
     as outlined in Schedule C which is attached hereto and incorporated
     herein by this reference. CoreLink shall bear the costs for senior
     management training and bank officer and employee training;

     g.     Technological Support
            Install and maintain a data base for the Institution that will
     maintain the confidentiality of the customer records and will provide
     administrative, service, and compliance support.  The Institution will
     have access to it 24 hours a day 7 days a week via password protected
     modem (except for periods of maintenance). Customers will receive
     transaction confirmations and monthly consolidated statements from
     CoreLink that identify the CoreLink offices in branches of the
     Institution. Investment Specialists will be able to access 
consolidated
     investment holding statements for customers at any time (except for
     periods of maintenance). All CoreLink technology will be made 
available
     to Institution as described in Schedule D attached hereto.

     h.     Tracking Software System
            Provide and maintain a computer system sufficient to track and
     report on all referrals and sales at the Branches;

     i.     Commission Accounting
            Providing analysis, reconciliation, and information with 
respect
     to accounting for commissions and bank compensation payable in
     connection with the CoreLink Program;

     j.     Customer Support
            Provide a customer service department of sufficient size to
     promptly and accurately provide answers to questions of Investment
     Specialists and Customers regarding the purchase or sale of Products.
     At a minimum, the service department will be open during the
     Institution's business hours;

     k.     Account Management Support
            Provide on-going Customer account management support to the
     Institution.

     l.     Compliance Consultation
            Monitor all applicable federal and state securities and 
insurance
     laws and regulations as well as applicable NASD rules and industry
     trends which may affect the Institution or the subject matter of this
     agreement and report as necessary and appropriate to the Institution.

     m.     Customer Disclosure Material
            Provide all applications, notices, signs, and other documents 
for
     the opening of accounts by customers and provide appropriate 
disclosures
     in conformity with applicable rules and regulations, including the
     Interagency Statement and OCC Section 413.



2.     Product Selection


     Products to be offered by the Investment Specialists shall be limited 
to Products listed on a list of approved products that will be maintained 
by CoreLink (the "Approved Product List").  The Approved Product List will 
contain products approved by both CoreLink and the Institution, from time 
to time, in accordance with considerations of prudence, suitability to the 
customer base, the agreed upon selection policy and other appropriate 
factors.

     The approval of insurance products will involve two steps - approval 
of the insurance company and approval of the product.  CoreLink will 
recommend insurance companies that offer products which CoreLink believes 
are suitable for sale through the Institution.  The Institution shall 
promptly approve or disapprove the recommended insurance companies in 
writing.  CoreLink will recommend products to be added to the Approved 
Product List which are offered by approved or recommended insurance 
companies.  If the Institution does not object in writing to the addition 
of a recommended product it will be added to the Approved Product List ten 
days after the recommendation is given to the Institution or upon approval 
of the insurance company by the Institution, whichever is later.  Any 
product substantially similar in nature to one on the Approved Product List 
which is offered by the same insurance company may be added to the Approved 
Product List upon CoreLink providing the Institution with a written 
recommendation that the product be added to the Approved Product List.  If 
an insurance company modifies a product on the Approved Product List, 
CoreLink will notify Institution of the changes and the product will remain 
in the Approved Product List.

     CoreLink will recommend other products to be added to the Approved 
Product List.  If the Institution does not object in writing to the 
addition of a recommended product it will be added to the Approved Product 
List ten days after the recommendation is given to the Institution.  Mutual 
fund recommendations will be of specific funds and not of fund groups.  
When a mutual fund is on the Approved Product List, all types of shares 
(i.e. A, B or C) may be sold by the Investments Specialists unless 
specifically disapproved by either party.

     The Institution or CoreLink may request that a product on the Approved 
Product List be removed at any time and the product will be promptly 
removed from the Approved Product List.  If sales are pending for products 
which a party wants to remove from the Approved Product List, those sales 
may be completed provided they are otherwise suitable.  Promptly after each 
change in the Approved Product List, CoreLink will provide the Institution 
with an updated list.



3.     Modification of Services


     CoreLink may alter its services from time to time, to satisfy 
applicable regulatory requirements, to provide effective, economical and 
competitive services, to adapt to new technology or conditions, or to 
enhance the reputation or public acceptance of CoreLink 's services at the 
Branches.  No such modification shall be implemented by CoreLink without 
prior notification to the Institution.  Notification of modifications 
required by applicable regulations shall specify that the change is 
required by such regulation and shall become effective immediately.  All 
other proposed modifications shall become effective only if the Institution 
does not object in writing within ten business days of its receipt of 
notice to the proposed modification.  If the Institution objects, it will 
not be implemented until CoreLink and Institution reach a mutual agreement 
on the proposed modification.



4.     Employment of Investment Specialists

       a.     Employment

       Investment Specialists will be dual employees of the Institution and 
CoreLink.  Both CoreLink and the Institution will enter into a written 
employment contract with each Investment Specialist.

       b.     Number, Acceptability and Assignment

       The Institution and CoreLink shall determine jointly which 
individuals shall receive offers of employment as Investment Specialists.  
The parties shall designate from which Branches the securities and 
insurance services described in paragraph one will be offered.  A 
sufficient number of Investment Specialists, but not less than one, shall 
be hired to cover all designated Branches.  The Institution and CoreLink 
shall determine jointly which Investment Specialists shall be placed at a 
Branch.

       c.     Background Checks

       CoreLink shall perform background checks on Investment Specialists 
necessary to satisfy applicable securities and insurance regulatory 
standards.  The background checks shall include making inquiries of past 
employers, securities regulators or other applicable governmental agencies 
regarding such applicant's employment history.

       d.     Licensing

       CoreLink shall ensure that each Investment Specialist who handles 
transactions that require registration, licensing or qualification with the 
National Association of Securities Dealers, Inc. ("NASD"), or state or 
federal securities regulators, shall be registered and qualified with the 
NASD and with applicable securities regulatory authorities.  Similarly, 
CoreLink shall ensure that each Investment Specialist who handles 
transactions that require licensing with state insurance regulators shall 
be licensed with the applicable insurance regulatory authorities.

       e.     Compensation

       The Institution shall pay the compensation of Investment Specialists 
in amounts to be determined by Institution from time to time. Investment 
Specialists shall be eligible for the Institution's employee benefit 
programs.  Institution shall be responsible for paying all employment 
related taxes, workers compensation coverage, costs of licensing (including 
the costs of training to obtain such licenses), and other costs required by 
or related to the employment of Investment Specialists.  Institution may 
provide incentive compensation to any Investment Specialist, directly or 
indirectly based upon the volume of sales or commissions, provided, such 
incentive compensation does not result in unsuitable recommendations or 
sales being made to Customers or does not violate applicable law.  At least 
ten days before implementing any such incentive compensation program, 
Institution shall advise CoreLink of the details of such program.  If 
CoreLink, at any time, advises Institution that an incentive compensation 
program for the Investment Specialists may result in unsuitable 
recommendations being made to Customers or may violate applicable law, 
Institution shall modify, to the satisfaction of CoreLink, or withdraw such 
incentive compensation program.

       f.     Employee Records

       Institution shall maintain all required employment records for 
Investment Specialists, including materials concerning Investment 
Specialists submitted by CoreLink. CoreLink shall provide the Institution 
all such information it possesses with respect to Investment Specialists.  
Institution shall make available to CoreLink, promptly upon request, all 
records of Investment Specialists.  Institution shall transmit to CoreLink 
at least once each year, and promptly following CoreLink's request, a copy 
of each Investment Specialist's Form W-2 and such other information with 
respect to the compensation in such form as CoreLink may prescribe.  
CoreLink shall maintain all employee records related to the licensing of 
Investment Specialists and shall provide copies of such material to 
Institution upon request.

       g.     Control

       CoreLink shall have exclusive control over and sole responsibility 
for the Investment Specialists' operation of the Investment Desks and their 
activities related to providing securities and insurance services except 
such activities as are permitted under Paragraph 4i below.  CoreLink shall 
provide procedures manuals, compliance manuals, rules and instructions to 
govern the Investment Specialists' securities and insurance activities 
which will comply with applicable laws, rules and regulations in effect 
from time to time. CoreLink will supervise the activities of each 
Investment Specialist with respect to the offer and sale of the Products.  
The Institution shall have no authority over the operation of the 
Investment Desks or the securities and insurance services performed by the 
Investment Specialists and shall not be responsible for compliance by the 
Investment Specialists with manuals, rules or instructions of CoreLink.  
Institution retains and shall exercise its own supervisory responsibilities 
with respect to the status of Investment Specialists as employees of the 
Institution.

       h.     Discipline

       The Investment Specialists shall be subject to discipline by 
CoreLink, various federal and state regulatory authorities, securities 
exchanges, clearing corporations or associations of brokers and dealers and 
certain other entities having jurisdiction over the operation of the 
Investment Desks and the conduct of the Investment Specialists.  With 
respect to any other matters, the Investment Specialist  shall be subject 
to discipline by the Institution.  Each party to this Agreement shall 
report promptly to the other, any violation by an Investment Specialist of 
any law, rule or regulation, or of CoreLink's or Institution's standards of 
conduct or procedures of which such party has knowledge or substantial 
suspicion.  The Institution shall have only the obligation to monitor such 
conduct or procedures as is required of it by applicable law or regulation.  
Each party shall transmit any such notice to the other party in a manner 
calculated to give such party immediate notice of any such violation and 
shall promptly confirm any such report in writing to that party's 
compliance officer.  Each party shall cooperate with the other in all 
respects in connection with the enforcement of any sanctions against any 
Investment Specialist imposed by CoreLink or by any federal or state 
regulatory authorities, securities exchanges, clearing corporations or 
associations, associations of brokers and dealers or any other entity 
having jurisdiction over the operation of the Investment Desks and the 
conduct of the Investment Specialists.  Such disciplinary measures may 
include suspension or dismissal of any Investment Specialist as a 
representative or agent of CoreLink.  If either party suspends or dismisses 
a Investment Specialist, the other party, after receipt of notice of such 
suspension or dismissal, shall not assign any duties in connection with the 
securities or insurance services under this Agreement to such Investment 
Specialist, during such suspension or after such dismissal.

       i.     Conduct of Either Party's Separate Business

       Investment Specialists may not conduct any separate business on 
behalf of or act as a separate agent for either party or the affiliates of 
either party. Investment Specialists may discuss and refer Customers to an 
appropriate employee of Institution if the Customer wishes to discuss 
products or services provided by the Institution. Notwithstanding the 
above, CoreLink acknowledges and agrees that the Investment Specialists 
will sell an asset allocation program on behalf of the Institution and may 
conduct the purchases and sales of products included with such programs 
with other broker dealers.

       j.     Training

       CoreLink shall determine and supervise the training that will be 
required of Investment Specialists except for training in connection with 
obtaining or maintaining any licenses to carry out the securities or 
insurance services contemplated by this Agreement. Institution shall make 
the Investment Specialists available for training. If Institution requests 
extraordinary training of Investment Specialists it may be provided at the 
Institution's expense.



5.     Institution's Other Employees

       a.     Limit Employees Activities

       The parties shall take such steps as are reasonably available to 
them to insure that all employees of the Institution, except the Investment 
Specialists with appropriate licenses, who come into contact with Customers 
or potential Customers, at all times, limit their activities and functions 
with respect to the offer and sale of Products as described in sub-
paragraph 5b.

       b.     Limitations on Employees

       Employees of the Institution other than Investment Specialists who 
have appropriate licenses to sell a particular Product:

         i)     Shall not discuss the merits of, give advise regarding, or
         recommend a Product to Customers or potential Customers,

         ii)    Shall refer any Customer or potential Customer with 
questions
         regarding that Products to an appropriately licensed Investment
         Specialist within the Branches, and in the absence or 
unavailability
         of any such Investment Specialist shall [1] make an appointment 
for
         the Customer or potential Customer to meet such an Investment
         Specialist at any Branch at some future time, [2] take a message
         from the Customer or potential Customer and deliver it to such an
         Investment Specialist, or [3] provide Customer or potential 
Customer
         with a telephone and number to call such an Investment Specialist,

         iii)   Shall refer any communication, whether written or 
telephonic,
         regarding or concerning any of that Product to such a Investment
         Specialist,

         iv)    Will not be compensated in any manner which is dependent 
upon
         the sale of that Product,

         v)     May distribute literature regarding services provided by
         Investment Specialists, and

                May provide certain other limited types of information and
         administrative, or ministerial assistance to Investment 
Specialists.

       c.     Training

       CoreLink shall determine and supervise the training that will be 
required for employees of the Institution other than the Investment 
Specialists with appropriate licenses.  During the implementation of the 
sales program contemplated herein, CoreLink will conduct orientation and 
training meetings with appropriate employees and will assist the 
Institution in developing such a training program as described more fully 
in Schedule C.  All such training shall be at CoreLink's expense.

       d.     Confidential Customer Information

       Institution's employees shall not disclose to CoreLink information 
regarding customers of the Institution, to the extent such disclosure would 
violate laws or regulations applicable to the Institution.

       e.     Monitoring by Institution

       The Institution shall distribute a written manual provided by 
CoreLink which specifies the limitations on the activities of the 
Institution's employees with regard to activities that require licenses 
from securities and insurance authorities.  Institution shall monitor the 
activities of their employees for compliance with the limitations set forth 
in this paragraph 5 and take any required action to ensure such employees 
comply with these limitations.  Any violations of these limitations known 
to the Institution or of which the Institution has reasonable grounds for 
suspicion shall be promptly reported to CoreLink.  Institution shall 
cooperate and assist CoreLink should CoreLink elect to review the 
activities of Institution employees other than the Investment Specialists 
for compliance with these limitations.

       f.     Incentive Compensation

       The Institution may compensate its employees, other than the 
Investment Specialists who are properly licensed and registered, for 
referring potential Customers to properly licensed Investment Specialists 
with the prior written consent of CoreLink.  Any compensation for referrals 
paid to such employees shall not be determined by the sale of any Product 
to the person referred and shall be in the form of a "flat dollar amount" 
referral fee as described in Section 413 of the requirements of the Office 
of the Comptroller of the Currency Handbook for National Bank Examination 
("OCC Section 413") as amended from time to time..



6.     Records, Access to Records

       a.     CoreLink Records

       CoreLink will maintain proper records, books and accounts at the 
Branches, its headquarters, and such other locations as required by law, 
regarding the offer and sale of Products under this Agreement.

       b.     Access for CoreLink

       CoreLink's supervisory personnel and representatives of regulatory 
authorities or other entities having jurisdiction over CoreLink shall have 
reasonable access at all times during normal business hours to the 
Investment Desk area, and to all records maintained in connection with the 
operation of the securities and insurance services provided by the 
Investment Specialists.  Institution shall cooperate with reviews of the 
records and the activities of the Investment Specialists by CoreLink's 
management, its auditors and regulators.

       c.     Access for Institution

       Institution's management shall have unimpeded access at all times 
and the Institution's agents, auditors, and regulators shall have 
reasonable access the Investment Specialists and to records maintained in 
connection with the securities and insurance services provided by the 
Investment Specialists at the Branches to verify compliance with all 
applicable regulations, guidelines, restrictions and contract terms.  
CoreLink will periodically provide Institution with lists of Customers 
receiving service through the Investment Specialists.  CoreLink shall 
cooperate with reviews of the records and the activities of the Investment 
Specialists by the Institution's management, its auditors and regulators.



7.     Insurance Coverage

       CoreLink shall maintain such insurance as is typically carried by 
companies providing similar services, including errors and omission 
coverage of not less than two million dollars per event, a fidelity policy 
of at least five hundred thousand dollars per event, and SIPC coverage.



8.     Marketing

       a.     Referral Program

       Institution will work with CoreLink to develop a prospective buyer 
referral program.

       b.     Literature Development

       CoreLink will assist Institution in the design and development of 
sales literature and advertising as and to the extent the Institution 
determines to issue such sales literature and advertising.  Any marketing 
materials must be approved, in advance, by CoreLink.

       c.     Costs

       All costs incurred in marketing efforts for the securities and 
insurance that are the subject of this Agreement, including, but not 
limited to direct mail, lobby posters and counter solicitation cards, 
advertising, seminars and public relations, shall be committed to and paid 
for solely by the Institution, unless CoreLink agrees in writing to pay for 
a particular expense.  The Institution shall have the sole discretion as to 
whether to incur such costs.

       d.     Contents

       All marketing materials must clearly indicate that:

         i)     the Products are available to Customers through CoreLink, a
         registered broker-dealer, and the Products are not available 
through
         the Institution;

         ii)    CoreLink and the Institution are separate and distinct
         corporate entities not affiliated with each other;

         iii)   the Products are not deposit products or other obligations
         of, or guaranteed by, the Institution;

         iv)    the Products are not insured by the FDIC; and

         v)     the Products are subject to investment risks, including
         possible loss of the principal amount invested.

       e.     Compliance

       CoreLink undertakes to assure that any such marketing materials will 
comply with applicable federal and state securities and insurance laws and 
regulations as well as the applicable rules of the NASD regarding such 
advertising.  Institution undertakes to assure that any such materials 
shall comply with applicable banking laws and regulations, and applicable 
state law and regulation on advertising, including without limitation OCC 
Section 413 and the Interagency Statement.

       f.     Institution's Approval

       CoreLink will not engage in any marketing efforts or use any 
materials relating to selling Products through Institution without prior 
approval by the Institution.



9.     Payments for Services

       a.     By CoreLink

       As compensation for the services of the Investment Specialists, 
rental of the space, allocated cost and usage of telephone system, 
equipment, and maintenance of such systems, furnishings, supplies and 
equipment used in the operation of the Investment Desk Area and other such 
space in back office areas as may be provided for use by CoreLink in the 
offices of the Institution, and other services provided by the Institution 
from time to time, CoreLink shall pay Institution the percent of gross 
revenues received by CoreLink as set forth in Schedule A.  By the fifteenth 
day of each month during the term of this Agreement, CoreLink shall deliver 
a statement of all revenues it received during the prior month from the 
activities of the Investment Specialists.  Payments to the Institution will 
accompany the monthly report for each month of the term of this Agreement.  
Subsequent to the termination of this Agreement, for as long as Institution 
is liable for charge backs pursuant to paragraph 9a, CoreLink will continue 
to pay Institution the share of insurance and annuity commissions specified 
on Schedule A for new premiums and additions to annuity contracts purchased 
by Customers prior to the date of termination of this Agreement.

       b.     By Institution

       Institution will pay to CoreLink the Implementation / Set up Fee set 
forth on Schedule B within 30 days after receipt of an invoice from 
CoreLink. Institution will be responsible for paying for all other expenses 
listed in Schedule B. Any amounts advanced by CoreLink for expenses listed 
on Schedule B with the consent of Institution, will be reimbursed by 
Institution within 30 days of billing from CoreLink.

       c.     Commission Chargebacks

       The Institution shall be liable for commission chargebacks on early 
termination of insurance and annuity products due to cancellation, 
surrender or death.  The Institution shall be liable to CoreLink for the 
same portion of any such chargeback made against CoreLink, as it received 
in commissions as set forth in Schedule A. The Institution shall be liable 
for such chargebacks for the full period during which an insurance company 
may chargeback commissions previously paid to CoreLink for such early 
termination of policies and contracts without regard to the termination of 
this Agreement. Such chargebacks will be offset by CoreLink against 
payments due to Institution under paragraph 9c.  To the extent such 
chargebacks exceed amounts due under paragraph 9c, Institution shall pay 
CoreLink within 30 days of receipt of a statement. 



10.     Sole Provider

       a.     Agreement not to Sell or Market Products

       It would be harmful to CoreLink's ability to perform under this 
Agreement if it had to compete with the Institution or other persons 
offering similar products to Customers through or with the support of the 
Institution, or any affiliate of the Institution. During the term of this 
Agreement, the Institution will not, and it will act to prevent any 
affiliate from, entering into any agreement, or undertaking on its own 
behalf, to sell or assist in the selling or marketing, of any security, 
annuity or life insurance product except as provided in this Agreement.  

       b.     Exception for Operations of Trust Department and 
Institution's
              Own Account

       CoreLink acknowledges that the Institution currently does or may 
purchase and sell securities, annuities, and insurance products for its own 
investment account or on behalf of customers of its trust department.  This 
Agreement will not affect the ability of the Institution or its trust 
department to continue to make such purchases or sales.

       c.     Exception for Asset Allocation Program

       The parties agree that the Investment Specialists may perform 
services from time to time in connection with an asset allocation program 
to be sold by Institution.  The purchase and sale of products included 
within that program may be handled by a broker-dealer other than CoreLink.  
CoreLink agrees that it will review all such proposed asset allocation 
programs which will be sold by Investment Specialists and it will work with 
the Institution to promptly confirm that such programs comply with all 
applicable regulatory requirements.  In consideration for the benefits 
received by CoreLink under this Agreement, CoreLink agrees that all costs 
incurred by CoreLink in reviewing proposed asset allocation programs, 
monitoring such programs, and any other necessary regulatory 
responsibilities imposed upon CoreLink as a result of present and future 
asset allocation programs shall be borne by CoreLink.

       d.     Exception for Business Sweep Account

       If the Institution elects to offer business customers an account 
sweeping service to automatically transfers funds over a specified level 
into a money market or similar type of mutual fund investment, the 
Institution will request CoreLink to make a proposal to offer that service.  
This Agreement will not limit the Institution's ability to offer such an 
account sweeping service if CoreLink declines to make a proposal, or if the 
Institution prefers to offer such a sweep service on its own or with 
another broker dealer.



11.     Confidentiality

       Information concerning the customers of the Institution, their 
identity, financial status, addresses and phone numbers, and all 
information concerning the Institution or CoreLink and their respective 
operations that is not generally available to the public is confidential 
information.  Each party agrees to use and to ensure that its employees, 
officers, agents, and affiliates agree to use such confidential information 
and any notes about or copies of such material only in a manner consistent 
with its duties and responsibilities under this Agreement and not for the 
separate benefit of itself or its affiliates.  All confidential materials, 
including any copies, which are not necessary records required by law to be 
retained by each party, shall be returned to the providing party promptly 
after request.  This paragraph does not restrict the use and disclosure of 
information which was known by a party prior to its receipt from the other; 
which is or becomes publicly known through no fault or omission 
attributable to the receiving party or any of its employees, officers, 
agents, and affiliates; which is lawfully obtained by a party from a third 
person in lawful possession thereof; or which is required to be disclosed 
by law to the extent so required by law or regulation.  The obligations of 
each party with respect to said confidential information shall continue 
after termination of this Agreement.



12.     Representations and Warranties of CoreLink

       CoreLink represents and warrants to the Institution that; (a) 
CoreLink has full legal right, power and authority to enter into this 
Agreement and to undertake all responsibilities of CoreLink in this 
Agreement; (b) this Agreement has been duly authorized, executed and 
delivered by CoreLink and constitutes its legal, valid and binding 
agreement; and (c) no consent, approval, authorization or order of any 
governmental agency or third party, is required to be obtained by CoreLink 
prior to execution of this Agreement. 



13.     Representations and Warranties of the Institution

       The Institution represents and warrants to CoreLink that (a) the 
Institution has full legal right, power and authority to enter into and 
perform this Agreement; (b) this Agreement has been duly authorized, 
executed and delivered by the Institution and constitutes the legal, valid 
and binding agreement of the Institution; and (c) no consent, approval, 
authorization or order of any governmental agency or authority or third 
party, is required to be obtained by the Institution prior to execution of 
this Agreement.



14.     Indemnification of Institution

       CoreLink shall indemnify and hold the Institution harmless against 
all claims, liabilities and losses to which the Institution may become 
subject (including legal or other expenses reasonably incurred by it in 
connection with investigating or defending any claim, action, suit, or 
proceeding) arising out of (a) the negligent or willful misconduct of any 
employee of CoreLink, except for Investment Specialists, (b) any act or 
omission to act by any Investment Specialist acting as a registered 
representative or licensed agent on behalf of CoreLink; (c) the failure of 
CoreLink to remain a member of NASD or remain a duly licensed broker, or a 
licensed life insurance agent under applicable federal and state laws; (d) 
any violation of federal and state laws by CoreLink in connection with the 
sale of securities or insurance under this Agreement; or (e) the breach by 
CoreLink or any of its employees, officers, directors or agents of any 
representations, warranties or covenants set forth in this Agreement.



15.     Indemnification of CoreLink

       The Institution shall indemnify and hold CoreLink harmless against 
all claims, liabilities and losses to which CoreLink may become subject 
(including legal or other expenses reasonably incurred by it in connection 
with investigating or defending any claim, action, suit, or proceeding) 
arising out of (a) the negligent or willful misconduct of any employee of 
Institution, other than any action of an Investment Specialist described in 
14(b) above (b) any act or omission to act by any Investment Specialist or 
employee of the Institution in connection with an asset allocation program 
without regard to any responsibility imposed by any regulatory authority on 
CoreLink for or actual oversight by CoreLink of such programs or 
transactions; (c) the failure of any employee of the Institution to become 
or remain licensed, as required for the offering of an asset allocation 
program under applicable federal and state laws; or (d) liability or 
expense incurred in litigation arising from the Institution's enforcement 
of disciplinary sanctions of an Investment Specialist imposed by CoreLink 
or required by CoreLink to be enforced by the Institution; or (e) the 
breach by Institution or any of its employees, officers, directors or 
agents of any representations, warranties or covenants set forth in this 
Agreement.



16.     Space for CoreLink Program

       a.     Space

       Institution will provide space for Investment Specialists to work, 
to make and receive telephone calls in at least one branch and space to 
meet with Customers in all branches.

       b.     Separation of Businesses

       The parties shall separate their businesses as required by 
applicable regulatory standards and as necessary to avoid confusion between 
the business conducted by Institution and the business conducted by 
CoreLink. That separation will include separation of records and physical 
facilities used by each. The space used by Investment Specialists for 
dealing with Customers shall be visually distinct and plainly 
distinguishable to Customers as the space occupied by CoreLink. Signs will 
be located on or near the desk or office used by any Investment Specialist 
which shall clearly identify CoreLink as a separate and distinct entity not 
affiliated with the Institution. Telephone inquiries related to securities 
and insurance services will be directed to the Investment Specialists. 
Confirmations, account statements and other customer communications will 
clearly state they are being provided by CoreLink.



17.     Term and Termination

       The term of this Agreement commences on the date indicated on page 
one and terminates at the end of the initial term, the renewal term, or 
upon notice as provided in the following sub paragraphs:

       a.     Initial Term

       The initial term of this Agreement will commence on the date 
indicated on page one and terminate two years later.

       b.     Renewal Term

       This Agreement will automatically renew for a renewal term unless 
either party gives notice to the other at least ninety ( 90) days prior to 
the end of the initial term. The renewal term shall commence on the day 
after the initial term and terminate two years later.

       c.     Termination for Cause by CoreLink

       CoreLink may terminate this Agreement immediately without notice 
upon the occurrence of any event which (i) in the opinion of counsel for 
CoreLink, would entitle the SEC, the NASD or any other federal or state 
securities or other regulatory body to impose administrative or regulatory 
sanctions or penalties upon CoreLink; or (ii) results in the failure, in 
any material respect, of the Institution to abide by the terms set forth in 
this Agreement.

       d.     Termination for Cause by the Institution

       The Institution may terminate this Agreement immediately without 
notice upon the occurrence of any event which, (i) in the opinion of 
counsel for the Institution, would entitle the SEC, the NASD or any federal 
or state securities or other regulatory body to impose administrative or 
regulatory sanctions or penalties upon the Institution; or (ii) results in 
the failure in any material respect of CoreLink to abide by the terms set 
forth in the Agreement, or (iii) results in the Institutions reasonable 
belief that CoreLink is experiencing financial difficulties that are likely 
to prevent it from performing as provided in this Agreement.

       e.     Ownership of Customer Accounts

       The customer lists and relationships developed at the Branches are 
the property of the Institution.  When this Agreement terminates, either 
through expiration of the term or upon notice, CoreLink may continue to 
service those accounts, sending periodic statements, responding to 
inquiries from such customers, and required information regarding 
investments held by such customer.  After termination statements will 
indicate the same relationship with the Institution as before, unless the 
Institution directs CoreLink to delete such identification. Upon request by 
the Institution, CoreLink will help to transfer such accounts to a 
replacement broker-dealer designated by the Institution. CoreLink will 
provide the current customer lists and account holdings in such formats 
requested by Institution as are readily available or which are necessary to 
return the data to the Institution and shall not retain any copies or 
duplicates of such information. CoreLink agrees to execute consents as may 
be reasonably required to effect such transfer. All trailing income (12-b 
fees), if any, will accrue to CoreLink until such transfer. Accounts not 
transferred within six months of the date of termination will be considered 
abandoned and will become the property of CoreLink.


       f.     Return of Materials

       Upon termination, each party shall promptly return to the other all 
documents, market materials, and other records which have been made 
available to that party.



18.     Service Marks; License: Right to Use

       Each party recognizes and acknowledges that the other may own the 
rights to use a logo or trademark (herein, a "Service Mark"). This 
Agreement does not constitute a grant or a license or sublicense to exploit 
any such Service Mark. Each party agrees that it will not use the other's 
Service Mark without the owner's prior written consent.



19.     Notices

       All notices, requests and other communications to any party shall be 
in writing and shall be given to such party at its address or number as 
such party may specify for such purpose. Each such notice, request or other 
communication shall be effective (i) if given by facsimile or telex, when 
such facsimile is transmitted to the telex or facsimile number specified in 
this paragraph and the appropriate answer back is received, (ii) if given 
by mail, 72 hours after such communication is deposited in the mail with 
first class postage prepaid, addressed to the party, or (iii) if given by 
any other means, when delivered at the address specified in this paragraph.


                         If to the Institution
                         
                         Ms. Rosemary Dunn, Vice President
                         Santa Barbara Bank and Trust
                         1021 Anacapa Street
                         Santa Barbara, California 93101
                         Telephone: (805) 564-6300
                         Facsimile:      (805) 564-6293
                         
                         If to CoreLink
                         
                         Mr. A. Ray Freeman, President
                         CoreLink Financial, Inc.
                         Gateway Boulevard, Suite 750
                         Concord, California 94520
                         Telephone:     (510) 602-9300
                         Facsimile:     (510) 602-9310
                         


20.     Miscellaneous

       a.     Notification of Certain Events

       CoreLink agrees to provide Institution with notice of any event that 
is likely to have a material adverse impact on the ability of CoreLink to 
carry out its obligations under this agreement.

       b.     Compliance with Applicable Regulations

       All parties to this Agreement shall comply with OCC Section 413, and 
all applicable banking regulations regarding retail non-deposit investment 
sales by or at the Institution including but not limited to the Interagency 
Statement and applicable guidelines published by the Office of the 
Comptroller of the Currency (OCC), the Federal Deposit Insurance 
Corporation (FDIC), the Federal Reserve Board (FRB), and the California 
State Department of Banking, and including the provisions of OCC Section 
413 relating to customer disclosures.

       c.     Entire Agreement 

       This Agreement constitutes the entire understanding of the parties 
with respect to this subject matter. This Agreement may be amended only in 
writing signed by both parties. Neither party may assign its rights under 
this Agreement without the prior written consent of the other party. This 
Agreement shall be binding upon, inure to the benefit of, and be 
enforceable by and against, the successors and permitted assigns of the 
parties.

       d.     Remedies

       Neither party shall be liable to the other for special, indirect, or 
consequential damages arising out of any breach of its obligations under 
this Agreement other than the obligation to indemnify set forth in 
paragraphs 14 and 15 of this Agreement.  Each of the parties to this 
Agreement acknowledges that breach of this Agreement may cause the other 
party irreparable harm which may not be adequately compensated by money 
damages. Therefore, in the event of a breach or threatened breach by either 
party, injunctive or other equitable relief will be available to the other 
party. Remedies provided herein are not exclusive.

       e.     Severability

       If any court of competent jurisdiction, regulatory agency or self-
regulatory organization shall declare invalid any provision of this 
Agreement, such invalidity shall have no effect on the other provisions 
hereof, which shall remain valid and binding and in full force and effect, 
and to that end the provisions of this Agreement shall be considered 
severable.

       f.     Waiver

       The failure of either party to exercise any right, power, remedy or 
privilege in this Agreement or existing, now or hereafter, under 
controlling law, shall not be construed to be a waiver of such right, 
power, remedy or privilege, or to preclude its further exercise.

       g.     Agency

       Neither this Agreement nor any operation under this Agreement is 
intended to be, shall be deemed to be, or shall be treated as creating an 
agency relationship, general or limited partnership, association or joint 
venture between CoreLink and the Institution.

       h.     Headings

       The headings of the paragraphs of this Agreements are for the 
convenience or reference and shall nor affect its construction or 
interpretation.

       i.     Governing Law

       This Agreement shall be governed by and construed in accordance with 
the laws of the State of California, without reference to otherwise 
applicable principles of conflicts of laws.

       j.     Counterparts

       This agreement may be executed in counter parts, each of which shall 
be deemed an original, but all of which taken together shall constitute one 
and the same instrument.

       k.     Consent to Jurisdiction and Venue

       Each party herein consents (i) to the jurisdiction of the courts in 
the State of California and the United States for any judicial district 
located within California invoked in any action or proceeding relating to 
this Agreement, the breach hereof or the transactions contemplated hereby, 
and (ii) to the venue of such action in the County of Santa Barbara (or any 
judicial district of a court of the United States as shall include the 
same.



       IN WITNESS WHEREOF, the parties hereto have executed this Agreement 
as of the date set forth on page one.
SANTA BARBARA BANK & TRUST                   CORELINK FINANCIAL,INC.
____________________________                 ___________________________
By:     Rosemary Dunn                        By:     A. Ray Freeman         
Vice President - Product Manager                    President




                                 Schedule A

                         Revenue Sharing Payments


       CoreLink will reimburse Institution for the Investment Specialists, 
space usage, telephones, furnishings, supplies, equipment, computer 
software, and general administration as provided in paragraph 9 of the 
Agreement as follows:



           Source of Income                    Percentage Paid to 
Institution

 Commissions received by CoreLink on sales
 of mutual funds (as a percentage of dealer
 concessions) sales of mutual funds (as a 
 percentage of the dealer concession)                          75%


 Commissions received on sales of variable or
 fixed annuities                                               75%


 Commissions received on stocks and bonds                      75%
                                                      (after clearing 
costs)


 Sales of life insurance products                    To be determined if 
and
                                                           when offered


 12b-1 fees                                                    75%







                                 Schedule B

  Expenses to be reimbursed to CoreLink or paid directly by the Institution


       Travel cost of CoreLink personnel if at the request of the 
Institution (excludes normal sales management)

       Travel expenses of Investment Specialists

       Fed Wire charges for money going into investments

       Telecommunications lines for access to records on CoreLink's 
computers

       Cost of printing customized marketing and sales materials

       Referral fees paid to bank employees

       Laptop computers, CRT's and printers.

       One-time implementation/set up fee of $5,000

       Cost to subscribe to CDA Weisenberger Service (estimated at $300 per 
year per specialist)



                                 Schedule C

                          Initial Training Elements


       Senior Management Overview - This is provided to senior managers 
directly or indirectly involved with the program.  It typically is a two 
hour session during which the following is covered:

        Management perspective on the program
        Sale philosophy/sale process
        Elements of a successful program
        Compliance; front line; manager level; director level
        The real impact of disintermediation
        Expectations for revenues, costs and profit
        Goal setting, tracking, and performance evaluation
        Customer service measurement

       Bank Officer and Employee Training - This is provided for all 
customer contact employees and others as appropriate.  Covered here are:

        Basic principles of mutual funds and annuities
        The regulatory environment and compliance issues, especially do's 
and
         don'ts
        Overview of the program
        Detailed description of products
        Establishing accounts and related administrative details
        Operations and CoreTrac systems
        Customer service
        Overview of the marketing/sales process


       Investment Specialist Training - This consists of a 4 day classroom 
training for newly hired specialists.

       Ongoing Training - CoreLink will provide ongoing training for the 
Institution's branch employees and Investment Specialists in the form of 
one-on-one coaching sessions, brief employee training sessions, and 
training for Investment Specialists at regional sales meetings.  This 
training will be provided by CoreLink's Regional Vice President, Training 
Director, or other personnel employed by CoreLink. 



                                 Schedule D

                           Technological Support

       CoreLink will provide the Institution with access to the following 
programs on CoreLink's computers:

         CoreContract contact management and communications system
         CoreAdvisor customer profiling and compliance system
         CorePresentation library of approved computer based sales
          presentations
         CoreTrac database of retail program customers
         CDA Weisenberger mutual fund analysis database of 3,800 funds


Note 1   The Interagency Statement on Retail Sales of Non Deposit 
Investment Products issued February 15, 1994, issued jointly  by the Office 
for the Comptroller of the Currency, the Federal Deposit Insurance 
Corporation, the Board of Governors of the Federal Reserve System and the 
Office of Thrift Supervision as that statement may be amended from time to 
time.







                                   Exhibit 10.2.1

                               IRA CUSTODIAL AGREEMENT

This Custodial Agreement ("Agreement") is entered as on 24th day of 
October, 1994 between CoreLink Financial, Inc. ("CoreLink") and Santa 
Barbara Bank and Trust, a banking corporation organized under the laws of 
the state of California ("Institution").

                                     WITNESSETH

WHEREAS, CoreLink has entered into a Securities and Insurance Services 
Agreement with the Institution, dated as of September 19, 1994 (the 
"Securities and Insurance Services Agreement"), pursuant to which CoreLink 
is to distribute and sell mutual funds and certain insurance products and 
provide certain securities brokerage and investment advisory services to 
the general public at the branch offices ("Branches") of the Institution 
and

WHEREAS, CoreLink wishes to provide for the offering of self-directed 
individual retirement accounts ("IRAs") including simplified employee 
pension ("SEP") IRAs to customers of Institution; and

WHEREAS, the Institution and CoreLink wish for the Institution to serve as 
custodian of such IRAs and SEP IRAs and for CoreLink to perform certain 
custodial functions and responsibilities on behalf of the Institution as 
its agent, all in accordance with the terms and conditions set forth 
herein.

NOW, THEREFORE, in consideration of the mutual promises contained herein 
and other good and valuable consideration, the parties hereto agree as 
follows:

    1.     IRA AND CUSTODIAL SERVICES PROVIDED BY CORELINK.  CoreLink shall 
provide forms and functions relating to self-directed IRAs, including SEP 
IRAs (such IRAs and SEP IRAs also referred to herein as "Accounts") as 
described in detail on Exhibit A attached hereto and hereby incorporated 
herein by this reference.  For this purpose, "self-directed IRAs" means 
IRAs the investments of which are directed by the customer or the 
customer's duly appointed investment manager (and not by the custodian) and 
which may include assets other than deposit accounts at the Institution.  
CoreLink shall provide such forms and functions to the Institution and 
customers at the Branches.  The Institution shall have the right, but not 
the obligation, to review all disclosures, contract documents, and 
advertisements in connection with the Accounts prior to their use by 
CoreLink, to ensure compliance with all applicable laws, rules, regulations 
and regulatory guidelines.

     2.     CUSTODIAL SERVICES PROVIDED BY INSTITUTION. (a) Appointment of 
Agent and Attorney-In-Fact.  The Institution consents to being named as 
custodian for Accounts established by customers at the Branches in 
accordance with documentation provided by CoreLink as described in Exhibit 
A.  The Institution hereby delegates to CoreLink the responsibilities set 
forth in Exhibit A and appoints CoreLink to act as the Institution's agent 
and attorney-in-fact for the limited purpose of maintaining the custodial 
accounts in accordance with Exhibit A, all applicable laws and the 
governing Account documents.

       (b) Monitoring of CoreLink's Performance.  The Institution shall be 
responsible for monitoring CoreLink's actions as its agent and attorney-in-
fact, provided, however, that the failure of the Institution to monitor 
CoreLink's actions shall not relieve CoreLink of its obligations under this 
Agreement, including its indemnification obligations as set forth in 
Paragraph 9.  CoreLink shall provide a quality assurance program as set 
forth in Exhibit A as a guideline for the Institution to assure compliance 
with all requirements of this Agreement and applicable laws, rules and 
regulations.

       (c) Tax Withholding Obligations.  The Institution acknowledges and 
agrees that the Institution, and not CoreLink, is obligated to remit to any 
governmental taxing agency and amounts required by such governmental agency 
or requested by a customer to be withheld from and of the IRAs or SEP IRAs 
("Withholding Obligations"). Accordingly, CoreLink will remit to the 
Institution on a timely basis all sums withheld by it representing 
Withholding Obligations, together with a report showing the customer's 
name, address, tax identification number and other required information, 
and the Institution will remit such sums to the governmental agency along 
with the appropriate documentation.

       (d) Obligation of Sound Trust Administration.  The Institution 
acknowledges that, as custodian for the Accounts, it is obligated to and it 
will exercise principles of sound trust administration, that is ultimately 
responsible for fulfilling its fiduciary obligations as custodian for the 
Accounts, and that the act of assigning CoreLink as its agent and attorney-
in-fact will not exempt the Institution from its fiduciary obligations.  In 
no event, however, will the Institutions exercise any investment discretion 
with respect to the Accounts.

    3.     MAINTENANCE FEES.  Neither CoreLink not the Institution will 
charge an annual maintenance fee to administer the Accounts under this 
Agreement.

    4.     REPRESENTATIONS AND WARRANTIES OF CORELINK.  CoreLink hereby 
represents and warrants to the Institution that (a) it is a corporation 
duly organized, validly existing and in good standing under the laws of the 
State of California, with full power and authority to carry on its business 
as now being conducted, (b) it is and will remain duly licensed with all 
applicable state securities regulatory bodies and the National Association 
of Securities Dealers (NASD), and (c) the execution, delivery and 
performance by CoreLink of this Agreement (i) are within CoreLink's 
corporate power, (ii) have been duly authorized and approved any necessary 
corporate action, (iii) do not contravene, conflict with or constitute a 
default under any provision of applicable law or regulations of CoreLink's 
articles of incorporation or by-laws or any judgment, injunction, order, 
decree, material agreement or material instrument binding upon CoreLink and 
(iv) do not require the consent or approval of any governmental authority 
or non-governmental third party not already obtained.

    5.     REPRESENTATIONS AND WARRANTIES OF INSTITUTION.  The Institution 
hereby represents and warrants to CoreLink that (a) it is a bank duly 
organized and validly existing under the laws of California, with full 
power and authority to carry on its business as now being conducted, (b) 
the execution, delivery and performance by the Institution of this 
Agreement (i) are within the Institution's corporate power, (ii) have been 
duly authorized and approved by all necessary corporate action, (iii) do 
not contravene, conflict with or constitute a default under any provision 
of applicable law or regulations of the Institution's charter or by-laws or 
any judgment, injunction, order, decree, material agreement or material 
instrument binding upon the Institution, and (iv) do not require the 
consent or approval of any governmental authority or non-governmental third 
party not already obtained.

    6.     CONFIDENTIALITY.  CoreLink agrees that all information with 
respect to customers of the Institution shall be the sole property of the 
Institution and such information shall be kept confidential.  CoreLink 
acknowledges and agrees to use customer information only in a manner 
consistent with and necessary to perform its duties and responsibilities 
hereunder, and not for CoreLink's or its affiliate's advantage.  CoreLink 
agrees to comply with all laws, rules and regulations applicable to the 
Institution regarding disclosure of customer account information to third 
parties.  Promptly following the termination of this Agreement as provided 
for herein, all information regarding customers previously furnished to or 
made available to CoreLink by the Institution shall be returned to the 
Institution by CoreLink; provided that CoreLink may continue to use such 
information in servicing Account customers until a replacement provider is 
found and to retain such customer information as required to comply with 
all regulations of the NASD, the Securities and Exchange Commission (SEC) 
or other regulatory bodies.  CoreLink shall disclose to the Institution any 
instance in which CoreLink has used customer information, and the 
opportunity or profit received by CoreLink or any of its subsidiaries, 
principals or affiliates from such use.

    7.     ACCESS TO INFORMATION.  The Institution and its agents, auditors 
and regulators shall have reasonable access at all times to all records 
maintained by CoreLink in connection with this agreement and to all 
CoreLink personnel for the purpose of on-going monitoring and verifying 
compliance with all applicable laws, rules, regulations and guidelines 
relating to the provision of services under this Agreement, and CoreLink 
shall provide all reasonable cooperation in connection therewith.  CoreLink 
shall provide the Institution with such information with respect to its 
financial ability to perform this Agreement and such other information with 
respect to its lawful status with its regulators and its provision of 
services hereunder which the Institution or its regulators require.

    8.     FURTHER ASSURANCES.  CoreLink shall take all steps reasonably 
required by the Institution or the Institution's regulators to ensure that 
the provision of IRA account services and the Institution's role as 
custodian of the Accounts comply with all rules, laws, regulations and 
guidelines, including (i) placing on any Account contract documents, 
disclosures or advertisements of any legends or disclosures as may be 
required and (ii) disclosing accurately to all third parties, when asked or 
when otherwise necessary, the relationship between the Institution as 
custodian of the Accounts and CoreLink as its agent.

    9.     INDEMNIFICATION.  (a)  Indemnification by CoreLink.  CoreLink 
will indemnify and hold harmless the Institution against any and all 
losses, claims, damages, liabilities, actions, costs or expenses, joint or 
several, to which the Institution may become subject (including any legal 
or other expenses reasonably incurred by it in connection with 
investigating any claim against it and defending any action and any amounts 
paid in settlement or compromise, provided CoreLink shall have given its 
prior written approval of such settlement or compromise), insofar as such 
losses, claims, damages, liabilities, actions, costs or expenses arise out 
of or are based upon:

       (i)     any act or omission to act, whether negligent, reckless,
            intentional or otherwise, by CoreLink, its employees, officers,
            directors or agents, in the performance of its obligations
            pursuant to this Agreement;

       (ii)    the failure of the documentation provided by CoreLink in
            connection with the Accounts to conform to applicable laws, 
            rules and regulations, including state or federal taxation 
            laws; and

       (iii)   the failure of CoreLink, its employees, officers, directors
            or agents to comply with applicable federal and state taxation
            and securities and other laws, rules and regulations in
            connection with this Agreement.

    (b)     Indemnification by the Institution.  The Institution will 
indemnify and hold harmless CoreLink against any and all losses, claims, 
damages, liabilities, actions, costs or expenses, joint or several, to 
which it may become subject (including any legal or other expenses 
reasonably incurred by it in connection with investigating any claim 
against it and defending any action and any amounts paid in settlement or 
compromise, provided the Institution shall have given its prior written 
approval of such settlement or compromise), insofar as such losses, claims, 
damages, liabilities, actions, costs or expenses arise out of or are based 
upon:

       (i)     any act or omission to act, whether negligent, reckless or
            intentional, by the Institution, its employees, officers,
            directors and agents (other than CoreLink) in the performance 
            of its obligations under this Agreement, other than any claims
            covered under Paragraph 9(a) of this Agreement; and

       (ii)    the failure of the Institution, its employees, officers,
            directors or agents (other than CoreLink) to comply with all
            applicable federal and state taxation and other laws, rules 
            and regulations in connection with this Agreement, other than
            claims covered under Paragraph 9(a) of this Agreement.

    (c)     Notice of Claims and Assumption of Defense.  If  any event 
occurs for which the indemnified party is entitled to indemnification under 
this Agreement, the indemnified party shall provide the indemnifying party 
with written notice of such event as soon as practicable, after such time 
as the indemnified party has actual knowledge of the occurrence of such 
event but not later than fifteen (15) days after such time as the 
indemnified party receives notice that an action has been filed in a court, 
or action has been taken by any administrative agency alleging the 
occurrence of an event that entitles the indemnified party to 
indemnification.  The indemnifying party shall be entitled, in its sole 
discretion and at its sole cost and expense, to contest or defend the 
indemnified party's liability under such event; provided that counsel for 
the indemnifying party shall be satisfactory to the indemnified party.  The 
indemnified party may participate in such defense but only at its expense.  
Neither the indemnified party not its successors or assigns shall admit any 
liability with respect thereto or settle, compromise, pay or discharge the 
same without prior written consent or the indemnifying party, so long as 
the indemnifying party is contesting or defending such liability in good 
faith.  The indemnified party shall cooperate with the indemnifying party 
in the contest or defense thereof.  Any settlement is subject to the mutual 
consent of the indemnified and the indemnifying party, which consent shall 
not be unreasonably withheld.

     10.     TERM AND TERMINATION.  The term of this Agreement shall be 
concurrent with the term of the Securities and Insurance Services 
Agreement, including any renewals or extensions thereof, and shall 
automatically terminate upon termination of the Securities and Insurance 
Services Agreement, unless earlier terminated as provided below.

       (a)     Termination Upon Notice.  This Agreement may be terminated 
by either party by giving at least ninety (90) days' written notice to the 
other party.

       (b)     Termination for Cause.  This Agreement may be terminated 
upon a default by the other party of its obligations hereunder by giving 
thirty (30) days written notice to the other party and such default 
continues uncorrected at the end of the 30 day notice period.

    11.     AMENDMENT AND BINDING NATURE OF AGREEMENT.  This Agreement may 
be amended, modified or supplemented only by a writing signed by both 
parties.  This Agreement shall be binding upon all successors, assigns or 
transferees of the parties.  Any assignment of this Agreement shall be 
subject to the written approval of the non-assigning party and the 
requisite review and/or approval of any regulatory agency or self-
regulatory body whose review and/or approval must be obtained prior to the 
effectiveness of such assignment.

    12.     NOTICES.  All notices delivered hereunder shall be delivered by 
certifies mail, return receipt requested, at the following addresses, or to 
such other address as either party may specify, in writing, to the other 
party:

         If to CoreLink:

              Mr. A. Ray Freeman, President
              CoreLink Financial, Inc.
              1855 Gateway Boulevard, Suite 750
              Concord, CA  94520
              Telephone:     (510) 602-9300
              Telecopier:     (510) 602-9310

         If to the Institution:

              Ms. Rosemary Dunn
              Vice President
              Santa Barbara Bank and Trust
              1021 Anacapa Street
              Santa Barbara, CA  93101
              Telephone:  (818) 865-3273
              Telecopier:  (818) 706-0925

    13.     CONTROLLING LAW.  Except regarding matters controlled by 
federal securities, taxation or banking law, this Agreement shall be 
governed by and construed in accordance with the laws of the State of 
California

    14.     HEADINGS.  The headings preceding the text hereof have been 
inserted for convenience and reference only and shall not be construed to 
affect the meaning, construction or effect of the Agreement.

    15.     SEVERABILITY.  Should any term, provision or condition of this 
Agreement be held to be invalid, unenforceable, or illegal by any court, 
regulatory agency or self-regulatory body, such invalidity, 
unenforceability or illegality shall attach only to such term, provision, 
or condition, and the validity and enforceability of the remaining portions 
of this Agreement shall not be affected.

    16.     WAIVER.  The failure of either party to exercise any right, 
power, remedy or privilege contained in this Agreement or now, or 
hereafter, existing under controlling law, shall not be construed to be a 
waiver of such right, power, remedy or privilege or to preclude its further 
exercise thereof.

    17.     REMEDIES.  Neither party shall be liable to the other for 
special, indirect or consequential damages arising out of any breach of its 
obligations under this Agreement other that the obligation to indemnify set 
forth in Paragraph 9 of this Agreement.  Each of the parties to this 
Agreement acknowledges that breach of this Agreement may cause the other 
party irreparable harm which may not be adequately compensated by money 
damages.  Therefore, in the event of a breach or threatened breach by 
either party, injunctive or other equitable relief will be available to the 
other party.  Remedies provided in this Agreement are not exclusive.

CORELINK FINANCIAL, INC.                           SANTA BARBARA BANK AND 
                                                   TRUST


By:                                                By:      
     A. Ray Freeman                                    Rosemary Dunn
     President                                         Vice President



                                 EXHIBIT A


                          CORELINK RESPONSIBILITIES

    1.     Provision of Documents and Forms.  CoreLink will provide a Form 
5305A, self-directed IRA/SEP IRA Custodial Agreement, with expanded 
Articles VIII and IX, and a Disclosure Agreement to each customer opening 
an Account.  CoreLink shall be responsible for providing the Institution's 
customers with an Adoption Agreement and all other forms and documentation, 
including proper disclosures necessary to accurately maintain the Account 
in accordance with all applicable rules and regulations, including those of 
the Internal Revenue Service (IRS).  All documentation will specify that 
the Institution is the custodian of the account; however, an authorized 
person from CoreLink will have authority to sign in the custodian's 
capacity as its agent and attorney-in-fact pursuant to Paragraph 2(a) of 
the Agreement.  CoreLink shall be responsible for providing forms and 
updating such forms as necessary in order to assure compliance with 
applicable tax laws.

    2.     Provision of Account Information to Institution.  CoreLink shall 
provide the Institution, on a monthly basis, a list, in alphabetical order 
by customer name, of all Accounts opened of which the Institution is the 
named custodian.

    3.     Tax Reporting.  CoreLink shall be responsible for all tax 
reporting and shareholder mailings with respect to the Accounts, including, 
without limitation:

           Fair Market Value Reporting
           1099R Reporting/Amended reporting if needed
           5498 Reporting/Amended reporting if needed
           70 1/2 mailing
           Required Distributions
           Annual Withholding Notice

The Institution's tax identification number will be used where proper in 
such reporting.

    4.     Account Maintenance.  CoreLink will be solely responsible for 
receiving and timely responding to all Account inquiries and requests 
(including Account inquiries and requests for information made by third 
parties pursuant to valid legal process) and shall be solely responsible 
for executing purchases, redemptions, data changes, exchanges, information 
research and any other transactions pertaining to an Account.  Any loss 
caused by a CoreLink customer reporting or accounting error will be 
resolved by CoreLink.  CoreLink shall maintain a customer service telephone 
number to which the Institution may direct customer inquiries that it 
receives as custodian.  Any statements or additional mailings generated 
with respect to an Account shall be sent by CoreLink at its sole cost and 
expense.  CoreLink shall follow IRS guidelines and requirements in 
maintaining the Accounts, including causing funds to be withheld from 
distributions on an Account to the extent necessary to comply with customer 
requests and applicable state and federal tax laws; such withheld amounts 
shall be handled as set forth in Paragraph 2(c) of the Agreement.

    5.     Quality Assurance.  (a) At the beginning of each calendar year, 
CoreLink will provide the Institution a copy of its IRA Compliance Calendar 
in substantially the form set forth as Exhibit B, listing all required 
compliance filings and customer mailings required during the applicable 
year.

(b)     In January of each year, CoreLink shall provide the Institution a 
list of all IRA and SEP IRA Accounts which identifies alphabetically the 
name of the customer, type of account, year-end fair market value and the 
amount of contribution during the preceding year.

(c)     By April 1st of each year, CoreLink will provide the Institution 
with a list of IRA customers who are or will be receiving distributions 
from their Account.  This list will include any mandatory distributions for 
customers who have attained the age of 70 1/2.

(d)     In May, CoreLink will prepare Form 5498 with respect to each 
Account and mail it to the customer.  CoreLink will notify the Institution 
when such 5498s have been completed and mailed.

(e)     CoreLink will promptly notify the Institution about any inquiries 
or complaints received from customers or regulatory agencies pertaining to 
the Accounts.

(f)     The Institution may audit CoreLink's compliance with its calendar 
and the Accounts at any time. 




                                     Exhibit 11.0
                        SANTA BARBARA BANCORP AND SUBSIDIARIES

<TABLE>
COMPUTATION OF EARNINGS PER SHARE


<CAPTION>
                                               For the Years Ended December 31,
                                         1994                              1993
                                  Primary       Fully Diluted       Primary     Fully Diluted
<S>                            <C>              <C>               <C>               <C>
Weighted Average Shares
   Outstanding                   5,097,893        5,097,893         5,189,082         5,189,082
Weighted Average Options
   Outstanding                     500,378          500,378           532,172           532,172
Anti-dilution adjustment (1)       (22,294)         (22,294)           (6,493)                0
Adjusted Options Outstanding       478,084          478,084           525,679           532,172
Equivalent Buyback Shares (2)     (331,950)        (330,729)         (450,930)         (431,319)
Total Equivalent Shares            146,134          147,355            74,749           100,853
Adjustment for Non-Qualified
   Tax Benefit (3)                 (59,915)         (60,416)          (30,647)          (41,350)
Weighted Average Equivalent
   Shares Outstanding               86,219           86,939            44,102            59,503
Weighted Average Shares
   for Computation               5,184,112        5,184,832         5,233,184         5,248,585
Fair Market Value (4)          $     25.49      $     25.49       $     20.47       $     21.75
Net Income                     $12,950,918      $12,950,918       $12,929,853       $12,929,853
Per Share Earnings             $      2.50      $      2.50       $      2.47       $      2.46
<FN>
(1) Options with exercise prices above fair market value are excluded because of their anti-dilutive 
effect.

(2) The number of shares that could be purchased at fair market value from the proceeds were the adjusted 
options outstanding to be exercised.

(3) The Company receives a tax benefit when non-qualified options are exercised equal to its tax rate times 
the difference between the market value at the time of exercise and the exercise price.  This benefit is 
assumed available for purchase of additional outstanding shares.

(4) Fair market value for the computation is defined as the average market price during the period for 
primary dilution, and the greater of that average or the end of period market price for full dilution.
</TABLE>


                    To Our Shareholders & Friends

For the twenty-ninth consecutive year, your company, Santa Barbara Bancorp 
and its principal subsidiary, Santa Barbara Bank & Trust, are pleased to 
announce record earnings. We firmly believe our continued success is a 
direct reflection of the quality of our employees and their tireless 
dedication to fulfill our competitive strategy outlined on the opposite 
page. All efforts to fulfill these strategies eventually must result in 
satisfied customers. To that end, 1994 was an exceptionally good year. Last 
year SBB&T not only ranked as Santa Barbara County's number one financial 
institution for individuals, but also served as many businesses as the next 
four leading banks combined. This report outlines more of the initiatives 
that SBB&T has undertaken to achieve its competitive strategy, along with 
the results of these initiatives. We think once you have taken the time to 
understand our direction and progress, you will agree that the bank is 
poised for outstanding performance, profitability and growth in 1995 and 
years beyond.

In order to accomplish results planned for this year and beyond, we have 
added a number of people to our staff during the latter part of 1994 and 
first quarter of 1995. We are proud of the quality of our people and are 
anticipating another excellent year in 1995 as we execute our plans for 
gaining new customers, offering existing customers more products, and 
expanding into Ventura County.

As always, our success is your success. Thank you again for your loyal 
support of our Company. 


(Photograph of two individuals)
     Donald M. Anderson                 David W. Spainhour
     Chairman of the Board              President



                         Financially Strong

Santa Barbara Bank & Trust continues to provide the strength and security 
of the area's highest rated financial institution as determined by 
independent industry rating services. We believe this consistent 
recognition of ongoing superior performance is surpassed only by the 
opportunities ahead for a financially strong, customer focused, community 
oriented bank like Santa Barbara Bank & Trust.


(Photograph of three individuals)
Members of the Board of Directors serve on many different committees. Ed 
Birch, Harry Powell and Dale Hanst are members of the Trust Committee.


In 1994, for the first time in thirty-five years of operation, the 
Company's assets exceeded one billion dollars.  Return on average assets in 
1994 was 1.27%.  As of year-end 1994, the Company had $1.07 billion in 
assets and nearly $94 million in equity capital, for a capital to assets 
ratio of 8.80%.  Return on average equity for 1994 was 14.33%.  In 1994, 
the cash dividends declared were nearly $4 million, slightly more than 30% 
of net income.

As the Company has grown, so has the strength of its balance sheet.  In 
1975, the company then operating as Santa Barbara National Bank, had year-
end assets of just over $99 million and earnings of just under $785,000.  
Total capital was under $5 million, for a capital to assets ratio of 4.87%.  
Cash dividends declared in 1975 were $150,000, slightly less than 20% of 
net income.

As you will read later in this report, the company has the vision, the 
financial strength and the quality of assets necessary to develop new 
services and pursue new markets. 

The stability of consistent direction and leadership from board members and 
management with the bank since the 1960's combined with the strategic 
addition of new board members and management over the years has allowed the 
institution to grow and prosper.

Tony Guntermann, a member of the original board of directors, is still 
active on the board and on the Executive Committee.  Chairman of the Board 
Donald Anderson and David Spainhour, President and CEO, began with the 
Company before 1970.  And in 1994, William S. (Tom) Thomas, Jr. was the 
latest to join the management team as Senior Vice President and Division 
Manager of Trust and Investment Services.  Formerly President and COO of 
Security Pacific-Arizona, Tom brings to the bank a depth of experience, as 
well as the respect and friendship of colleagues at both Security Pacific 
and Bank of America.

A detailed discussion of the Company's operations may be reviewed in 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations" later in this report.  In summary, the importance of financial 
strength to the depositor, the borrower, the personal investor and the 
shareholder is manifest.

Although most of our depositors carry balances far less than the Federal 
Deposit Insurance Corporation (FDIC) coverage limits, our financial 
strength is important to them.  They know that the role of a community bank 
is to act as a financial intermediary, using their deposits to fund the 
credit needs of their neighbors.  Without the ability to perform in the 
marketplace with consistent profitability and superior asset quality, a 
bank forfeits that role.  Ask borrowers who have had to establish new 
credit relationships because their bank has been put under regulatory fiat 
or has been sold to a distant large corporation, and you will discover that 
strong financial performance by their local financial institution is 
important to them.  Santa Barbara Bank & Trust's strong financial 
performance and superior asset quality has enabled us to consistently 
strengthen the local communities we serve. 

As our communities, customers and shareholders continue to benefit from the 
Company's past success, the groundwork for the future is being built.  For 
the innovative, customer-focused community bank with the financial strength 
to compete, the opportunities are greater than ever.


(Photograph of three individuals)
Members of the Audit Committee who are also on the Board of Directors 
include Frank Barranco, Dick Davis and Tony Guntermann.


        A Value-Added Provider of A Broad Array of Financial Products

During research interviews conducted a few years ago, a group of customers 
described SBB&T as "having the expertise of a big bank with the heart of a 
local bank."

Those customer opinions are a direct reflection of our goal to continually 
develop a broader line of personal and business financial services and to 
have those services delivered by friendly, knowledgeable employees. This 
service-oriented, people-focused approach has resulted in the creation of 
what we consider to be an outstanding staff: employees who are willing and 
able to respond to almost any financial need, ranging from opening the 
simplest checking account to coordinating complex asset management 
services.

                    Improving Services for Individuals

SBB&T continues to be the leading financial institution, serving 
individuals, capturing nearly 30% of all market area deposits. While we are 
justly proud of our top standing, we continue our commitment to strengthen 
our leadership position in all service areas.

In 1994, one area of attention and expansion was residential real estate 
lending. Enacting a series of process and product improvements, SBB&T 
launched a highly competitive line of real estate loan options. In May, we 
capitalized on the convenience of our retail office system and shortened 
our loan pre-approvals to one day and loan funding to 10 working days. 
Greater emphasis was also placed on establishing more personal 
relationships with the realtor community. These steps resulted in a three-
fold increase in the market share of home loans in 1994. This dramatic rise 
moved SBB&T from the seventh market position to the number two position. 
Plans are under way to profitably become the number one provider of 
residential real estate loan services in the markets we serve.

Another key area targeted for growth is the Trust and Investment Services 
market. Here SBB&T is uniquely positioned as the only tri-county based 
provider of these services.


(Photograph of three individuals)
In 1994, the Bank went from seventh to second place in market share of 
residential real estate loans.  In January of 1995, the Bank moved to first 
place.  Members of the Residential Lending Team include: Pam Martin, Escrow 
Supervisor; Charles Browning, Real Estate Loan Officer and Product Manager; 
and Pam Geremia, Loan Services Manager.


To ensure maximum service to our customers in this area, we provide skilled 
trust and investment management professionals who are prepared to handle 
the most challenging financial needs in a personalized, caring manner. This 
approach has encouraged customers to entrust SBB&T with the management of 
six hundred million dollars of money market instruments, stocks, bonds and 
real estate. In addition, SBB&T continues to be the area's leading trust 
company with one billion, two hundred million dollars of assets under 
administration. Our wide range of asset management services include: trust 
administration, investment management, real estate management, tax planning 
and preparation, IRA rollovers and employee benefit planning.

In January 1995, SBB&T retail offices began providing a line of investment 
products including high-quality annuities and mutual funds offered through 
CoreLink, a broker-dealer. SBB&T also launched The Prepared Investor 
Program (SM). This disciplined investment management process provides 
access to the nation's leading money managers along with the professional 
service of knowledgeable, locally-based investment counselors.

During 1995, the Trust and Investment Services Division will continue to 
expand its line of services, enhancing its attractiveness to investors who 
are seeking investment management expertise outside of a traditional trust 
relationship.

                        Improving Services for Businesses

SBB&T holds a substantial lead in the business and professional market, 
serving as many businesses as the next four leading banks combined. While 
our success in this market segment is a source of great pride, we are 
continually seeking ways to improve our ability to serve area businesses.


(Photograph of four individuals)
The Trust and Investment Services Division will enhance its business 
development resources with assistance from officers including: Judy 
Frazier, Trust Administrator--Ventura Office; Jim Williams, Alternative 
Investments Manager; Wendy Penke, Trust Sales Officer; and Tom Thomas, 
Trust and Investment Services Division Manager.


(Photograph of three individuals)
Commercial Market Sales and Service efforts will be better coordinated in 
1995 to enhance team efforts in business banking.  Shown here are:  Sharon 
Green, Business Services Manager; Bill Enholm, Commercial Loan Officer; and 
Paulette Posh, Employee Benefits Trust Manager.


In 1994, we undertook an extensive review of how we develop and deliver 
services to our commercial customers. Market research and analysis of the 
local business and professional markets confirmed SBB&T's leadership in 
nearly all areas of business financial services. Research also pointed to 
opportunities to better serve special markets. In 1995, the Company will 
expand its expertise to include the areas of international trade finance, 
asset-based lending and certain Small Business Administration (SBA) loan 
products as well as introduce other new cash management business services.

These services will be managed within a newly organized Business Banking 
Division. This division will also oversee a variety of organizational 
improvements and technological advancements that should enhance both 
customer service and profitability levels.

Through closer supervision, the delivery of all business services will be 
better coordinated. For instance, cash management services such as bankcard 
business services, lock box, account reconciliation, and PC-based cash 
management systems will be more effectively packaged with employee benefit 
planning services and commercial real estate lending.

                     Measurably Superior Quality Service

Successful execution of our competitive strategy is achieved only when we 
continue to exceed customer expectations. SBB&T seeks to achieve this goal 
in two important ways: The first is through the hiring of employees who 
make a personal commitment to anticipate and exceed the expectations of our 
customers. The second, to support employee efforts we regularly interview 
customers to determine how they judge our performance. These measurements 
are used by office managers and department heads to make modifications that 
will lead to increased market share and improved customer service levels.

For example, a combination of monthly customer mailings and mystery 
shopping programs provides SBB&T Office Managers with a wealth of feedback 
on the concerns most important to customer satisfaction. Reports are 
generated indicating how each office performs in comparison to bank 
averages. These customer service reports are shared at staff meetings so 
that employees have the opportunity to volunteer suggestions for sustaining 
or improving their service levels. This procedure is repeated on a monthly 
basis so that all employees can chart the impact of their contributions.

SBB&T also periodically compares its service measurements to quality levels 
at competitive institutions. While we consistently earn the highest ratings 
for customer service in both the personal and business banking markets, we 
believe the quest for total customer satisfaction requires our ongoing 
commitment. 


(Reproductions of three newspaper clippings)
In reader polls conducted by the Santa Barbara News-Press, the Business 
Digest, and The Santa Barbara Independent, Santa Barbara Bank & Trust is 
consistently rated "The Best Bank."


      Broadening Opportunities Within Our Current Geographic Market and
               Selectively Expanding Into Adjacent Communities

SBB&T is vigilant in exploring new opportunities within the communities we 
presently serve. Efforts like our 1994 residential real estate expansion, 
trust and investment product development and the business market review, 
prove that these efforts pay strong dividends.

While we have always devoted great energy to our existing markets, SBB&T 
also has a tradition of expanding into adjacent communities where there is 
a need for a strong service-oriented bank. The Bank's start in downtown 
Santa Barbara in 1960 was followed by commitments in Montecito, Carpinteria 
and Goleta. When it appeared the Santa Ynez Valley was in need of a more 
full-service community focused bank, we acquired offices in Solvang and 
Buellton. Now, a unique new opportunity has arisen in Ventura County. The 
First Interstate Bank's acquisition of Ventura County's leading independent 
bank, the Bank of A. Levy, has created a new, considerably promising 
market.

SBB&T will open offices in the cities of Camarillo, Oxnard and Ventura. To 
ensure a management and staff with strong community ties, the leadership of 
these new offices has been recruited from within the Ventura County market. 
SBB&T plans to build a reputation for being highly committed to these 
communities. This commitment will be demonstrated both through the 
allocation of top managers and staff to all bank, lending, trust and 
investment areas, and through local staff participation in area arts, civic 
activities, charitable groups and causes.

SBB&T is confident it can earn a leadership position in the Ventura area if 
it listens carefully to the unique needs and perspectives of local 
businesses and individuals. This may require the Bank to adjust its efforts 
in ways perhaps different than in other communities. However, preliminary 
research conducted among Camarillo, Oxnard and Ventura businesses and 
individuals indicates a favorable response to our established competitive 
strategy: to be financially strong, to serve as a value-added provider of a 
broad array of financial products, to offer measurably superior service.

We look forward to 1995 as a year of successful expansion and increased 
profitability.


(Photograph of 15 individuals)
SBB&T's commitment to Ventura, Oxnard and Camarillo communities began with 
the recruiting of the finest bankers in the area. In fact, every member of 
the local management team comes to us from the former Bank of A. Levy and 
other Ventura County banks. Shown here are (top row) Camarillo Office: 
Sharie Quarry, Customer Service Manager; Jan Gibson, Office Manager; 
Elizabeth Graham, Business Services Representative. (middle row) Oxnard 
Office: Kim Gibas, Office Manager; Dani Navas, Customer Service Manager; 
Debbie Harrison, Business Services Representative. (bottom row) Ventura 
Office: Sue Chadwick, Area Business Development Manager; Liz Seitz, Office 
Manager; Paul Mistele, Senior Credit Analyst; Ken Helms, Customer Service 
Manager; Christi Hamilton, Business Services Representative; Ron Rose; 
Donna De Los Santos, Banking Services Officer; Lee Draughon, Commercial 
Loan Officer; Kim Fertig, Commercial Loan Officer.


            Directors and Officers

BOARD OF DIRECTORS

DONALD M. ANDERSON
   Chairman of the Board
DAVID W. SPAINHOUR
   President, Chief Exec. Officer
FRANK BARRANCO, M.D.
   Retired
EDWARD E. BIRCH, Ph. D.
   Exec. Vice President
   College Advance. Westmont College
RICHARD M. DAVIS
   Retired Div. Mgr., Gen. Tel.
ANTHONY GUNTERMANN
   Certified Public Acct.
DALE E. HANST
   Attorney at Law
HARRY B. POWELL
   Retired Business Exec.
GEORGE H. CLYDE
   Director Emeritus
DANIEL B. TURNER
   Director Emeritus

ADMINISTRATION

DONALD M. ANDERSON
   Chairman of the Board
DAVID W. SPAINHOUR
   President, Chief Exec. Officer
DAVID A. ABTS
   Sr. Vice Pres., Dir. of MIS & Ops.
JOHN J. McGRATH
   Sr. Vice Pres., Chief Credit Officer
JAY D. SMITH
   Sr. Vice Pres., Gen. Coun. & Corp. Sec.
KENT M. VINING
   Sr. Vice Pres., Chief Financial Officer

Vice Presidents
CARL BATTLES
MICHAEL CONLEY
ROSEMARY DUNN
ROY GASKIN
SHARON E. GREEN
JERRY HELTON
DEL HOOVER
MARK A. HUBERT
H. GEORGE KALLUSKY
JEFFREY KARFONTA
DON LAFLER
HAZEL MARCUS
SUSAN MARSHALL
MICHAEL MURPHY
CYNTHIA PLAHN
SHERRELL REEFER
DAVE RISTIG
ALFRED J. ROTELLA
JOYCE SPEZMAN-MARGOLIN
CATHERINE STEINKE
KIM TAUFER
AL TODD
GARY TURNER
RICH TURNER

Asst. Vice Presidents
TERRY BALL
DEBRA CARTER
NICOLE DINKELACKER
RITA DUBOIS
MIKE FITZGIBBON
MICHAEL IVEZIC
ROGER JANES
KERRY KELLEY
JANICE NICCUM KROEKEL
CHRIS LEM
ROY MARTINEZ
SCOTT MATTHEW
CLARE MCGIVNEY
FRED PRZEKOP
KEVIN QUIGLEY
RALPH STROHBACH
ILENE TERRY
MARY TREBBIN
DAWN WILLIAMSON

Officers
SHERRY BAKER
PHILIP BERRY
PATRICIA BOUCHER
DAVID BRIAN
BRADLEY BROWN
MARGARET BUSHEY
DANI CARAM
TERRY CAVAZOS
MICHELLE DREXLER-HALL
NANCY DUNCAN
KIMBERLY EVANS
MARYLOU FAVELA
JULIA FOX
WENDY LACEY
OLGA MEDINA
CHRISTINA NAUGLE
JULIE PUGH
BRIAN ROSS
SHIRLEY SCALES
TERRI SLATON
CAROLYN SNYDER
QUYEN URICK

CONSUMER LOANS

ROBERT CURRY
   Vice President
DON ENDERBY
   Asst. Vice President
MIKE GARCIA
   Officer

ESCROW

PAMELA MARTIN
   Asst. Vice President
DIANE NORIAN
   Officer
JANET WOODARD
   Officer

OUR GANG SERVICES

PAMELA HOLST
   Vice President
FRANCES JIMENEZ
   Asst. Vice President
MARJORIE KOCHER
   Officer

LOAN SERVICES

PAMELA J. GEREMIA
   Vice President

Asst. Vice Presidents
ANN MARKONIS
CHARLENE RAY
BARBARA ALMEIDA

REAL ESTATE

Vice Presidents
CHARLES BROWNING
TERRY SWANN

Asst. Vice Presidents
JANICE BAXTER
TERI GAUTHIER
ELIZABETH HEITMANN
ALICE MADRID

Officers
KAREN CLEMOW

TRUST & INVESTMENTS

WILLIAM S. THOMAS, JR.
   Sr. Vice President
JOHN ZIEGLER
   Sr. Vice President

Vice Presidents
JOHN BRINKER
JEAN BUBRISKI
CHRIS COLBERT
ANTHONY FIELDHOUSE
MARK GOLDEN
BARRY HUNTER
JANICE JOHNSON
WENDY PENKE
PAULETTE POSCH
ALICE SYKES
FRANK TABAR
JIM WILLIAMS

Asst. Vice Presidents
DAVID COVELL
NICKIE FURNIER CRANDALL
KAREN JAHNS
JUDITH MILAM
MICHAEL MORGAN
BARBARA PETRONIS
SALLY SYLVIA

Officers
WARREN BITTERS
MILTON BURTON
TEREASE CANN
JEANINE KARCZEWSKI
ROBERT RAMIREZ

BUSINESS BANKING

JOHN F. MURPHY
   Sr. Vice President
GERALD O. COWAN
   Sr. Vice President
RICHARD B. WELCH
   Sr. Vice President
BRUCE I. WENNERSTROM
   Sr. Vice President

Vice Presidents
LINDA CABLE
DONALD R. DUNCAN
WILLIAM ENHOLM
MICHAEL FLOYD
MIKE GRIFFIN
GARY HARRIS
MICHAEL R. KIRKWOOD
PHIL MORREALE
THOMAS PRENDIVILLE
ROBERT WESTWICK
BERNARD M. WITTKINS
JOHN H. WURZEL


SANTA BARBARA AREA

MAIN OFFICE

Vice President
EMMA TORRES 

Asst. Vice Presidents
SANDRA COCKLIN
LORETTA GARDNER
Officers:
PATRICIA FANNING
PATRICIA OLVERA
KELLY SILVA
SUSAN WHITFORD

MESA OFFICE

THOMAS TURNER
   Asst. Vice President, Mgr.
VICTORIA WILLIAMS
   Officer

GOLETA AREA

LYNNETTE DAVIS
   Vice President
   Area Business Devel. Mgr.

GOLETA/FAIRVIEW OFFICE

CAROL THOMAS
   Vice President
MARY LOUISE LISCOMBE
   Officer

MAGNOLIA OFFICE

SCOTT HANSEN
   Asst. Vice President, Mgr.

Officers
MICHAEL DOMINGUEZ
MARTHA MERA

MONTECITO/CARPINTERIA AREA

MONTECITO OFFICE

SAMANTHA PARRETT
   Asst. Vice President, Mgr.
DEBBIE JIMENEZ
   Officer

CARPINTERIA OFFICE

CHRISTINE DEVRIES
   Asst. Vice President, Mgr.
JOHN LACEY
   Vice President
CHRISTOPHER O'CONNOR
   Officer

MONTECITO VILLAGE OFFICE

LINDA COWAN
   Vice President, Mgr.

Officers
ROSEMARY BERTKA
DEBORAH WILSON

SAN ROQUE AREA

JOANNE FUNARI
   Vice President
   Area Business Devel. Mgr.

SAN ROQUE OFFICE

MARY YOST
  Asst. Vice President, Mgr.

Officers
LISA VARGAS
JENNIFER WELCH

COTTAGE OFFICE:
DORIS WENGLER
   Asst. Vice President, Mgr.
MARGIE FAIRGRAY
   Officer

LA CUMBRE OFFICE:
KARAN DUQUETTE
   Customer Service Mgr.

SANTA YNEZ AREA

CHUCK PIRA
   Vice President
   Area Business Devel. Mgr.

SOLVANG OFFICE

Officers
SHIRLEY BROWN
CHERYL REYNOLDS
PEGGY CHAMBLIN

BUELLTON OFFICE

CHUCK PIRA
   Vice President
   Area Business Devel. Mgr.

VENTURA AREA

SUZANNE CHADWICK
   Vice President
   Area Business Devel. Mgr.

VENTURA OFFICE

ELIZABETH SEITZ
   Asst. Vice President, Mgr.
LEE DRAUGHON
   Vice President, Loan Officer
KIM  FERTIG
   Vice President, Loan Officer
JUDY FRAZIER
   Asst. Vice President, Trust Admin.
KENNETH HELMS
   Asst. Vice President
DONNA DE LOS SANTOS
   Officer

OXNARD OFFICE

KIMBERLEY GIBAS
   Asst. Vice President, Mgr.
DANIELLE NAVAS
   Officer

CAMARILLO OFFICE

JANICE GIBSON
  Asst. Vice President, Mgr.
SHARIE QUARRY
   Officer

<TABLE>
<CAPTION>
HISTORICAL SUMMARY (unaudited)                                                                  Santa 
Barbara Bancorp 
                                                                                                    and 
Subsidiaries 

Balance Sheets (as of December 31):                          1994        1993         1992        1991         
1990
<S>                                                   <C>          <C>          <C>          <C>          
<C>
Assets:
 Cash and due from banks                              $    69,630  $    50,946  $    44,059  $    44,987  $   
29,233
 Federal funds sold                                        15,000           --           --       20,000      
25,000
 Securities                                               386,959      383,518      387,670      323,585     
235,119
 Bankers' acceptances
         and commercial paper                              80,594       63,614       35,300           --          
--
 Net loans                                                486,520      454,163      467,862      491,529     
531,962
 Premises and equipment, net                                7,391        6,657        5,111        7,598       
6,036
 Other assets                                              21,522       20,245       21,237       19,483      
16,495
         Total assets                                 $ 1,067,616  $   979,143  $   961,239  $   907,182  $  
843,845

Liabilities and shareholders' equity:
 Demand deposits                                      $   147,085  $   114,557  $   116,342  $   107,068  $   
99,806
 Time and savings deposits                                809,632      751,696      733,033      693,554     
646,613
         Total deposits                                   956,717      866,253      849,375      800,622     
746,419
 Securities sold under
         agreements to repurchase
         and Federal funds purchased                        9,487       20,155       25,983       30,046      
27,092
 Other liabilities                                          7,452        6,744        8,736        9,299      
12,077
 Shareholders' equity                                      93,960       85,991       77,145       67,215      
58,257
         Total liabilities and shareholders' equity   $ 1,067,616  $   979,143  $   961,239  $   907,182  $  
843,845

Statements of Income
 (for the years ended December 31):
 Operating revenue                                    $    87,984  $    82,535  $    85,978  $    91,335  $   
90,268
 Operating expense (1)                                     70,515       65,848       69,968       76,803      
76,224
 Income before taxes                                       17,469       16,687       16,010       14,532      
14,044
 Applicable income taxes (1)                                4,518        3,757        4,310        3,824       
3,740
         Net income                                   $    12,951  $    12,930  $    11,700  $    10,708  $   
10,304

Per share data (adjusted
         for stock dividends and splits):
 Average shares outstanding                                 5,098        5,189        5,182        5,197       
5,187
 Net income                                           $      2.54  $      2.49  $      2.26  $      2.06  $     
1.99
 Cash dividends declared                              $      0.78  $      0.70  $      0.57  $      0.46  $     
0.27
Other statistics:
 Stock dividends declared                                      --           --           --           5%        
2x5%
 Stock splits declared                                         --           --           --           --          
-- Trust assets under administration
         (market value)                               $ 1,188,748  $ 1,165,522  $   926,233  $   853,428  $  
722,862
<FN>
(1) For the year 1992, operating expense includes the cumulative effect of the accounting change and 
provision
           for income tax includes the tax effect of the change. For the year 1993, provision for income 
tax includes
</TABLE>
<TABLE>
<CAPTION>
HISTORICAL SUMMARY-CONTINUED

Balance Sheets (as of December 31):           1989     1988    1987      1986    1985      1980    1975    1970    1965
<S>                                        <C>      <C>      <C>      <C>      <C>      <C>      <C>     <C>     <C>
Assets:
 Cash and due from banks                   $ 46,941 $ 48,273 $ 23,684 $ 42,987 $ 24,485 $ 12,357 $21,755 $ 5,253 $ 1,766
 Federal funds sold                          40,000   30,000   15,000   15,000   23,600    3,425   1,100     700      --
 Securities                                 149,031  171,419  143,714  203,160  137,369   64,299  33,327  11,935   6,701
 Bankers' acceptances
         and commercial paper                19,883   29,200   24,729   19,795   19,619    4,934      --      --      --
 Net loans                                  445,475  344,051  277,054  228,577  206,563  103,580  39,544  21,134  12,854
 Premises and equipment, net                  6,874    5,248    6,210    4,509    5,326    4,590   1,936     718     194
 Other assets                                13,774    7,376    7,348   10,282    6,308    3,307   1,339     373     164
         Total assets                      $721,978 $635,567 $497,739 $524,310 $423,270 $196,492 $99,001 $40,113 $21,679

Liabilities and shareholders' equity:
 Demand deposits                           $107,677 $ 96,866 $ 84,658 $110,863 $ 82,060 $ 64,405 $39,134 $16,867 $ 8,370
 Time and savings deposits                  527,661  470,074  357,281  361,218  292,404  109,798  50,085  20,188  11,000
         Total deposits                     635,338  566,940  441,939  472,081  374,464  174,203  89,219  37,055  19,370
 Securities sold under
         agreements to repurchase
         and Federal funds purchased         26,228   15,924   11,115   12,400   15,875    4,723   3,750      --      --
 Other liabilities                            7,039    7,213    8,391   11,246    6,994    3,202   1,211     394     394
 Shareholders' equity                        53,373   45,490   36,294   28,583   25,937   14,364   4,821   2,664   1,915
 Total liabilities and shareholders' equity$721,978 $635,567 $497,739 $524,310 $423,270 $196,492 $99,001 $40,113 $21,679

Statements of Income
 (for the years ended December 31):
 Operating revenue                         $ 78,698 $ 60,444 $ 51,706 $ 45,014 $ 45,524 $ 21,870 $ 7,054 $ 3,067 $ 1,203
 Operating expense (1)                       65,656   49,953   44,038   40,193   41,703   18,375   5,983   2,424   1,075
 Income before taxes                         13,042   10,491    7,668    4,821    3,821    3,495   1,071     643     128
 Applicable income taxes (1)                  3,392    2,410    1,173     (829)     (43)   1,183     286     331      30
         Net income                        $  9,650 $  8,081 $  6,495 $  5,650 $  3,864 $  2,312 $   785 $   312 $    98

Per share data (adjusted
         for stock dividends and splits):
 Average shares outstanding                   5,263    5,266    5,114    4,978    4,993    4,742   4,001   4,008   4,008
 Net income                                $   1.83 $   1.53 $   1.27 $   1.13 $   0.77 $   0.49 $  0.20 $  0.08 $  0.02
 Cash dividends declared                   $   0.26 $   0.19 $   0.16 $   0.13 $   0.12 $   0.07 $  0.04 $  0.02    0.00
Other statistics:
 Stock dividends declared                        --      12%       --       --       5%      15%      8%      5%      5%
 Stock splits declared                      4 FOR 3       --       --  3 FOR 1  5 FOR 4       --      --      --      --
 Trust assets under administration
         (market value)                    $700,948 $616,948 $600,817 $537,608 $315,961 $112,696 $46,265 $25,477 $ 5,548
</TABLE>


Santa Barbara Bancorp and Subsidiaries
1994 FINANCIAL STATEMENTS & INFORMATION

TABLE OF CONTENTS                                                      Page

Management's Responsibility for Financial Reporting                     12
Management's Discussion and Analysis of Financial
      Condition and Results of Operations                               13
Report of Independent Public Accountants                                37
Consolidated Balance Sheets                                             38
Consolidated Statements of Income                                       39
Consolidated Statements of Changes in 
     Shareholders' Equity                                               40
Consolidated Statements of Cash Flows                                   41
Notes to Consolidated Financial Statements                              42
Selected Annual and Quarterly Financial Data                            56


MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

The Management of Santa Barbara Bancorp is responsible for the preparation, 
integrity, and fair presentation of the Company's annual financial 
statements and related financial data contained in this report. With the 
exception that some of the information in Management's Discussion and 
Analysis of Financial Condition and Results of Operations is presented on a 
tax-equivalent basis to improve comparability, all information has been 
prepared in accordance with generally accepted accounting principles and, 
as such, includes certain amounts that are based on Management's best 
estimates and judgments.

The consolidated financial statements presented on pages 38 through 41 have 
been audited by Arthur Andersen LLP, who have been given unrestricted 
access to all financial records and related data, including minutes of all 
meetings of shareholders, the Board of Directors, and committees of the 
Board. Management believes that all representations made to Arthur Andersen 
LLP during the audit were valid and appropriate.

Management is responsible for establishing and maintaining an internal 
control structure over financial reporting. Two of the objectives of this 
internal control structure are to provide reasonable assurance to 
Management and the Board of Directors that transactions are properly 
authorized and recorded in our financial records, and that the preparation 
of the Company's financial statements and other financial reporting is done 
in accordance with generally accepted accounting principles.

Management has made its own assessment of the effectiveness of the 
Company's internal control structure over financial reporting as of 
December 31, 1994, in relation to the criteria described in the report, 
Internal Control--Integrated Framework, issued by the Committee of 
Sponsoring Organizations of the Treadway Commission. 

There are inherent limitations in the effectiveness of any internal control 
structure, including the possibility of human error and the circumvention 
or overriding of controls. Accordingly, even an effective internal control 
structure can provide only reasonable assurance with respect to reliability 
of financial statements. Furthermore, the effectiveness of any internal 
control structure can change with changes in circumstances. Nonetheless, 
based on its assessment, Management believes that as of December 31, 1994, 
Santa Barbara Bancorp's internal control structure was effective in 
achieving the objectives stated above.

The Board of Directors is responsible for reviewing and monitoring the 
policies and practices employed by Management in preparing the Company's 
financial reporting. This is accomplished through its Audit Committee, 
which is comprised of directors who are not officers or employees of the 
Company. The Committee reviews accounting policies, control procedures, 
internal and independent audit reports, and regulatory examination reports 
with Management, the Company's internal auditors, and representatives of 
Arthur Andersen LLP. Both the Company's internal auditors and the 
representatives of Arthur Andersen LLP have full and free access to the 
Committee to discuss any issues which arise out of their examinations 
without Management present.



David W. Spainhour                     Kent M. Vining
President and                          Senior Vice President and
Chief Executive Officer                Chief Financial Officer



OVERVIEW OF THE EARNINGS, FINANCIAL CONDITION, AND BUSINESS OF THE COMPANY

Introduction

It was another year of growth for Santa Barbara Bancorp in 1994. Net income 
increased over the prior year amount for the 29th consecutive year. Net 
income for 1994 was up $21,000, while earnings per share increased from 
$2.49 to $2.54, an increase of 2%. Assets, deposits and equity all grew in 
1994, both in terms of their average balances for the year and from period 
end to period end. Net interest income also increased over 9.4% after 
provision for loan losses.

Southern California has yet to experience the economic recovery other areas 
of the country have seen. This continues to impact the ability of some 
borrowers to repay loans according to their contractual terms. Non-
performing assets increased, but at the end of the year represented less 
than one percent of total assets. This compares favorably with the peer 
banks (Note A). Management has continued to augment the allowance for loan 
loss. At year end 1994, the allowance was 2.59% of total loans and 170% of 
non-current loans.

Santa Barbara Bancorp (the "Bancorp") is a California bank holding company 
incorporated in 1982 that is headquartered in the city of Santa Barbara. 
Unless otherwise stated, "Company" refers to the consolidated entity, and 
"Bancorp" refers to the parent company only. The Bancorp on its own has a 
few operations, but these are very insignificant in comparison to those of 
its major subsidiary, Santa Barbara Bank & Trust (the "Bank"). 

The Bank first opened for business in March, 1960, as Santa Barbara 
National Bank, and became a state-chartered bank in May, 1979, changing its 
name to Santa Barbara Bank & Trust. The Bank operates ten banking offices 
along the southern Santa Barbara County coastline and two offices in the 
county's central Santa Ynez Valley. The Bank is currently in the process of 
opening three offices in adjacent Ventura County, one in Camarillo, one in 
Oxnard, and one in the City of Ventura. A full range of banking services 
are offered to households, professionals, and small to medium size 
businesses. 

The Bancorp's other operating subsidiary, SBBT Service Corporation (the 
"ServiceCorp"), provides correspondent bank services, such as check 
processing, and professional services, such as internal audit review, to 
other financial institutions throughout the Central Coast of California.

The remainder of this discussion is to assist readers of the accompanying 
financial statements by providing information on the environment in which 
the Company operates, the risks for a financial institution in this 
environment, the strategies adopted by the Company to address these risks, 
and the results of these strategies. Each of these elements will be 
addressed as they relate to the major asset and liability components of the 
Company's balance sheets, and the major income and expense categories of 
the Company's statements of income and to significant changes therein. 
Lastly, it is intended to provide insight into Management's assessment of 
the operating trends over the last several years and its expectations for 
1995.

EXTERNAL FACTORS IMPACTING THE COMPANY

The major external factors impacting the Company include economic 
conditions, regulatory considerations, and trends in the banking and 
financial services industries.

Economic Conditions

From a national perspective, the most significant economic factor in 1994 
has been the actions of the Federal Reserve Board to push up short-term 
interest rates. These actions were taken to slow the rate of the country's 
economic growth and thereby forestall inflationary pressures. This has had 
both a negative impact on the value of the Company's fixed income 
securities portfolios and a positive impact on its net interest income as 
margins have increased.

The local economy is still being impacted by reductions in defense 
spending. Like in 1993, a number of local companies whose business is tied 
to the defense industry implemented or announced significant layoffs. 
Tourism has long been important to the communities in the Company's market 
area. The recession meant less disposable cash to spend on travel, but 
there appears to have been some improvement in this segment of the local 
economy in 1994. The local governments have generally been perceived to be 
inclined towards environmentalism and slow-growth. However, at both the 
state and local levels more attention is now being paid to the need to 
create a supportive business climate in order to maintain a healthy, 
sustainable economy.

Regulatory Considerations

The Company is impacted by changes in the regulatory environment. As a bank 
holding company, the Bancorp is primarily regulated by the Federal Reserve 
Bank (the "FRB"). The Bank is primarily regulated by the FDIC and, as a 
state-chartered commercial bank, by the California State Department of 
Banking. As a non-bank subsidiary of the Company, ServiceCorp is regulated 
by the FRB. The Bank is currently considering membership in the Federal 
Reserve System as a strategy to simplify regulatory issues.

Changes in regulation impact the Company in different ways. The FRB 
requires that the Company maintain cash reserves with it equal to a 
percentage of the Company's transaction deposits. Increasing or decreasing 
the percentage of deposits that must be held at the FRB impacts the amount 
of funds available to the Company to lend to customers. In 1991, the FRB 
reduced the amount of cash reserves that must be held at the FRB in an 
effort to stimulate additional lending by banks across the country.

The Company is also impacted by the imposition of minimum capital 
requirements. At the end of 1992, new capital adequacy rules went into 
effect which limited deposit growth for some institutions and have 
influenced the choice of investments for all institutions. These rules are 
discussed below in the section entitled "Capital Adequacy."

A third recent regulatory change impacting the Company is the Federal 
Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA") which 
became effective in 1992. Among the changes this legislation has brought to 
the banking industry are new requirements relating to the audit committees 
of Boards of Directors, to internal controls over financial reporting, and 
to the measurement and management of interest rate risk. The actions which 
the various banking agencies can take with respect to financial 
institutions which fail to maintain adequate capital and comply with other 
requirements of the act are discussed below in the section titled 
"Regulation."

Trends in the Banking and Financial Services Industries

Among the major trends within the banking and financial services industry 
over the last several years has been the continuing consolidation through 
mergers and seizures. Also, increased competition has come from companies 
not typically associated with the banking and financial services industry 
such as AT&T and General Motors.

Over the last several years there has been the mega-merger of Bank of 
America and Security Pacific, a number of savings and loan associations 
with offices in the Company's market area which have been seized by the 
Resolution Trust Corporation, and a number of institutions whose deposits 
and/or offices have been sold to other institutions. Most recently, the 
largest community bank in Ventura County, Bank of A. Levy, was acquired by 
First Interstate Bancorp. This process of consolidation is expected to 
continue, and Management expects that, as in the past, it will provide the 
opportunity for the Company to gain both "in-market" market share from 
customers not satisfied with the new institution chosen for them and the 
opportunity for expansion into new geographic markets. 

Banks once had an almost exclusive franchise for deposit products and 
provided the majority of business financing. With deregulation in the 
1980's, other kinds of financial institutions began to offer competing 
products. Community banks, including the Company, are working to offset 
this trend by developing new products that capitalize on the service 
quality that a local institution can offer. Among these are new residential 
loan products, and programs for the sale of mutual funds and annuities to 
retail customers through the Company's trust division.

RISK MANAGEMENT

The Company sees the process of addressing the potential impacts of these 
external factors as part of its management of risk. In addition to common 
business risks such as disasters, theft, and loss of market share, the 
Company is subject to special types of risk due to the nature of its 
business. New and sophisticated financial products are continually 
appearing with different types of risk which need to be defined. Also, the 
risks associated with old products must periodically be reassessed. The 
Company cannot operate risk-free and make a profit. Instead, the process of 
risk definition and reassessment allows the Company to select the level of 
risk and the corresponding level of reward that is appropriate to the 
current economic conditions.

These special risks related to financial products are credit risk, market 
risk, mismatch risk, and basis risk. The nature of each of these risks will 
be explained in appropriate sections below. The effective management of 
these risks is the backbone of the Company's business strategy.

NET INTEREST MARGIN AND CHANGES IN THE RELATIVE PROPORTIONS OF ASSETS AND 
LIABILITIES

The Company earns income from two sources. The primary source is through 
the management of its financial assets and liabilities and the second is by 
charging fees for services provided. The first involves functioning as a 
financial intermediary. The Company takes in funds from depositors or other 
creditors and then either loans the funds to borrowers or invests those 
funds in the securities or other financial instruments. Fee income is 
discussed in other sections of this analysis.

Net interest income as reported on the statements of income is the 
difference between the interest income and fees earned on loans and 
investments and the interest expense paid on deposits and other 
liabilities. The amount by which interest income will exceed interest 
expense depends on two factors. The first factor is that the portion of the 
Company's assets that earn interest is larger than the portion of its 
liabilities on which interest must be paid. The second is that in most 
situations, the Company is able to earn more on each dollar of assets that 
it lends or invests than it must pay. Net interest margin is net interest 
income expressed as a percentage of earning assets. This ratio is used so 
that the Company can monitor the spread between interest income and 
interest expense from month to month and year to year irrespective of any 
volume changes related to the growth of the Company, and to enable it to 
compare its spread with other financial institutions regardless of their 
size.

To maintain its net interest margin at a level sufficient to generate 
steady earnings, the Company must manage the relationship between interest 
earned and paid. Stated another way, with so many of its assets earning 
interest and so many of its liabilities requiring interest to be paid, the 
Company is subject to risks that are related to changes in interest rates.

Market Risk

The market values of assets or liabilities on which the interest rate is 
fixed will increase or decrease with changes in market interest rates. If 
the Company invests funds in a fixed-rate long-term security and then 
interest rates rise, the security is worth less than a comparable security 
just issued because the older security pays less interest than the newly 
issued security. If the older security had to be sold, the Company would 
have to recognize a loss. Correspondingly, if interest rates decline after 
a fixed rate security is purchased, its value increases. Therefore, while 
the value changes regardless of which direction interest rates move, the 
adverse exposure to "market risk" is due to rising interest rates. This 
exposure is lessened by managing the amount of fixed rate assets and by 
keeping maturities relatively short. However, these steps must be balanced 
against the need for adequate interest income because variable rate and 
shorter term fixed securities generally earn less interest than longer term 
fixed securities.

Note 13 to the financial statements discloses the carrying amounts and 
market values of the Company's financial instruments as of the end of 1993 
and 1994. The net appreciation at the end of 1993 is $19.1 million compared 
with net depreciation of $8.6 million at the end of 1994. This decrease is 
due to several factors. As shown in Note 2 to the financial statements, the 
Company has a large portfolio of municipal securities. These longer term 
notes had net unrealized appreciation of $18.6 million at the end of 1993. 
They have declined in value with the steady increase of interest rates 
during 1994, but still have unrealized appreciation of $8.3 million. 
Secondly, some of the securities that were held in the held-to-maturity 
portfolio at appreciated amounts at the end of 1993 have since matured. 
With increased interest rates, the securities in the held-to-maturity 
portfolio which were purchased to replace these maturing investments have 
experienced some decline in value. Thirdly, in 1993, many of the Company's 
customers refinanced their loans in order to take advantage of the lower 
rates available that year. While the Company sells most fixed rate 
residential loans into the secondary mortgage markets, some of them could 
not be sold until seasoned or because of nonconforming terms. These fixed 
rate loans have now declined in value in the same manner that securities do 
when interest rates rise.

Mismatch Risk

The second interest-related risk arises from the fact that when interest 
rates change, the changes may not occur equally in the rates of interest 
earned and paid because of differences in the contractual terms of the 
assets and liabilities held. The Company has a large portion of its loan 
portfolio tied to its base lending rate. If the base lending rate is 
lowered because of general market conditions, e.g., other banks are 
lowering their lending rates, these loans will be repriced. If the Company 
were at the same time to have a large proportion of its deposits in long-
term fixed rate certificates, net interest income would decrease 
immediately. Interest earned on loans would decline while interest expense 
would remain at higher levels for a period of time because of the higher 
rate still being paid on the deposits.

A decrease in net interest income could also occur with rising interest 
rates if the Company had a large portfolio of fixed rate loans and 
securities funded by deposit accounts on which the rate is steadily rising. 
This exposure to "mismatch risk" is managed by matching the maturities and 
repricing opportunities of assets and liabilities. This is done by varying 
the terms and conditions of the products that are offered to depositors and 
borrowers. For example, if many depositors want longer-term certificates 
while most borrowers are requesting loans with floating interest rates, the 
Company will adjust the interest rates on the certificates and loans to try 
to match up demand. The Company can then partially fill in mismatches by 
purchasing securities with the appropriate maturity or repricing 
characteristics.

One of the means of monitoring this matching process is by use of a table 
like Table 1, titled "Interest Rate Sensitivity." The table shows the 
extent to which the maturities or repricing opportunities of the major 
categories of assets and liabilities are matched. This table is sometimes 
called a "gap" report, because it shows the gap between assets and 
liabilities repricing or maturing in each of a number of periods. The gap 
is stated in both dollars and as a percent of total assets. The Company's 
target is to have a gap as a percentage of total assets of no more than 10% 
plus or minus in any of the three periods within one year, with the 
emphasis on the first two periods.

<TABLE>
Table 1- Interest Rate Sensitivity
<CAPTION>
As of December 31, 1994                             After three After six   After one              
Noninterest
(in thousands)                            Within      months     months     year but               bearing 
or
                                           three    but within  but within  within     After five  
nonrepricing
                                           months   six months   one year   five years   years        items     
Total
<S>                                       <C>       <C>       <C>         <C>        <C>         <C>        
<C>
Assets:
Loans (Note F)                            281,625    78,929     42,576     61,220     23,199       11,882     
499,431
Cash and due from banks                        --        --         --         --         --       69,630      
69,630
Federal funds sold                         15,000        --         --         --         --           --      
15,000
Securities:
  Held-to-maturity                          2,680     4,447     10,093    225,648     56,652           --     
299,520
  Available-for-sale                       15,000     4,990     13,826     53,623         --           --      
87,439
Bankers' acceptances                       56,783    23,811         --         --         --           --      
80,594
Other assets (Note F)                          --        --         --         --         --       16,002      
16,002
Total Assets                              371,088   112,177     66,495    340,491     79,851       97,514   
1,067,616

Liabilities and shareholders' equity:
Borrowed funds:
  Repurchase agreements and
    Federal funds purchased                 9,487        --         --         --         --           --       
9,487
  Other borrowings                          1,000        --         --         --         --           --      
1,000
Interest-bearing deposits:
  Savings and interest-bearing
    transaction accounts                  363,549        --    247,745         --         --           --     
611,294
  Time deposits                            63,805    30,875     39,907     63,275        476           --     
198,338
Demand deposits                                --        --         --         --         --      147,085     
147,085
Other liabilities                              --        --         --         --         --        6,452       
6,452
Net shareholders' equity                       --        --         --         --         --       93,960      
93,960
Total liabilities and
  shareholders' equity                    437,841    30,875    287,652     63,275        476      247,497   
1,067,616
Interest rate-
  sensitivity gap                         (66,753)   81,302   (221,157)   277,216     79,375     (149,983)
Gap as a percentage of
  total assets                             (6.25%)    7.62%    (20.72%)    25.97%      7.43%      (14.05%)
Cumulative interest
  rate-sensitivity gap                    (66,753)   14,549   (206,608)    70,608    149,983
</TABLE>

The first measuring period shown in the table covers assets and liabilities 
that mature or reprice within the next three months. This is the most 
critical period because there is little time to correct a mismatch that is 
having an adverse impact on income. For example, if the Company had a 
significant positive gap--assets significantly exceeded liabilities--and 
interest rates dropped suddenly, the Company would have to wait for more 
than three months before enough deposits could be repriced to offset the 
lower earnings on the assets. 

At year-end 1994, the Company has a slightly negative gap in this first 
period. Liabilities exceed assets by 6.25% of total assets, well within the 
target range of 10%. This negative gap is primarily caused by repricing 
assumptions on some of the deposit accounts. There is some arbitrariness in 
the assignment to specific time periods of deposit accounts that reprice at 
the option of the Company. For the purposes of this table, the Company has 
made the assumption that some of the money market accounts will reprice 
within three months, but this will be governed by market conditions rather 
than contractual terms.

In the next period, after three months but within six months, there is an 
excess of assets over liabilities, but again the mismatch is within the 
target range of the Company. 

For the third period, after six months but within one year, liabilities 
substantially exceed assets. However, this excess is also due to some 
assumptions the Company makes with respect to its deposits. NOW accounts, 
money market accounts, and passbook savings accounts may be repriced at any 
time, and thus by their contractual terms would ordinarily be placed in the 
first period--within three months. However, depositors do not expect the 
rate on these accounts to change with each slight movement of market 
interest rates, so Management does not expect to reprice these accounts 
more often than every six months to a year. These accounts are therefore 
placed in the third period--after six months but within one year. In 
practice, however, if interest rates were to rise or fall precipitously, 
these accounts would be repriced as often as necessary to protect the net 
interest margin while remaining competitive in the market place. Management 
is therefore also not taking any specific steps to lessen the gap for this 
period, other than reviewing the assumptions about repricing frequency on a 
continuing basis in light of current market conditions.

The periods of over one year are the least critical because more steps can 
be taken to mitigate the adverse effects of any interest rate changes. The 
Company does attempt to loosely match its long-term municipal bond holdings 
with long-term IRA certificates of deposit, However, much of the rest of 
the assets in this category are highly liquid U.S. Treasury notes which, as 
part of the liquidity portfolio as explained in "Securities" below, would 
be sold if interest rates rise, in order to achieve a repricing. 

Basis Risk

The third interest-related risk arises from the fact that interest rates 
rarely change in a parallel or equal manner. The interest rates associated 
with the various assets and liabilities differ in how often they change, 
the extent to which they change, and whether they change sooner or later 
than other interest rates. For example, while the repricing of a specific 
asset and a specific liability may fall in the same period of the gap 
report, the interest rate on the liability may rise one percent in response 
to rising market rates while the asset increases only one-half percent. 
While evenly matched in the gap report, the Company would suffer a decrease 
in net interest income. This exposure to "basis risk" is the type of 
interest risk least able to be managed, but is also the least dramatic. 
Avoiding concentration in only a few types of assets or liabilities is the 
best insurance that the average interest received and paid will move in 
tandem, because the wider diversification means that many different rates, 
each with their own volatility characteristics, will come into play.

Income Simulation

While a gap report can show mismatches in the maturities and repricing 
opportunities of assets and liabilities, it has limited usefulness in 
measuring or managing market risk and basis risk. To assess the extent of 
these risks in both its current position and the potential results of 
positions it might take in the future, the Company uses a computer model to 
simulate the effect on interest income of different interest rate 
scenarios. These scenarios include both sudden and gradual interest rate 
changes, and changes in both directions. 

Asset/Liability Management

In general, the Company monitors the trends in interest rates and responds 
to them so as to minimize risk while maximizing net interest income. This 
process, known as asset/liability management, is carried out by changing 
the maturities and relative proportions of the various types of loans, 
investments, deposits and other borrowings in the ways described above. 

Table 2, "Distribution of Average Assets, Liabilities and Shareholders" 
Equity and Related Interest Income, Expense and Rates," sets forth the 
average balances for the major asset and liability categories, the related 
income or expense where applicable, and the resultant yield or cost 
attributable to the average earning assets and interest-bearing 
liabilities. Average balances for the year are used in the table rather 
than the end of the year amounts shown in the balance sheets of the 
accompanying financial statements. When comparing year to year, the use of 
average balances more accurately reflects growth patterns since these 
balances are not significantly impacted by period-end transactions. The 
amount of interest earned or paid for the year is also directly related to 
the average balances and not to what the balances happened to be on the 
last day of the year.

<TABLE>
TABLE 2 -- Distribution of Average Assets, Liabilities, and Shareholders' Equity and Related Interest 
Income,
             Expense, and Rates                                                        (Taxable equivalent 
basis-- Notes B and E)
<CAPTION>
(amounts in thousands)                       1994                          1993                        1992
                                  Balance  Interest    Rate   Balance   Interest   Rate     Balance  
Interest  Rate
<S>                            <C>         <C>       <C>      <C>       <C>       <C>      <C>       <C>      
<C>
Assets:
 Loans:
  Commercial                   $  169,001  $ 16,472   9.75 %  $181,813  $ 15,725   8.65 %  $187,397  $ 
16,577  8.85 %
  Real estate                     230,607    19,138   8.30     206,504    18,803   9.11     205,475    
20,640 10.05
  Consumer                         78,997    11,603  14.69      83,153     8,905  10.71      93,347     
9,743 10.44
   Total loans                    478,605    47,213   9.86     471,470    43,433   9.21     486,219    
46,960  9.66
 Securities:
  Taxable                         350,849    18,580   5.30     300,645    17,074   5.68     308,490    
19,556  6.34
  Non-taxable                      83,711    11,114  13.28      76,723    10,490  13.67      73,311     
9,805 13.37
   Total securities               434,560    29,694   6.83     377,368    27,564   7.30     381,801    
29,361  7.69
 Money market instruments:
  Bankers' acceptances             31,282     1,500   4.80      22,662       760   3.35       3,583       
127  3.54
  Federal funds sold               16,709       772   4.62      26,881       795   2.96       5,033       
190  3.78
   Total money market
    instruments                    47,991     2,272   4.73      49,543     1,555   3.14       8,616       
317  3.68
 Total earning assets             961,156    79,179   8.24 %   898,381    72,552   8.08 %   876,636    
76,638  8.74 %
 Non-earning assets                58,313                       64,109                       55,500
  Total assets                 $1,019,469                     $962,490                     $932,136

Liabilities and shareholders' equity:
 Borrowed funds:
  Repurchase agreements and
   Federal funds purchased     $   23,632       878   3.72 %  $ 24,952       728   2.92 %  $ 30,128     
1,058  3.51 %
  Other borrowings                  2,314        81   3.50       2,586        68   2.63       4,113       
136  3.31
   Total borrowed funds            25,946       959   3.70      27,538       796   2.89      34,241     
1,194  3.49
 Interest bearing deposits:
  Savings and interest bearing
   transaction accounts           562,049    14,714   2.62     505,085    11,493   2.28     463,378    
14,246  3.07
  Time deposits                   214,860     9,294   4.33     240,080    10,073   4.20     264,378    
13,337  5.04
   Total interest bearing
    deposits                      776,909    24,008   3.09     745,165    21,566   2.89     727,756    
27,583  3.79
   Total interest bearing
    liabilities                   802,855    24,967   3.11 %   772,703    22,362   2.89 %   761,997    
28,777  3.78 %
 Demand deposits                  119,578                      100,384                       90,271
 Other liabilities                  6,662                        5,572                        6,779
 Net shareholders' equity          90,374                       83,831                       73,089
  Total liabilities and
   shareholders' equity        $1,019,469                     $962,490                     $932,136

Interest income/earning assets                        8.24 %                       8.08 %                      
8.74 %
Interest expense/earning assets                       2.60                         2.49                        
3.28
Net interest margin                          54,212   5.64                50,190   5.59                
47,861  5.46
Provision for loan losses
 charged to operations/earning assets         6,257   0.65                 6,150   0.68                 
4,650  0.53
Net interest margin after provision
 for loan losses on tax equivalent basis     47,955   4.99 %              44,040   4.91 %              
43,211  4.93 %
Less: taxable equivalent income
 included in interest income from
 non-taxable securities and loans             4,279                        4,119                        
3,722
Net interest income                        $ 43,676                     $ 39,921                     $ 
39,489
</TABLE>


<TABLE>
TABLE 3 -- Volume and Rate Variance Analysis of Net Interest Income
(Taxable equivalent basis' Notes D and E)
<CAPTION>
(in thousands)                           1994 over 1993                        1993 over 1992
                                Volume      Rate        Total         Volume      Rate         Total
<S>                             <C>         <C>         <C>           <C>         <C>          <C>
Increase (decrease) in:
Interest income:
  Loans
    Commercial loans            $ (1,160)   $  1,907    $    747      $   (484)   $   (368)    $   (852)
    Real estate loans              2,089      (1,754)        335           103      (1,940)      (1,837)
    Consumer loans                  (465)      3,163       2,698        (1,085)        247         (838)
          Total loans                464       3,316       3,780        (1,466)     (2,061)      (3,527)
  Securities:
    Taxable                        2,706      (1,200)      1,506          (487)     (1,995)      (2,482)
    Non-taxable                      931        (307)        624           462         223          685
      Total securities             3,637      (1,507)      2,130           (25)     (1,772)      (1,797)
  Money market instruments:
    Bankers' acceptances             346         394         740           640          (7)         633
    Federal funds sold              (369)        346         (23)          655         (50)         605
      Total money market
          instruments                (23)        740         717         1,295         (57)       1,238
  Total earning assets             4,078       2,549       6,627          (196)     (3,890)      (4,086)

Liabilities:
    Repurchase agreements and
      Federal funds purchased        (41)        191         150          (167)       (163)        (330)
    Other borrowings                  (7)         20          13           (44)        (24)         (68)
          Total borrowed funds       (48)        211         163          (211)       (187)        (398)
  Interest bearing deposits:
    Savings and interest bearing
      transaction accounts         1,387       1,834       3,221         1,184      (3,937)      (2,753)
    Time certificates of deposit  (1,084)        305        (779)       (1,160)     (2,104)      (3,264)
        Total interest bearing
          deposits                   303       2,139       2,442            24      (6,041)      (6,017)
        Total interest bearing
          liabilities                255       2,350       2,605          (187)     (6,228)      (6,415)
  Net interest margin           $  3,823    $    199    $  4,022      $     (9)   $  2,338     $  2,329
</TABLE>

Changes in the dollar amount of interest earned or paid will vary from one 
year to the next because of changes in the average balances ("volume") of 
the various earning assets and interest-bearing liability accounts and 
changes in the interest rates applicable to each category. Table 3, "Volume 
and Rate Variance Analysis of Net Interest Income," analyzes the difference 
in interest earned and paid on the major categories of assets and 
liabilities in terms of the effects of volume and rate changes for the 
periods indicated.

Each of the major categories of assets and liabilities will be discussed 
below, with a description of the reason for significant changes in the 
balances, how they impacted the net interest income and margin, and how 
they fit in with the overall asset/liability strategy for managing risk. 

As mentioned above, the Company carefully monitors its net interest income 
and its net interest margin. As might be expected, as the Company has grown 
and has had more earning assets, net interest income has increased. 
However, whether the net interest margin, the spread between interest 
income and expense, increases or decreases, depends on how well the Company 
has managed its interest rate and basis risk and its product pricing 
policy. 

The success of these steps is seen in the upward trend in the net interest 
margin over the last several years. In 1993, the net interest margin 
increased from 5.46% in 1992 to 5.59%, and in 1994 it increased to 5.64%. 
The net interest margin for the Company's peers in 1992 and 1993 was 4.78% 
and 4.73%, respectively, and for the first nine months of 1994 it was 
4.73%.

With interest rates declining in 1992, relatively stable in 1993, and 
rising in 1994, this upward trend in the net interest margin was 
accomplished by lowering rates paid more than rates earned when rates were 
declining and by raising rates on loans more than rates paid on deposits 
when rates were rising. While the average rate earned on assets fell from 
8.74% in 1992 to 8.08% in 1993, a decline of 66 basis points, the weighted 
average cost of funds (interest expense expressed as a percentage of 
earning assets) decreased 79 basis points from 3.28% in 1992 to 2.49% in 
1993. For 1994 compared with 1993, the average rate earned increased 16 
basis points while the average cost of funds increased 11 basis points.

There are always steps that the Company can take to increase its net 
interest margin. Among these steps would be to increase the average 
maturity of its securities portfolios because longer term instruments earn 
a higher rate; to emphasize fixed rate loans because they earn more than 
variable rate loans; to purchase lower rated securities; and to lend to 
less creditworthy borrowers. However, as noted above, banking is a process 
of balancing risks, and each of these alternative tactics involve more 
risk. The first two involve more market risk, the second two more credit 
risk. For 1994, the Company strove to increase the proportion of loans 
relative to securities, which is a shift from lower earning assets to 
higher earning assets, while maintaining the same average maturity and 
credit risk characteristics. This balanced approach is also what is planned 
for 1995.

Non-earning Assets

For a bank, non-earning assets are those assets like cash reserves, 
equipment, and premises which do not earn interest. This ratio is watched 
carefully by Management because it represents the efficiency with which 
funds are used. Tying up funds in non-earning assets lessens the amount of 
interest that may be earned. Average non-earning assets as a percentage of 
total average assets increased from 5.95% in 1992 to 6.66% in 1993. The 
major reason for this increase was Other Real Estate Owned ("OREO"). 
Foreclosure action was taken on one large loan resulting in the addition of 
over $9 million in OREO. Though only $2.0 million of the properties 
obtained in this foreclosure remained unsold at December 31, 1993, carrying 
it as OREO during most of the year significantly impacted the average 
balance of non-earning assets. Similarly, the expected foreclosure on 
another loan resulted in $5 million being carried as OREO for a portion of 
1993, before the loan was eventually paid.

With these properties disposed of in 1993, the average balance of OREO was 
only $1.9 million in 1994 compared with $11.0 million in 1993. This 
aggressive approach to disposing of foreclosed property allowed average 
non-earning assets to drop to 5.72% of assets in 1994. The Company's ratio 
compares very favorably to its peers. At September 30, 1994, the average 
ratio of non-earning assets to total assets for all FDIC banks, regardless 
of size, was 15.14%. Using the Company's average asset size and average 
rate of 4.73% earned in 1994 on money market investments, having an extra 
9.42% of assets earning interest meant the Company had $96.0 million more 
in earning assets compared with its peers and earned $4.5 million in pre-
tax income on those assets. This efficient use of assets allows the Company 
to produce a given amount of revenue at substantially less risk risk than 
its competition. There is less risk because additional deposits or 
borrowings do not have to be obtained to fund the assets generating the 
revenue.

SECURITIES

The major components of the earning asset base for 1994 were the securities 
portfolios, the loan portfolio and the money market instrument portfolio. 
The structure and detail within these portfolios are of vital significance 
in analyzing the financial condition of the Company. The loan and money 
market portfolios will be covered in later sections of this discussion.

SFAS 115 and the Establishment of Two Portfolios

Upon implementation of SFAS 115 at December 31, 1993 as described in Note 1 
to the accompanying consolidated financial statements, Management was 
required to formally classify each security purchased as one that would be 
held to maturity or would be available for sale. To accomplish this 
classification, the Company divided its securities portfolio in two 
components, the "Earnings" or held-to-maturity portfolio and the 
"Liquidity" or available-for-sale portfolio.

The first of these portfolios consists of tax-exempt obligations and U.S. 
Treasury and agency securities with longer original maturities. These 
securities are purchased with the intention and ability to hold to maturity 
and would be sold only in the event of concerns with the creditworthiness 
of the issuer, a change in the tax law that eliminates or reduces the tax-
exempt status of interest earned from the security, or a few other 
infrequent situations permitted by SFAS 115. They would not be sold because 
of changes in market rates, liquidity needs, or asset/liability management 
concerns.

The second portfolio, the liquidity portfolio, consists of U.S. Treasury 
and agency securities with a shorter original maturity term. These 
securities might be sold for liquidity needs and asset/liability concerns, 
and as explained below, will be sold if their market value deteriorates to 
a predetermined point because of higher interest rates.

<TABLE>
TABLE 4 -- Maturity Distribution and Yield Analysis of the Securities Portfolios
<CAPTION>
                                                                 After one     After five
As of December 31, 1994                             One year      year to       years to         Over
(amounts in thousands)                               or less     five years     ten years      ten years      
Total
<S>                                                <C>          <C>            <C>           <C>           
<C>
Maturity distribution:
 Available-for-sale:
  U.S. Treasury obligations                        $ 23,885     $  24,254            --            --      
$  48,139
  U.S. agency obligations                             9,931        29,369            --            --         
39,300
 Subtotal                                            33,816        53,623            --            --         
87,439
 Held-to-maturity:
  U.S. Treasury obligations                              --       195,354            --            --        
195,354
  U.S. agency obligations                                --        14,654            --            --         
14,654
  State and municipal
   securities                                        17,220        15,640      $ 35,798      $ 20,854         
89,512
     Subtotal                                        17,220       225,648        35,798        20,854        
299,520
Total                                              $ 51,036     $ 279,271      $ 35,798      $ 20,854      
$ 386,959
Weighted average yield (Tax equivalent-Note B):
 Available-for-sale:
  U.S. Treasury obligations                            5.72%         5.30%           --            --          
5.51%
  U.S. agency obligations                              5.30%         4.49%           --            --          
4.68%
 Weighted average                                      5.60%         4.85%           --            --          
5.13%
 Held-to-maturity:
  U.S. Treasury obligations                              --          5.66%           --            --          
5.66%
  U.S. agency obligations                                --          5.72%           --            --          
5.72%
  State and municipal
   securities                                         14.81%        12.52%        12.89%        10.70%        
12.68%
    Weighted average                                  14.81%         6.14%        12.89%        10.70%         
7.76%
Overall weighted average                               8.70%         5.88%        12.89%        10.70%         
7.16%
</TABLE>


Purposes Served by the Securities Portfolios

The securities portfolios of the Company serve several purposes: 1) they 
provide liquidity to even out cash flows from the loan and deposit 
activities of customers (primarily the liquidity portfolio); 2) the 
deposits of public agencies and trust customers must be secured by certain 
assets of the Company, as required by law, and portions of either of the 
securities portfolios may be used for this function; 3) they are a large 
base of assets, the maturity and interest rate characteristics of which can 
be changed more readily than the loan portfolio to better match changes in 
the deposit base and other funding sources of the Company; and 4) they are 
an alternative interest-earning use of funds when loan demand is light 
(primarily the earnings portfolio). Prior to 1986, much of the income from 
the securities now included in the earnings portfolio had the additional 
advantage of being tax-exempt through investment in state and municipal 
bonds. Since 1986, this availability is more limited, but the Company is 
still able to earn about $7 million in tax-exempt income each year from 
this portfolio.

Liquidity, the first purpose listed above, is provided through proceeds 
arising from either the sale or maturity of securities. To serve this 
purpose, the combined portfolios must be of an adequate size so that a 
large number of individual issues may be purchased with staggered 
maturities. This ensures that there are adequate amounts maturing or close 
to maturity to provide liquidity when needed. Securities in the earnings or 
held-to-maturity portfolio may not be sold without calling into question 
Management's intent to hold to maturity the remaining securities in that 
portfolio. However, maturing securities provide liquidity irrespective of 
whether they had been part of the earnings or liquidity portfolio, there 
being no requirement that proceeds from securities maturing from the 
earnings portfolio be reinvested in a like manner. In assessing the 
adequacy of the size of the portfolio and managing the maturity schedule, 
Management tends to look at the combination of U.S. Treasury securities, 
bankers' acceptances and Federal funds sold. Funds are switched between 
these instruments based on their relative interest rates and other factors 
discussed below.

The relative amounts of securities maintained in the earnings and liquidity 
portfolios should change based on expected liquidity needs. The Company's 
investment and liquidity policies direct that if the ratio of loans to 
assets increases, then most new purchases would be made for the liquidity 
portfolio, because the liquidity of the Company is decreasing with the rise 
in loans. When loans are decreasing as a percentage of total assets, most 
new purchases would be made for the earnings portfolio to obtain higher 
yields.

The legal requirements for securing specific deposits, the second purpose 
of the portfolio, may only be satisfied by certain types of securities. A 
large proportion of the deposits may be secured by state and municipal 
securities, but some can only be secured by U.S. Treasury securities, so 
holding a minimum amount of these securities will always be necessary.

As discussed above, a major concern in managing interest rate risk is 
matching the maturities and/or repricing characteristics of assets and 
liabilities so that changes in interest rates will affect both sides of the 
balance sheet equally. The Company tries to better meet the needs of loan 
customers by being flexible in offering a variety of maturity and repricing 
terms for the funds they borrow from the Company. Their decisions, however, 
will not always match the maturity and repricing decisions made by the 
deposit customers. Because the Company can select from a wide variety of 
securities which have different maturities and repricing terms, the 
securities portfolios may be used to obtain the desired overall matching.

This use of the portfolios for matching is also available only if there are 
frequent maturities that provide cash to reinvest. With a little over 24% 
of the combined portfolios made up of long-term tax-exempt securities, the 
tax advantages of which cannot be replaced if they are sold, it is 
necessary for most of the remaining portion of the portfolio to be invested 
in securities with shorter maturities. The maturity of most purchases in 
the last two years has been in the 1 to 3 year range. 
The emphasis on purchasing shorter maturities is evident in Table 4, which 
sets forth the book value and maturity ranges of the two security 
portfolios at December 31, 1994. The weighted average yields (using taxable 
equivalent adjustments in calculating the yields of state and municipal 
securities--Note B) of the securities are also shown. By comparing the 
average yields on the taxable securities (U.S. Treasury and agency 
securities) with the average rates earned from loans as shown in Table 2, 
it is obvious why securities are purchased for earnings only when loan 
demand is weak.

Tax-Exempt Securities

The average yields for tax-exempt securities reported in Table 4 are 
significantly higher than for taxable securities, but this advantage is not 
readily available since the passage of the Tax Reform Act of 1986 ("TRA"). 
Certain provisions of this act disallow a deduction in the Company's tax 
return for the portion of the interest expense paid on deposits and other 
liabilities that fund most tax-exempt securities now purchased.

However, certain issues of municipal securities may still be purchased with 
the tax advantages available before TRA. Such securities, because they can 
only be issued in very limited amounts, are generally issued only by small 
municipalities, and the Company must do a careful credit evaluation to 
ascertain that the municipality has a diverse and healthy tax base from 
which to repay the debt. In reviewing securities for possible purchase, 
management must also ascertain that they have desirable maturity 
characteristics, and that the amount of tax-exempt income they generate 
will not be enough to trigger the Alternative Minimum Tax or the tax 
advantage could be lost. In the last several years the Company has been 
able to identify some securities that met all of these criteria and 
purchased $9.7 million in 1994, $2.6 million in 1993, and $2.5 million in 
1992. Management expects any purchases in coming years to be of about the 
same magnitude.

Portfolio Turnover, Unrealized Gains and Losses, and Securities Losses

As shown in the accompanying consolidated statements of cash flows there 
appears to be a relatively large turnover in the securities portfolios. The 
purchase of relatively short-term securities both to provide liquidity and 
to minimize market risk, as explained above, is part of the reason for the 
high turnover in the Company's securities portfolios. However, proceeds 
from sales of $139 million is still almost 32% of the average balance of 
$435 million for the securities portfolios for the year.

The turnover from sales is the result of the Company following a "stop 
loss" policy of liquidating taxable fixed rate securities with a remaining 
maturity of over one year if they have declined in fair value by a 
specified amount, while holding securities that have appreciated in fair 
value because of declining rates. With the adoption of SFAS 115, only the 
securities in the liquidity portfolio are subject to sale for this reason. 
There are two advantages to following this policy.

First, as discussed above, fixed rate securities are subject to market risk 
when interest rates change. Therefore, if interest rates change, the holder 
is faced with the choice of whether to hold the security and continue to 
earn its fixed rate until maturity, or sell it and use the proceeds to 
purchase a current security. If rates have declined, the seller will 
recognize a gain but earn less income on the new security in the future. If 
rates have increased, the seller will recognize a loss but earn more income 
on the new security. The amount of the gain or loss from the sale is simply 
the net present value of the greater or lesser interest that would be 
earned by holding the security compared to what would be earned on a new 
security over the same term.

Thus far, the investor holding an appreciated security would be indifferent 
between the two possible courses of action: 1) selling the security and 
recognizing an immediate gain from a sale but earning less on the 
reinvestment at lower rates, or 2) foregoing the immediate gain by holding 
the security but earning more in the future. Similarly, the owner of a 
depreciated security would be indifferent between 1) recognizing an 
immediate loss and realizing future increased interest income by 
reinvesting the proceeds, or 2) avoiding the loss but earning less interest 
in the future. However, the tax treatment of these transactions favors 
holding appreciated securities and selling depreciated ones. Selling a 
depreciated security generates an immediate tax loss that will offset other 
income, and defers the tax expense on the increased interest from the new 
security over its life. Selling an appreciated security generates an 
immediate tax liability which is only recovered over time through lower 
taxes on the new lower-yielding security. Therefore, while the taxes paid 
will be the same, they must be paid sooner if appreciated securities are 
sold and depreciated securities are held.

The second factor leading Management to follow this policy is the 
recognition that depreciated securities are simply not as liquid as 
appreciated ones. In other words, the smaller losses associated with 
selling securities when they first start to decline are easier to accept 
than the large losses that must be taken if the security should need to be 
sold after continued interest rate increases have occurred.
As the result of declining or relatively stable interest rates in 1992 and 
1993, most of the securities held by the Company had fair values close to 
or above their amortized cost. As of December 31, 1993, U.S. Treasury and 
agency securities in the liquidity or available-for-sale portfolio had a 
fair value of $1.18 million more than their amortized cost. This excess of 
the fair value over the amortized cost indicated that the securities were 
yielding higher rates than comparable securities available for purchase at 
that time, and the Company held them in accordance with above described 
policy.

In 1994, as short-term interest rates increased substantially, many of 
these securities were sold because their established stop-loss points were 
reached. In fact, a number of the securities purchased during 1994 with the 
proceeds of maturing or sold securities were themselves sold as their stop-
loss points were in turn passed. These sales caused $1.19 million in 
realized pre-tax losses, but their sale generated immediate tax benefits 
and permitted the Company to increase its average earning rate by 
purchasing new securities at the higher rates.

There are a few exceptions to this stop-loss policy. The tax advantage of 
holding gains and selling losses is minimal on securities with a remaining 
maturity of less than one year, so these securities and securities expected 
to be called within a year are not sold even if they are below their stop-
loss point. Secondly, securities purchased with a maturity selected to 
match a specific liquidity need may be exempted because they are going to 
be held to maturity to meet that need.

As of December 31, 1994, the U.S. Treasury and agency securities in the 
available-for-sale portfolio had a net fair value of $2.40 million less 
than their amortized cost. Of this amount, $1.83 million related to 
securities with maturities or expected calls within one year, $0.54 million 
related to one $20 million security purchased with a specific maturity to 
fund tax refund anticipation loans in 1996, and the small remainder related 
to securities which had depreciated below their amortized cost but not to 
their stop-loss point.

Other Effects of Interest Rate Changes on the Securities Portfolios

The Company does not have a trading portfolio. That is, it does not 
purchase securities on the expectation that interest rates will decrease 
and thereby allow subsequent sale at a gain. Instead, if the purposes 
mentioned above are to be met, purchases must be made throughout interest 
rate cycles. Rather than anticipate the direction of changes in interest 
rates, the Company's investment policy directs purchases on changes in 
either direction. The practice of the Company is to shorten the average 
maturity of its investments while interest rates are rising, and lengthen 
the average maturity as rates are declining. When interest rates are 
rising, shorter maturity investments are preferred because principal is 
better protected and average interest yields follow market rates up quite 
closely as the Company buys new securities more frequently to replace those 
maturing. When rates are declining, longer maturities are preferable 
because their purchase tends to "lock-in" higher rates.

When rates are relatively stable, some maturing funds are reinvested if 
maturity gaps need to be filled in, but generally the Company will refrain 
from making any commitment and instead will sell the funds into the Federal 
funds market.

Hedges, Derivatives, and Other Disclosures

The Company has not made use of interest rate swaps or other forms of 
hedging because it has had good success managing the market and interest 
rate risks in its securities portfolios by the two principles discussed 
above--1) the lengthening of maturities as interest rates are declining and 
shortening maturities as they are rising, and 2) the selling of securities 
that have reached a predetermined stop-loss point.

The Company has not purchased any derivative securities. The Company has 
purchased several structured notes issued by U.S. agencies, but, as 
described in Note 2 of the accompanying financial statements, they are 
step-up bonds that pay an increased interest rate if not called. They are 
not indexed nor have contingent terms other than whether the issuer will 
decide to call them.

The Company has not purchased any securities arising out of a highly 
leveraged transaction, and its investment policy prohibits the purchase of 
any securities of less than investment grade, so-called "junk bonds."

The Company has no securities in its portfolios issued by Orange County or 
any political subdivision thereof. The Company has not noticed any decline 
in the value of its municipal securities attributable to the filing for 
bankruptcy by Orange County or the Orange County Investment Fund.

MONEY MARKET INSTRUMENTS--FEDERAL FUNDS SOLD AND BANKERS' ACCEPTANCES

Cash in excess of amounts immediately needed for operations is generally 
lent to other financial institutions as Federal funds sold. Excess cash 
expected to be available for longer periods is generally used to purchase 
short-term U.S. Treasury securities or bankers' acceptances.

Average Federal funds sold and bankers' acceptances as a percentage of 
average earning assets tends to vary based on changes in short-term market 
rates. As explained above in "Securities," with interest rates declining in 
1992, the Company invested all excess funds not identified for anticipated 
liquidity needs in U.S. Treasury securities. It thereby obtained the higher 
rates that were not available with the overnight sales of Federal funds, 
but resulted in a lower average balance of Federal funds sold. With rates 
remaining relatively stable in 1993, proceeds from maturing securities were 
often sold into the Federal funds market for a period of time before 
purchasing securities, and the average balance is consequently greater than 
in 1992.

In 1993, with the growth in the tax refund anticipation loan ("RAL") 
program as described below and a continued slow rate of growth in loan 
demand, the Company began to manage its liquidity differently. With the 
need to provide for the specific liquidity need of the RAL program, funds 
that might otherwise have been used to purchase U.S. Treasury securities 
were instead used to purchase bankers' acceptances.

While the acceptances of only the highest rated financial institutions are 
utilized, acceptances have some amount of risk above that of U.S. Treasury 
securities, and the Company therefore requires that there be a reasonable 
spread in the yields between the bankers' acceptances and U.S. Treasury 
securities to justify the assumption of that additional risk. 

LOAN PORTFOLIO

Table 5 sets forth the distribution of the Company's loans at the end of 
each of the last five years.

<TABLE>
TABLE 5 -- Loan Portfolio Analysis by Category(in thousands)
<CAPTION>
                                                                          December 31
                                                    1994         1993         1992         1991         
1990
<S>                                               <C>          <C>          <C>          <C>          <C>
Real estate:
 Residential                                      108,923       54,395       40,496       30,133       
27,042
 Non-residential                                  145,928      123,534      108,117       96,548      
114,519
 Construction and development                      26,695       41,030       67,524       85,454       
92,079
Commercial, industrial, and agricultural          148,396      168,227      168,575      188,252      
207,067
Home equity lines                                  32,573       36,219       43,877       44,318       
36,188
Consumer                                           27,319       27,331       36,888       44,328       
50,849
Municipal tax-exempt obligations                    7,831       11,888        9,445        7,955        
8,853
Other                                               1,766        1,606        2,293        2,152        
1,573
                                                  499,431      464,230      477,215      499,140      
538,170
Net deferred fees                                   2,038        1,301        1,162        1,219        
1,307
</TABLE>

The amounts shown in the table for each category are net of the deferred or 
unamortized loan origination, extension, and commitment fees and 
origination costs for loans in that category. The total amounts for these 
net fees are shown at the bottom of the table. These deferred amounts are 
amortized over the lives of the loans to which they relate.

The majority of the loans in the portfolio either amortize monthly or have 
relatively short maturities. This helps maintain the liquidity of the 
portfolio. Most have floating rates of interest, generally tied to the 
Company's base lending rate or to another market rate indicator, which 
serve to lessen the risk to the Company from increases in interest rates. 
Table 6 shows the maturity of selected loan types outstanding as of 
December 31, 1994. Net deferred loan origination, extension, and commitment 
fees are not shown in the table. There is no maturity or interest 
sensitivity associated with the fees because they have been collected in 
advance.

The Company makes adjustable rate mortgage loans with low initial "teaser" 
rates. While these loans have interest rate "caps," nearly all can be 
repriced to a market rate of interest within a reasonable time. A few loans 
have payment caps which would result in negative amortization if interest 
rates rise appreciably.

<TABLE>
TABLE 6 -- Maturities and Sensitivities of Selected
Loan Types to Changes in Interest Rates
CAPTION>
                                                        Due after                  
(in thousands)                        Due in one        one year to        Due After
                                      year or less      five years         five years
<S>                                     <C>              <C>                <C>
Commercial, industrial, and
  agricultural loans:
   Floating rate                        $ 124,168              --                --
   Fixed rate                              13,282        $  9,920           $ 1,026
Real estate--construction
 and development:
   Floating rate                           26,695              --                --
   Fixed rate                                  --              --                --
Municipal tax-exempt
 obligations                                  815           7,016                --
                                        $ 164,960        $ 16,936           $ 1,026
</TABLE>

Tax Refund Anticipation Loans ("RAL's")

In 1992, the Company began providing RAL's. The taxpayer requests a loan 
through a tax preparer. The Company does not earn interest based on the 
amount of the loan or the length of time it is outstanding. Instead, the 
Company collects a fee for each loan. After withholding the loan fee due to 
the Company (the withheld fee is recognized as income only after the loan 
is collected), the Company advances to the taxpayer the amount of the 
refund due on the taxpayer's return up to specified amounts based on 
certain criteria. Each taxpayer signs an agreement permitting the Internal 
Revenue Service (the "IRS") to pay their refund to the Company to pay off 
the loan. Any amount due the taxpayer above the amount of the RAL is sent 
by the Company to the taxpayer when received from the IRS.

The tax preparers are located across the country and few of the taxpayers 
have any customer relationships with the Company other than these RAL's. 
Therefore, if there is a problem with the return such that the IRS rejects, 
partially disallows, or disregards the request of the taxpayer to remit the 
refund to the Company, collection efforts may be less effective than with 
local customers.

The Company has taken several steps to minimize losses from these loans. 
Preparers are screened before they are allowed to submit their electronic 
filings, procedures have been defined for the preparers to follow to ensure 
that the agreement signed by the taxpayer is a valid loan, and the 
preparers' IRS reject rates are monitored very carefully. If rejects are 
above normal, they are dropped from the program. If rejects are below 
expectations, they are paid an incentive fee. Through the 1994 filing 
season, the Company only extended the loans to the taxpayer after receiving 
an acknowledgement from the IRS that it has run several preliminary 
computer checks on the taxpayer for such items as a valid Social Security 
number and that there are no outstanding liens from the IRS against the 
taxpayer. Nonetheless, losses are higher than for most other loans.

The Company made about 19,000 RAL's in 1992. The maximum amount advanced to 
taxpayers was $1,500 and the RAL's averaged $1,000 each. The maximum 
outstanding at any one time was about $8 million.

The Company expanded the program for the 1993 tax season. Almost $45 
million was lent to over 42,000 taxpayers. The collected fees amounted to 
just over $1 million. The pre-tax earnings after losses from these loans 
was about $460,000. The average loan was outstanding for 20 days.

The program was expanded further in 1994. About 150,000 loans were made, 
totaling $230 million. The fees earned were $4.7 million and net charge-
offs were $2.4 million (1.03% of total loans), resulting in net fee income 
after losses of $2.3 million. 

The balances outstanding during each tax filing season are included in the 
average balance for consumer loans shown in Table 2, but there are no such 
loans included in the balance sheets as of December 31, 1994 or 1993 
because all loans not collected from the IRS by June 30 of each year are 
charged-off. The fees earned are included in the accompanying income 
statements for 1994, 1993, and 1992 within interest and fees on loans.

For the 1995 filing season, the IRS will not be providing the 
acknowledgement mentioned above. The Company will therefore be subject to 
more credit risk in this program. Steps have been taken to reduce this 
risk, but their effectiveness is uncertain at this time, and some will 
involve additional expense. The Company will run credit checks on all 
taxpayers who are new to the program in the 1995 filing year. Fees have 
been raised to cover the additional losses expected, and to cover the 
additional expenses. With the additional loan criteria, Management expects 
that fewer taxpayers will qualify for loans in 1995. The taxpayers may 
still have their returns filed electronically and will receive their 
refunds more quickly by having it sent to the Company to prepare the check 
rather than the IRS, and the Company will still earn a fee for this 
service.

Changes in Loan Balances

The decrease in consumer loans from the end of 1992 to the end of 1993 was 
primarily due to the sale of the Company's credit card portfolio to another 
commercial bank at the end of the third quarter of 1993.

The Company earned interest on the card balances and fees on transactions, 
but the transaction charges and personnel costs associated with managing 
the product were more than the income. The Company still issues credit 
cards on behalf of the purchaser and earns a fee based on cardholder 
activity. 

For the first time in several years, the year-end balance for all loans was 
higher than the average balance for the year, as loans increased about $35 
million from the end of 1993 to the end of 1994. Residential real estate 
doubled from one year to the next as the Company significantly expanded its 
share of the local market. Most of these loans are 1-4 family adjustable 
rate mortgage loans. As noted above, the Company sells  any of the fixed 
rate real estate loans that are salable in the secondary market to avoid 
assuming the interest rate risk.

This increase in residential real estate loans helped to offset the 
continued decline in commercial loans. 

ALLOWANCE FOR LOAN LOSSES

Credit risk is inherent in the business of extending loans to individuals, 
partnerships, and corporations. An important step in managing this risk is 
to periodically grade all of the larger loans, all of the delinquent loans, 
and other loans where there is a question of repayment. A significant 
portion of all other loans are also graded. The Company sets aside an 
allowance or reserve for loan losses through charges to earnings. The 
charges are shown in the income statements as provision for loan losses. 
All specifically identifiable and quantifiable losses are immediately 
written off against the allowance. The Company formally assesses the 
adequacy of the allowance on a monthly basis. This assessment involves a 
review of the current status of all of the delinquent loans and problem 
loans as well as a summary of each grading category.

The process of allocation first involves a portion of the allowance being 
allocated to the delinquent or otherwise questionable loans in an amount 
sufficient to cover Management's estimate of the loss that might exist in 
them. A portion of the allowance is then allocated to the remainder of the 
loans based on the latest grading of their quality. Relatively more is 
allocated to those loans which, while currently performing according to 
their terms, are in categories that have characteristics which lead 
Management to conclude that there is inherently more risk of problems in 
the future.

There are limitations to any grading process. The first is that it is 
impracticable to grade every loan every quarter. Therefore, it is possible 
that some of the smaller currently performing loans not recently graded 
will not be as strong as their last grading and an insufficient portion of 
the allowance will have been allocated to them. The second is that grading 
loans and estimating possible losses involve judgments, even for 
experienced reviewers, and losses may differ from the most recent estimate. 
Because of these limitations and also to provide a comfortable margin of 
safety for any growth in the loan portfolio, the Company maintains the 
allowance at an amount larger than the total that is allocated as described 
above. 

Table 7, "Summary of Loan Loss Experience," shows the activity in the 
Company's allowance for loan losses and the ratio of charge-offs to average 
loans for each of the last five years. The allowance allocation shown in 
the table 8, "Allocation of the Allowance for Loan Losses," should not be 
interpreted as an indication of the specific amounts or specific loan 
categories in which charge-offs did or may ultimately occur. There is no 
allocation of allowance to RAL's because all loans unpaid as of June 30 of 
each year were charged-off. At the bottom of the table is the ratio of the 
allowance for loan losses to average total loans for each year.

<TABLE>
Table 7 -- Summary of Loan Loss Experience
<CAPTION>
(in thousands)                                                            Year ended December 31
                                                               1994      1993      1992      1991       
1990
<S>                                                          <C>       <C>        <C>       <C>        <C>
Balance of the allowance for
  loan loss at beginning of year                             10,067     9,353     7,611     6,207      
4,823
Charge-offs:
  Real estate:
   Residential                                                   --        --        --        --         -
-
   Non-residential                                               48        --        70        --         -
-
   Contruction and development                                   --     3,380       331       878         -
-
  Commercial, industrial, and agricultural                      921     1,268     1,553     1,169      
1,172
  Home equity lines                                             200        --        77        --         -
-
  Tax refund anticipation                                     3,030       650       404        --         -
-
  Other consumer                                                345       570       762       711        
580
  Municipal tax-exempt obligations                               --        --        --        --         -
-
   Total charge-offs                                          4,544     5,868     3,197     2,758      
1,752

Recoveries:
  Real Estate:
   Residential                                                   --        --        --        --         -
-
   Non-residential                                               --        --        --        --         -
-
   Construction and development                                  --         2        --        --         -
-
  Commercial, industrial, and agricultural                      236       130       116       137        
287
  Home equity lines                                              50        --        --        --         -
-
  Tax refund anticipation                                       672        62        77       --          -
-
  Other consumer                                                173       238        96       125         
49
  Municipal tax-exempt obligations                               --        --        --        --         -
-
   Total recoveries                                           1,131       432       289       262        
336
Net charge-offs                                               3,413     5,436     2,908     2,496      
1,416
Provision for loan losses chareged to operations              6,257     6,150     4,650     3,900      
2,800
Balance at end of year                                       12,911    10,067     9,353     7,611      
6,207
Ratio of net charge-offs to 
  average loans outsatnding                                   0.71%     1.15%     0.60%     0.48%      
0.28%
</TABLE>

The ratio of net charge-offs to average loans outstanding shown in Table 7 
had increased over the last several years with the recessionary economy and 
in the first few years of the RAL program. Therefore, Management concluded 
it would be prudent to add to the allowance even though the loan balances 
were declining and there was already an excess of allowance over the amount 
allocated. 
<TABLE>
Table 8 -- Allocation of the Allowance for Loan Losses
<CAPTION>
(amounts in thousands)                  December 31, 1994      December 31, 1993      December 31, 1992
                                            Percent of             Percent of              Percent of
                                             Loans to               Loans to               Loans to
                                  Amount   Total Loans   Amount   Total Loans   Amount    Total Loans
<S>                              <C>        <C>          <C>         <C>        <C>         <C>
Commercial, industrial,
  and agricultural                5,343      29.2         3,508       35.4      1,898        34.4
Real estate:
  Residential                     1,183      21.4         1,074       11.5        178         8.3
  Non-residential                 2,856      28.7         1,652       26.0        999        22.1
  Construction
   and development                1,141       5.3           881        8.7      3,045        13.8
Home equity lines                   496       6.4           491        7.6        469         9.0
Consumer                            438       5.4           462        5.8        673         7.5
Municipal tax-exempt
   obligations                       --       1.5           --         2.5         --         1.9
Other (Note G)                       91       2.1           104        2.5        122         3.0
Not specifically allocated        1,363       0.0         1,895        0.0      1,969         0.0
Total allowance                  12,911     100.0        10,067      100.0      9,353       100.0
Allowance for loan loss
   as percentage of
   year-end loans                  2.59%                   2.17%                1.96%
</TABLE>

There are very few banks in the country that have RAL programs, so some 
comparability with the net charge-off ratio of other institutions is lost. 
Approximately $2.4 million, $588,000, and $327,000 of the net charge-offs 
for 1994, 1993, and 1992, respectively, are related to the RAL's. If the 
Company had not had the RAL program, the ratio of net charge-offs to 
average loans would have been 0.22% in 1994, 1.03% in 1993, and 0.53% in 
1992. These ratios compare with the net charge-off ratios for the Company's 
FDIC peers of 0.61% for the first nine months of 1994, 0.92% for 1993, and 
0.74% for 1992. The larger ratio for the Company in 1993 was due to $3.3 
million in charge-offs associated with one large loan in order to recognize 
the decline in the value of the real estate that secured it. The Company 
subsequently had to foreclose on the property, adding OREO of about $9 
million. During 1993, the Company was able to sell most of the property it 
had taken in foreclosure with no further net loss, and recognized a gain 
when the remaining property was sold in 1994.

NONACCRUAL, PAST DUE, AND RESTRUCTURED LOANS

Table 9 summarizes the Company's nonaccrual and past due loans for the last 
five years:

<TABLE>
Table 9 -- Nonaccrual and Past Due Loans
<CAPTION>
(in thousands)                                      Year ended December 31
                                          1994        1993       1992        1991      1990
<S>                                     <C>        <C>        <C>        <C>         <C>
Nonaccrual                              $ 6,326    $ 3,126    $   888    $  3,058    $  277
90 days or more
  past due                                1,290        862        322         100       565
Total noncurrent
  loans                                 $ 7,616    $ 3,988    $ 1,210    $  3,158    $  842
Total noncurrent
  loans as a percentage of
  the total loan portfolio                1.52%      0.86%      0.25%       0.63%     0.16%
Allowance for loan
  loss as a percentage
  of noncurrentloans                       170%       252%       773%        241%      737%
</TABLE>

Past Due Loans: Included in the amounts listed above as 90 days or more 
past due are commercial and industrial, real estate, and all types of 
consumer loans. These loans are well secured and in the process of 
collection. These figures do not include loans in nonaccrual status.

Nonaccrual Loans: If there is reasonable doubt as to the collectibility of 
principal or interest on a loan, the loan is placed in nonaccrual status, 
i.e., the Company stops recognizing income from the interest on the loan 
and reverses any uncollected interest that had been accrued but not 
received. These loans may or may not be collateralized, but are actively 
being collected.

Of those loans listed as nonaccrual at year-end 1993, $414,000 were 
charged-off; loans representing $686,000 of the 1993 amount are still in 
the portfolio now accruing interest, some payments having been made; and 
loans in the amount of $1.1 million are in the loan portfolio with some 
payments having been received but are still not accruing interest.

The Company has experienced a significant increase in noncurrent loans 
during 1994, and the ratio of 1.52% is higher than its FDIC peers' ratio of 
1.27%.

Two specific steps have been taken to reverse this increase. First, 
Management has strengthened the credit review and analysis function by 
hiring a second credit reviewer, a credit analyst, an appraisal reviewer, 
and will be hiring a credit administrator. Secondly, Management has 
established a Special Assets Committee to give increased attention to the 
larger problem loans and will be drawing up restructuring or other 
collection plans. Meanwhile the Company has set aside a larger amount of 
allowance for loan loss in relation to these loans (170%) compared to the 
average peer group bank's ratio (138%).

Management expects that charge-offs will be higher during 1995 than in 1994 
because the RAL program will be both larger and subject to more uncertainty 
in the absence of the IRS acknowledgement and because some portion of the 
larger balance of nonaccrual loans will have to be charged off. 
Interest income from nonaccrual loans in the portfolio at year-end that was 
not recognized is shown below:


Table 10 -- Foregone Interest
(in thousands)                              Year ended December 31
                                           1994      1993      1992
Interest that would have been
   recorded under original terms       $   301   $    83   $   405
Gross interest recorded                    188        54       197
Foregone interest                      $   113   $    29   $   208


Restructured Loans: The Company did not have any restructured loans at the 
end of any of the years from 1990 through 1992. The only restructured loans 
at the end of 1993 and 1994 are reported above in the total of nonaccrual 
loans.

Potential Problem Loans: From time to time, Management has reason to 
believe that certain borrowers may not be able to repay their loans within 
the parameters of the present repayment terms, even though, in some cases, 
the loans are current at the time. These loans are regarded as potential 
problem loans, and a portion of the allowance is allocated as discussed 
above to cover the Company's exposure to loss should the borrowers indeed 
fail to perform according to the terms of the notes. This class of loans 
does not include loans in a nonaccrual status or 90 days or more delinquent 
but still accruing, which are shown in Table 9.

At year-end 1994, these loans amounted to $32,561,000 or 6.52% of the 
portfolio. The corresponding amounts for 1993 and 1992 were $18,729,000 or 
4.03% of the portfolio and $16,396,000 or 3.44% of the portfolio, 
respectively. The 1994 amount consists of loans of all types. Most of these 
loans are graded "substandard" or "doubtful" and, as such, a portion of the 
allowance for loan losses of from 15% to 50% of the outstanding loan amount 
has been allocated to these loans to cover potential losses. 

OTHER LOAN PORTFOLIO INFORMATION

Other information about the loan portfolio is presented that may be helpful 
to readers of the financial statements follows.

Foreign Loans: The Company does not have nor has it ever had any foreign 
loans in its loan portfolio.

Loan Sales: During the last several years, the Company has sold most of the 
fixed-rate single family mortgage loans it originates as well as selected 
other portfolio loans. These loans are made to accommodate the borrower, 
but are sold to mitigate the market risk inherent in fixed rate assets. 
Servicing is not generally retained. When it is, the Company earns a fee. 
The sales are made without recourse, that is, the purchaser cannot look to 
the Company in the event the borrower does not perform according to the 
terms of the note. 

Participations: Occasionally, the Company will sell or purchase a portion 
of a loan from another bank. Banks usually sell a portion of a loan as a 
means of staying within the bank's maximum limit for loans to any one 
borrower. A portion of another bank's loan may be purchased by the Company 
as an accommodation to a smaller bank unable to lend the whole amount under 
its regulatory lending limit to its borrower, but this would be done only 
if the loan also represents a good investment for the Company. In these 
cases, the Company conducts its own independent credit review prior to 
committing to purchase.

Loan to Value Ratio: The Company follows a policy of not loaning more than 
75% of the value of commercial property nor more than 80% of residential 
property for its real estate loans. The Company generally does not make use 
of credit enhancements like loan insurance to exceed these amounts. The 
above ratios are sometimes exceeded when the loan is being originated for 
sale to another institution that does lend at higher ratios and the sale is 
immediate, when the exception is temporary, or when other special 
circumstances apply.

Loan Concentrations: The concentration profile of the Company's loans is 
discussed in Note 15 to the accompanying consolidated financial statements. 
The Company's one material concentration of loans to borrowers engaged in 
similar activities at year-end 1994 is for real estate construction and 
development.

A majority of the $27 million in construction and development loans have 
been made to developers. However, these projects include a wide variety of 
properties--single family, small and large apartment complexes, 
condominiums, commercial offices, and industrial and retail space.

These loans are generally payable upon sale or refinancing of the property, 
but also have a maturity date irrespective of sale or refinance. With 
slower sales in the real estate market, some of the properties have not 
sold or refinanced before the maturity date. The Company may extend the 
maturity date for a fee after a new review of the loan and the borrower's 
efforts to sell.

DEPOSITS

An important component in analyzing net interest margin is the composition 
and cost of the deposit base. Net interest margin is improved to the extent 
that growth in deposits can be focused in the lower cost core deposit 
accounts--demand deposits, NOW accounts, and savings. The average daily 
amount of deposits by category and the average rates paid on such deposits 
is summarized for the periods indicated in the Table 11.

<TABLE>
TABLE 11 -- Detailed Deposit Summary
<CAPTION>
(dollars in thousands)                                Year ended December 31
                                                1994              1993               1992
                                          Average           Average           Average
                                          Balance  Rate     Balance  Rate      Balance  Rate
S>                                        <C>      <C>      <C>      <C>      <C>       <C>
NOW accounts                              128,212  1.01%    119,778  1.20%    107,940   1.87%
Money market deposit accounts             298,561  3.48     231,575  2.70     221,593   3.45
Savings accounts                          135,276  2.25     153,732  2.48     134,276   3.41
Time certificates of deposit for
 less than $100,000 and IRA's             157,763  4.54     158,613  4.52     155,425   5.35
Time certificates of deposit for
 $100,000 or more                          57,097  3.72      81,467  3.57     108,522   4.63
Interest-bearing deposits                 776,909  3.09%    745,165  2.89%    727,756   3.79%
Demand deposits                           119,578           100,384            90,271
                                          896,487           845,549           818,027
</TABLE>

The average rate paid on deposits declined significantly from 3.79% in 1992 
to 2.89% in 1993, but began to increase again in 1994 to 3.05%. The 
decrease from 1992 to 1993 was due not only to the lower interest rates 
paid on all types of accounts, but also because most of the deposit growth 
between 1992 and 1993 was in the transaction and savings categories which 
pay lower rates, and in the demand deposits which are noninterest bearing. 
This change in product mix reflected both a customer choice to shorten the 
maturities of their accounts so as to be able to reinvest should interest 
rates turn up, and a choice by the Company to encourage shortening so that 
interest paid would decrease as were falling. There was a general practice 
among banks, which the Company also followed, of lowering the rates on the 
time deposit categories more than on the transaction and savings account 
categories.

The Company's transaction and savings account categories continued to 
increase as a percentage of total deposits in 1994, but the expected effect 
of a less expensive mix of deposits was offset by increasing interest 
rates. Most dramatically affected was the Money Master accounts. These 
accounts, with an interest rate indexed to the 3-month Treasury bill, grew 
substantially during the year from an average balance of $69.1 million in 
1993 to $131.7 million in 1994 as the rate paid increased from 3.06% at the 
beginning of 1994 to 5.07% by November. After proper notice was given to 
depositors, the Company changed the rate paid to an administered rate (the 
same way all other non-term deposits are priced) instead of a rate indexed 
to the Treasury bill.

Potentially, the most volatile deposits in a financial institution are the 
large certificates of deposit over $100,000. Because the deposits exceed 
the FDIC insurance limit, depositors often select only the shortest 
maturities. Nonetheless, many institutions have tried to fund their growth 
by means of large certificates of deposit. This usually requires a "money 
desk," a separate department devoted to procuring these deposits by 
offering premium rates. The aim is to invest the funds in longer-term 
assets which earn the higher rates. The hazard in this practice arises from 
the mismatch of maturity terms. If interest rates rise, the bank will have 
to immediately offer the higher interest rates, or the deposits will 
migrate to another institution. Meanwhile, as discussed above, if interest 
rates go up, fixed-rate loans and securities lose a portion of their value. 
If the deposits cannot be retained, the bank would eventually be forced to 
liquidate the assets at a loss. 

The Company, however, has not found its over $100,000 certificates to be 
very volatile because it does not solicit any deposits from brokers, nor 
has it encouraged these certificates by paying premium interest rates. It 
has been the Company's experience that large depositors have placed their 
funds with the Company because they are confident in its financial strength 
and stability. This is also suggested by the lack of any significant 
shortening of maturities of these larger certificates beyond the general 
customer trend to shorten their deposit maturities.


TABLE 12 -- Maturity Distribution of Time
Certificates of Deposit of $100,000 or More

(in thousands)                         At December 31
                                  1994        1993        1992
Three months or less          $  26,232   $  51,022   $  56,242
After three months
  to six months                  10,258      12,868      12,801
After six months
  to one year                    14,086       7,953      23,228
Over one year                    12,980      11,537       9,394
                              $  63,556   $  83,380   $ 101,665


Several courses of action would be available should the Company experience 
an outflow of funds in this category. Among the most likely scenarios would 
be a sale of some of the securities in the liquidity portfolio followed by 
an effort to replace these lost deposits with growth in the other retail 
deposit products. This course of action is unlikely to result in a negative 
impact on earnings for the Company because, while the cost of acquiring and 
servicing the transaction deposits is higher than for certificates, the 
interest rate paid will be lower.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FEDERAL FUNDS PURCHASED

Securities sold under agreements to repurchase ("repos") are a form of 
borrowing from customers that is secured by some of the securities in the 
Company's portfolios. Like the rate paid on Federal funds purchased, the 
interest rate paid on repos is tied to the Federal funds sold rate, which 
had steadily declined from 1990 through 1992 and remained at a very low 
rate during 1993. The average rate paid in 1994 increased to 3.26% from an 
average rate of 2.90% during 1993. A lower average balance for these 
arrangements is to be expected when the economy is sluggish because these 
customers frequently have less cash to invest and/or choose other deposit 
products or brokerage money market accounts that may earn more interest. 
The average balance borrowed during 1994 declined slightly to $9.4 million 
from $12.2 million in 1993, and $10.7 million in 1992.

Federal funds purchased are a form of overnight borrowing from other banks. 
The Company purchases funds each day to accommodate other local community 
banks on the Central Coast that have excess cash to invest overnight. The 
related interest expense is tied to the rate that the Company receives for 
its Federal funds sold to larger financial institutions. During the last 
three years, the Company has occasionally purchased additional funds from 
money center banks to meet liquidity needs, especially during the RAL 
season. The average balance was $14.3 million in 1994, compared to $12.7 
million for 1993, and $19.4 million in 1992. Management anticipates that 
the Company may need to borrow funds during the early part of the 1995 
while large amounts of RAL's are outstanding to provide for liquidity 
between maturing bankers' acceptances and securities. However, it is also 
expected that the average balance for all of 1995 will approximate the 
average balance for 1994.

OTHER REAL ESTATE OWNED

Real property owned by the Company which is not used for operational 
purposes is termed Other Real Estate Owned or OREO. This would include 
property acquired in foreclosure proceedings and any real estate 
investments.

Occasionally, in order to protect its interests, the Company must foreclose 
on the collateral for loans. The Company does not make loans with 
receivables as collateral, and seldom accepts personal property as 
collateral with the exception of consumer loans made for the purchase of 
automobiles, boats, or motor homes. Therefore, foreclosed property 
generally consists of real estate. 

In addition, generally accepted accounting principles have required that 
the collateral for a loan is to be considered as "in-substance foreclosed" 
and reported along with OREO resulting from actual foreclosures if certain 
criteria are met. Basically these criteria are meant to identify instances 
in which it is unlikely that the Company will be repaid by the borrower and 
will have to eventually foreclose on the collateral. In the last several 
years, the Company reclassified a number of its loans as in-substance 
foreclosures. In most of these instances, the Company has been unable to 
initiate or complete foreclosure proceedings because the borrower has filed 
for bankruptcy.

Table 13 summarizes the OREO activity during 1994:


TABLE 13 -- OREO Activity
(in thousands)

Balance, December 31, 1993            3,479
Additions                               363
Sales                                (2,934)
Write-downs                             (52)
Balance, December 31, 1994              856


As can be seen from the large amount of OREO disposed of during the year, 
the Company follows an aggressive policy of selling collateral it has 
acquired in foreclosure. While disposal of OREO represents a challenge for 
the Company when the real estate market is slow, the total left to be 
disposed of is only 0.08% of total assets. This is about 37% of the amount 
held by its FDIC peers as a percentage of their total assets.

As part of the loan application process, the Company reviews all real 
estate collateral for possible problems from contamination by hazardous 
waste. This is reviewed again before any foreclosure proceedings are 
initiated, and Management therefore believes the Company has no significant 
exposure to liability for environmental cleanup costs.
As mentioned in Note 1 a new accounting standard will eliminate in-
substance foreclosures and such loans will continue to be accounted for as 
loans until the Company has actually taken title. While reported as loans, 
they will be carried at the fair value of the collateral or at the net 
present value of the anticipated cash flows rather than at the principal 
balance outstanding.

OTHER OPERATING INCOME

Trust fees remain the largest component of other operating income. The 
market value of assets under administration--on which the majority of fees 
are based--increased from $853 million at the start of 1992 to $1.2 billion 
at the end of 1994.

Trust fees are expected to increase in 1995 as the Company will be placing 
trust employees in the new Ventura offices and will be implementing new 
marketing activities in Santa Barbara.

Included within other service charges, commissions and fees are service 
fees arising from credit card processing, escrow fees, and a number of 
other fees charged for special services provided to customers. This 
category of income is less than in prior years because of the sale in 1993 
of the credit card portfolio, but the personnel costs and other expenses 
related to this activity have also been reduced.

The Company continues to work on increasing other income and fees because 
it is an important potential contributor to profitability. In late 1994, 
after a thorough evaluation of the cost and value of the services and a 
comparison of the Company's fees with other financial institutions, 
Management raised most fees and began charging new fees for a number of 
services.

OTHER OPERATING EXPENSE

Total other operating expenses have increased over the last three years as 
the Company has grown, but as a percentage of average earning assets, these 
expenses have remained relatively steady at 4.09%, 4.16%, and 4.00%, for 
1994, 1993, and 1992, respectively. These ratios are quite favorable 
compared to the average ratio of 4.52% for its FDIC peer group for the 
first nine months of 1994, especially when two important factors are 
considered.

The first is that it is exceptional for a financial institution the size of 
the Company to have such a large trust division. The expenses of this 
division are included in the general category of other operating expenses 
(the numerator of the ratio), but there are no earning assets associated 
with the division (the denominator of the ratio). 
The second factor is the high proportion of premises leased rather than 
owned by the Company. There is increased lease expense, but, as noted 
above, by avoiding committing funds to the purchase of premises, the 
Company is able to substantially increase its net interest income.

Within the whole category of other operating expense, from 1992 to 1994 
salary and benefit expenses have increased 14.2% compared to a 9.6% 
increase in average earning assets. Net occupancy and equipment expense 
have increased slightly from 1992 to 1994 because of some renovation of 
branch offices, cost of living increases on leases, and the opening of a 
new branch in Santa Barbara in 1993. Both of these categories will increase 
in 1995 as the Company opens three new branches in Ventura County.

Several of the major components of other operating expense are shown in 
Note 11 to the consolidated financial statements which this discussion 
accompanies, and one of these, FDIC insurance assessments, has increased 
from 1992 to 1994 due to the growth in deposits during this period. In 
1993, the FDIC instituted a sliding scale for deposit premiums, charging 
more to those banks which were not well capitalized. The Company's rate in 
1993 and 1994, 23.0 cents per hundred dollars of deposits per year, is the 
lowest rate in the scale. Regulations have been proposed which would 
significantly lower this rate for commercial banks in the fourth quarter of 
1995.

CAPITAL RESOURCES

By the current regulatory definitions, the Company is "well-capitalized," 
the highest rating of the five categories defined under FDICIA.

Capital Adequacy Standards

Much of the regulatory, political, and media attention being given to 
financial institutions of late has been focused on their capital adequacy. 

The primary measure of capital adequacy is based on the ratio of capital to 
risk weighted assets. This method of measuring capital adequacy is meant to 
accomplish several ends: 1) to establish capital requirements that are more 
sensitive to the differences in risk associated with various assets; 2) to 
explicitly take into account off-balance sheet exposures in assessing 
capital adequacy; and, 3) to minimize disincentives to holding liquid, low-
risk assets. The Company, as a bank holding-company, is required by the FRB 
to maintain a risk-based capital ratio of at least 8.00%. At the end of 
1994, the Company's ratio was 19.14%. Through its primary regulator, the 
FDIC, the Bank is also subject to the requirement to maintain a risk-based 
capital ratio of 8.00%. The Bank's ratios have always been slightly higher 
than the Company's, and at the end of 1994, its ratio was 19.28%. The 
ServiceCorp has no minimum capital requirements.

The risk-based capital ratio is strongly impacted by the management of the 
investment portfolio because the U.S. Treasury securities in which the 
Company is now heavily invested are assigned a zero risk weighting and two 
other instruments in which the Company has often placed a significant 
amount of funds--Federal funds sold and bankers' acceptances--have only a 
20% risk weighting. Loans, which the Company is trying to increase as a 
percentage of total assets are generally risk-weighted at 100%. If 
Management's projections for loan growth are reached in 1995, the Company's 
ratio may decrease slightly, but Management does not anticipate any reason 
whatsoever why minimum standards will not continue to be significantly 
exceeded.

Future Sources and Uses of Capital

The Company expects sustained growth in capital resources. Net income has 
provided $37.6 million in capital in the last three years. In addition to 
the capital generated from the operations of the Bank, over the years a 
significant source of capital growth has been the exercise of employee 
stock options. The extent of the growth from this source in any one year 
depends on a number of factors, among them the current stock price in 
relation to the price at the time options were granted and the number of 
options that would expire if not exercised sometime during the year. In 
1994, the net increase to capital from the exercise of options was $1.2 
million or 14.9% percent of the net growth in shareholders' equity in this 
year.

At December 31, 1994, there were approximately 237,000 options outstanding 
and exercisable at less than the current market price, with an average 
exercise price of $17.33. This represents a potential addition to capital 
of $4.1 million, if all options were exercised with cash. However, 
employees are permitted to exercise options by trading shares of stock 
already owned. This "swapping" of shares reduces the amount of new equity 
created when options are exercised. Therefore, some amount less than the 
$4.1 million in new capital is likely to result from the exercise of 
options, and they are likely to be exercised over a number of years.

There are no material commitments for capital expenditures or "off-balance 
sheet" financing arrangements as of the end of 1994, except as reported in 
Note 15 to the consolidated financial statements. State law limits the 
amount of dividends that may be paid by a bank to the lesser of the bank's 
retained earnings or the total of its undistributed net income for the last 
three years. For the Bank, this would mean approximately $26.1 million more 
could have been transferred as dividends to the Bancorp in 1994, subject to 
regulatory capital requirements. The primary need for funds to be 
transferred to the Bancorp is for the payment of dividends to its 
shareholders. Management expects that the amount of dividends to be 
transferred to the Bancorp from the Bank will be in the range of $2 to $4 
million per year.

Tender Offer

As disclosed in Note 8 to the accompanying consolidated financial 
statements, in 1993 the Company purchased approximately 155,000 shares of 
its stock under the terms of a formal tender offer. The Company paid $3.3 
million for the stock tendered, accounted for as a retirement of shares and 
reduction of capital. As explained in the tender offer, this action was 
taken: 1) to provide an opportunity to sell shares to shareholders who 
wished to dispose of shares and had not been able to because of the lack of 
an active, established market, 2) because the significant earnings growth 
over the last several years had resulted in an accumulation of capital in 
excess of current needs, and 3) to reduce the outstanding shares in 
anticipation of the issuance of new shares upon the exercise of employee 
stock options.

REGULATION

The Company is strongly impacted by regulation. The Company and its 
subsidiaries may engage only in lines of business that have been approved 
by their respective regulators, and cannot open, close, or relocate offices 
without their approval. Disclosure of the terms and conditions of loans 
made to customers and deposits accepted from customers are both heavily 
regulated as to content. The Company and the Bank must file periodic 
reports with the various regulators to keep them informed of their 
financial condition and operations as well as their compliance with all the 
various regulations. The FRB, the FDIC, and the California State Department 
of Banking conduct periodic examinations of the Company and the Bank to 
verify that the reporting is accurate and to ascertain that the Company and 
the Bank are in compliance with regulations.

FDICIA became effective in 1992. FDICIA requires banks to meet new 
capitalization standards, follow stringent outside audit rules, and 
establish stricter internal controls. There are also new requirements to 
ensure that the Audit Committee of the Board of Directors is independent.

By the provisions of the federal Community Reinvestment Act ("CRA"), the 
Bank is required to make significant efforts to ensure that access to 
banking services is available to every segment of the community. The 
Company was examined in late 1992 by the FDIC for compliance with this act 
and was given the highest possible rating of "Outstanding."

The FRB may take action against bank holding companies and the FDIC against 
banks should either agency make a finding that a financial institution has 
failed to maintain adequate capital. This action has usually taken the form 
of restrictions on the payment of dividends to shareholders, requirements 
to obtain more capital from investors, and restrictions on operations. 
Management has received no indication from either regulatory agency that 
would in any way suggest that they are contemplating any such finding, and 
given the strong capital position of the Company and the Bank, it expects 
no such finding to be made in the foreseeable future.

IMPACT OF INFLATION

Inflation has been moderate for the last several years and has had little 
or no impact on the financial condition and results of operations of the 
Company during the periods discussed here.

LIQUIDITY

Sufficient liquidity is necessary to handle fluctuations in deposit levels, 
to provide for customers' credit needs, and to take advantage of investment 
opportunities as they are presented in the market place. As indicated in 
the Consolidated Statements of Cash Flows included with the accompanying 
consolidated financial statements, the principal sources of liquidity for 
the Company have been interest payments received on loans and investments, 
proceeds from the maturity or sale of securities and bankers' acceptances, 
and the growth in deposits. 

To manage the Company's liquidity properly, however, it is not enough 
merely to have large cash inflows; they must be timed to coincide with 
anticipated outflows. Also, the available cash on hand or cash equivalents 
must be sufficient to meet the exceptional demands that can be expected 
from time to time relating to natural catastrophes such as flood, 
earthquakes, and fire.

The timing of inflows and outflows is accomplished by making adjustments to 
the mix of the assets and the liabilities so that maturities are well 
matched. The timing of liquidity sources and demands is well-matched when 
there are approximately the same amount of short-term liquid assets as 
volatile, large liabilities, and the maturities of the remaining longer-
term assets are not concentrated in any single time period.

A means of computing liquidity using this concept of matching maturities, 
and one that is similar to that used by bank regulators, is to compute the 
difference between the short-term, liquid assets and the volatile, large 
liabilities. Liquidity is positive if short-term, liquid assets exceed 
volatile, large liabilities and negative if they are less. The difference 
is then divided by the sum of net loans and long-term securities to 
determine the relative size of any mismatch. The formula reads as follows:

 Short-term,          Volatile,
liquid assets  --  large liabilities
_______________________________________    =    Liquidity Ratio 
Net Loans and Long--Term Securities


Of those assets currently held, the Company considers its short-term liquid 
assets to consist of U.S. Treasury securities with a remaining term to 
maturity of two years or less, Federal funds sold, and bankers' 
acceptances. In the Company's asset/liability management framework, 
bankers' acceptances are used only as an alternative to 6-month U.S. 
Treasury securities, rather than as loans, and since only the highest rated 
bankers' acceptances are purchased, they are highly liquid over their 6-
month terms. Cash on hand and at the FRB is not included among liquid 
assets because the Company maintains only the minimum amounts required by 
Federal regulations of these non-earning assets.

The volatile, large liabilities are time deposits over $100,000, Federal 
funds purchased, repurchase agreements, and other borrowed funds. While 
balances held in demand and passbook accounts are immediately available to 
depositors, they are generally the result of stable business or customer 
relationships with inflows and outflows usually in balance over relatively 
short periods of time. Therefore, for the purposes of this kind of 
analysis, they are not considered volatile.

As of December 31, 1994, this ratio was a positive 15.8%. This means that 
there is a substantial excess of short-term, liquid assets to handle any 
sudden withdrawals of large, volatile liabilities. This positive 15.8% 
compares with ratios for year-end 1993 and 1992 of 21.0% and 29.0%, 
respectively. Liquidity has decreased from year-end 1992 to year-end 1994 
as the large, volatile liabilities and the net loans and long-term 
securities have increased while short-term, liquid assets--primarily 
shorter-term U.S. Treasury securities--have decreased. 

Too little liquidity results in lost opportunities and difficulties in 
meeting commitments. Excessive liquidity results in less income because the 
shorter, liquid assets do not usually pay as high an interest rate as the 
longer-maturing assets. Despite a decrease in the last two years, as of 
December 31, 1994, the liquidity ratio is still higher than the Company's 
target level. However, the Company manages its liquidity along with 
considerations of the three types of interest risk, and Management has been 
reluctant to invest more than a small portion of the taxable portfolio in 
instruments with longer than a two year maturity when rates are rising 
because of the depreciation that would result if interest rates continue to 
rise.

The mechanism used by the Company to respond to liquidity needs has 
differed during the last three years depending on what instruments were 
held in its securities and money-market portfolios. 

As explained in the section above titled "Securities," as interest rates 
fall, the Company's investment policy requires it to purchase securities 
with available cash rather than sell it as Federal funds. This process 
began in 1990, and continued into 1992. Such a shift into securities does 
not occur all at once; the Company staggers its purchases to ensure a range 
of maturities and to avoid a concentration of securities at similar 
interest rates. The first consideration helps to maintain liquidity through 
frequent maturities and the latter avoids having to sell a large amount of 
securities at one time under the "stop-loss" practice described above 
should interest rates start to rise again. 

In 1992 and 1993, with a high proportion of its liquidity placed in U.S. 
Treasury securities, short-term liquidity needs were occasionally met by 
purchasing additional Federal funds from the money center banks or 
borrowing at the FRB discount window. The amount and frequency with which 
the Company may borrow from the FRB and from the money center banks is 
restricted by regulation and by agreement. Therefore, Management limited 
the use of these sources of liquidity as much as possible.

INCOME TAX EXPENSE

As indicated in Note 1 to the accompanying 	consolidated financial 
statements, the Company adopted Statement of Financial Accounting Standards 
No. 109, Accounting for Income Taxes ("SFAS 109") at the beginning of 1993. 
As was the case under the former standard, income tax expense continues to 
be the sum of two components, the current tax expense or provision and the 
deferred expense or provision. Current tax expense is the result of 
applying the current tax rate to taxable income, just as it was under the 
former method, but the new standard changes the method by which the 
deferred income tax provision is computed.

The deferred provision is supposed to account for the fact that taxable 
income differs from pre-tax income in the accompanying consolidated income 
statements because some items of income and expense are recognized in 
different years for income tax purposes than in the financial statements. 
For example, the Company is only permitted to deduct from taxable income on 
its Federal tax return actual net loan charge-offs, irrespective of the 
amount of provision for loan loss (bad debt expense) it recognized in its 
financial statements. This causes what is termed a "temporary difference" 
because eventually, as loans are charged-off, the Company will be able to 
deduct for taxes what has already been recognized as an expense in the 
financial statements. Another example is the accretion of discount on 
certain securities. For its financial statements, the Company recognizes 
income as the discount is accreted, but for its tax return, the Company can 
defer the recognition of income until the cash is received at the maturity 
of the security. The first example causes a deferred tax asset to be 
created because the Company has recognized as an expense for its current 
financial statements an item that it will be able to deduct from its 
taxable income in a future year. The second example causes a deferred tax 
liability, because the Company has been able to delay until a subsequent 
year the paying of tax on an item of current year financial statement 
income.

SFAS 109 requires that the Company measure all its deferred tax assets and 
liabilities at the end of each year and the difference between the net 
asset or liability at the beginning of the year and the end of the year is 
the deferred tax provision for the year. Prior to 1993, the Company had 
been computing its deferred provision by a different method which was then 
in accordance with generally accepted accounting principles. Therefore, an 
initial adjustment had to be recognized to bring its net deferred asset up 
to the amount that was computed under the new standard. This adjustment of 
$620,000 is shown on the statement of income for 1993 as the cumulative 
effect of a change in accounting principle.

The standard limits the amount of any deferred tax asset that may be 
recorded to an amount that is likely to be realized as a tax benefit in 
future years. 
Most of the Company's temporary differences involve recognizing 
substantially more expenses in its financial statements than it has been 
allowed to deduct for taxes, and therefore the Company has a net deferred 
tax asset. Deferred tax assets are dependent for realization on past taxes 
paid, against which they may be carried back, or future taxable income, 
against which they may be offset. The Company has had and expects to have 
in the future sufficient taxable income each year to make it very likely 
that it will be able to realize the benefit of this deferred tax asset. If 
there were a question about the Company's ability to realize the benefit 
from the asset, it would have to record a valuation allowance against the 
asset to reflect the uncertainty. Given the amount and nature of the 
Company's deferred assets, the past taxes paid, and the likelihood of 
future taxable income, realizability is assured and no valuation allowance 
needs to be provided.

The amounts of the two components, the amounts of the various deferred tax 
assets and liabilities, and the tax effect of the principal temporary 
differences between taxable income and pre-tax financial statement income 
are shown in Note 7 to the accompanying financial statements.

To ensure that all corporations with substantial income for financial 
reporting purposes ("book income") pay some Federal income tax, Congress 
established the Alternative Minimum Tax ("AMT") as a second parallel tax 
system. Under AMT provisions, there is a limitation on how great the 
difference may be between book income and taxable income. If the difference 
is too great, a portion of the book income not normally taxable is 
nonetheless added to taxable income and the total is multiplied by the AMT 
tax rate for comparison with the regular tax computation. The Company is 
required to pay the greater of the Federal tax liability computed under the 
regular tax system or that computed using the special rules of the AMT.

The Company has substantial differences between book income and taxable 
income due to the temporary differences noted above and due to permanent 
differences like the tax-exempt income from state and municipal securities. 
These differences have not been sufficient to trigger the AMT rate in the 
last three years, but the lowest effective tax rate for the Company occurs 
at the point that the regular tax computation and the AMT computation 
result in the same tax amount. The Company therefore tries to stay very 
close to this crossover point. In these circumstances, the Company 
carefully considers the impact of new purchases of tax-exempt securities 
and other transactions which might cause the AMT to come into effect.

COMMON STOCK PRICES AND DIVIDENDS

Stock prices and cash dividends declared for the last eight quarters are 
shown on page 56 in "Selected Annual and Quarterly Financial Data." The 
stock prices shown represent only trades known to the Company or its 
transfer agent. The stock is not listed on an exchange, but offers to buy 
and sell, and some trades are reported on the NASDAQ bulletin board under 
the symbol SABB.

The Board of Directors periodically increases the dividend rate in 
acknowledgement that earnings have been increasing by a sufficient amount 
to ensure adequate capital and also provide a higher return to 
shareholders. For the years 1994, 1993, and 1992, the Company has declared 
dividends which were 30.8%, 28.0%, and 25.4%, respectively, of its net 
income.

Notes to Management's Discussion and Analysis of Financial Condition and 
Results of Operations

NOTE A

As of September 30, 1994, for all FDIC banks with an asset size of $1 
billion to $10 billion, non-performing assets represented 12.80% of their 
equity capital and 1.06% of their total assets. For banks of all sizes in 
the FDIC's Western region, they represented 17.20% of equity capital and 
1.48% of total assets.

In various places throughout this discussion, comparisons will be made 
between ratios for the Company and for its FDIC peers. For 1994, the peer 
group generally is all FDIC banks with an asset size of $1 billion to $10 
billion, and the information set forth above is reported in or calculated 
from information reported in the FDIC Quarterly Banking Profile, Third 
Quarter 1994, which is the latest issue available. This publication also 
reports some statistics by all banks within a geographical region. When 
relevant, the statistic for the Western region is cited. The publication 
does not report some of the statistics cited in this analysis by the 
separate size-based peer groups or by geographical region. In these 
instances, the figure cited is for all FDIC banks regardless of size.

NOTE B

For Tables 2 and 4, the yield on tax-exempt state and municipal securities 
has been computed on a taxable equivalent basis. The interest on these 
securities is subject to California state tax no matter what the state of 
origin of the issuer. The California state tax rate used for the taxable 
equivalent computation in 1994 is 11.470%. While the income from these 
state and municipal securities is not subject to Federal tax, the Company 
does receive Federal income tax benefit for 34% of the State tax paid, that 
is, state taxes are deductible for Federal taxes, and to the extent that 
state tax is paid on the income from these securities, the deduction for 
state taxes on the Federal return is larger. The difference between 
purchase yield and taxable equivalent yield is further impacted by the 
disallowance as a deduction for Federal income tax purposes of 20% of the 
underlying cost of funds used to support tax-exempt securities. The amount 
of interest expense disallowed for Federal tax purposes for 1994 was 
approximately $452,000. 

To compute the taxable equivalent yield for these securities one must first 
add to the actual interest earned an amount such that if the resulting 
total were fully taxed, the after-tax income would be equivalent to the 
actual tax-exempt income. This taxable equivalent income is then divided by 
the average balance to obtain the taxable equivalent yield. The dollar 
amount of the adjustment is shown at the bottom of Table 2 as "Taxable 
equivalent income included in interest income from nontaxable securities 
and loans."

NOTE C

For purposes of Table 2, loans in a nonaccrual status are included in the 
computation of average balances in their respective loan categories.

NOTE D

For purposes of the amounts in Table 3 relating to the volume and rate 
analysis of net interest margin, the portion of the change in interest 
earned or paid that is attributable to changes in rate is computed by 
multiplying the change in interest rate by the prior year's average 
balance. The portion of the change in interest earned or paid that is 
attributable to changes in volume is computed by multiplying the change in 
average balances by the prior year's interest rate. The portion of the 
change that is not attributable either solely to changes in volume or 
changes in rate is prorated on a weighted basis between volume and rate.

NOTE E

For purposes of Tables 2 and 3, non-origination loan fees and net 
origination fees amortized in accordance with Statement of Financial 
Accounting Standards No. 91, Accounting for Nonrefundable Fees and Costs 
Associated with Originating or Acquiring Loans and Initial Direct Costs of 
Leases, are included in interest income.

NOTE F

In Table 1, the net deferred loan origination, commitment, and extension 
fees and the allowance for loan losses are included in the column titled 
"Noninterest bearing or non-repricing items."

NOTE G

Since there is credit risk associated with letters of credit as well as 
with outstanding loans, a portion of the allowance for loan loss needs to 
be allocated to them. This allocation for letters of credit is included in 
the category of "Other." The amount of outstanding letters of credit was 
added to total loans and to the category of "Other" loans for the purpose 
of computing the ratio each category of loans bears to total loans. These 
amounts were $9,093,000 for 1994, $10,447,000 for 1993, and $12,230,000 for 
1992.




Santa Barbara Bancorp and Subsidiaries
Report of Independent Public Accountants


To the Shareholders and the 
Board of Directors

We have audited the accompanying consolidated balance sheets of SANTA 
BARBARA BANCORP (a California corporation) and Subsidiaries as of December 
31, 1994 and 1993, and the related consolidated statements of income, 
changes in shareholders' equity, and cash flows for each of the three years 
in the period ended December 31, 1994. These financial statements are the 
responsibility of Santa Barbara Bancorp's management. Our responsibility is 
to express an opinion on these financial statements based on our audits.

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

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

As explained in Notes 1, 2, 7 and 14 to the consolidated financial 
statements, the Company adopted Statement of Financial Accounting Standards 
No. 106 effective January 1, 1992, Statement of Financial Accounting 
Standards No. 109 effective January 1, 1993, and Statement of Financial 
Accounting Standards No. 115 effective December 31, 1993. 

(Signature:  Arthur Andersen & Co)

Los Angeles, California
January 31, 1995


<TABLE>
CONSOLIDATED BALANCE SHEETS                                                 Santa Barbara Bancorp
                                                                                 and Subsidiaries
<CAPTION>
                                                                                  December 31
  (in thousands)                                                             1994           1993
<S>                                                                    <C>              <C>
Assets:
 Cash and due from banks (Note 5)                                      $    69,630      $  50,946
 Federal funds sold                                                         15,000              0
  Total cash and cash equivalents                                           84,630         50,946
 Securities (approximate fair value of $382,090
   in 1994 and $404,233 in 1993) (Notes 1 and 2):
  U.S. Treasury obligations                                                243,493        289,520
  U.S. agency obligations                                                   53,954         15,800
  State and municipal securities                                            89,512         78,198
   Total securities                                                        386,959        383,518
 Bankers' acceptances                                                       80,594         63,614
 Loans (Note 3)                                                            499,431        464,230
  Less: allowance for loan losses (Note 4)                                  12,911         10,067
   Net loans                                                               486,520        454,163
 Premises and equipment, net (Note 6)                                        7,391          6,657
 Accrued interest receivable                                                 8,130          7,228
 Other assets (Notes 1 and 7)                                               13,392         13,017
    Total assets                                                       $ 1,067,616      $ 979,143

Liabilities:
 Deposits:
  Noninterest bearing demand deposits                                  $   147,085      $ 114,557
  Interest bearing deposits:
   NOW accounts                                                            142,639        127,296
   Money market deposit accounts                                           355,581        247,772
   Other savings deposits                                                  113,074        148,719
   Time certificates of $100,000 or more                                    63,556         83,380
   Other time deposits                                                     134,782        144,529
    Total deposits                                                         956,717        866,253
 Securities sold under agreements to repurchase
  and Federal funds purchased (Note 9)                                       9,487         20,155
 Other borrowings (Note 10)                                                  1,000          1,172
 Accrued interest payable and
  other liabilities (Notes 7, 12 and 14)                                     6,452          5,572
    Total liabilities                                                      973,656        893,152
Commitments and contingencies (Note 15)
Shareholders' equity (Notes 8 and 12):
 Common stock-- no par value, $1.00 stated value; shares
  authorized: 20,000; shares issued and outstanding:
  5,126 in 1994 and 5,065 in 1993.                                           5,126          5,065
 Surplus                                                                    39,683         38,557
 Unrealized gain (loss) on securities
  available-for-sale net of tax (Notes 1 and 2)                             (1,496)           683
 Retained earnings                                                          50,647         41,686
  Total shareholders' equity                                                93,960         85,991
    Total liabilities and shareholders' equity                         $ 1,067,616      $ 979,143
<FN>
The accompanying notes are an integral part of these consolidated balance sheets.
</TABLE>

<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS                                                               Santa Barbara Bancorp
OF INCOME                                                                                  and Subsidiaries
<CAPTION>
  (in thousands, except for per share data)                                     Year Ended December 31
                                                                             1994        1993        1992
<S>                                                                      <C>         <C>         <C>
Interest income:
  Interest and fees on loans                                             $  46,816   $  43,032   $  46,667
  Interest on securities:
   U.S. Treasury obligations                                                16,495      16,848      19,556
   U.S. Agency obligations                                                   2,085         226          --
   State and municipal securities                                            7,232       6,772       6,376
  Interest on Federal funds sold                                               772         795         190
  Interest on bankers' acceptances                                           1,500         760         127
    Total interest income                                                   74,900      68,433      72,916
Interest expense:
  Interest on deposits:
   NOW accounts                                                              1,294       1,436       2,016
   Money market deposit accounts                                            10,387       6,245       7,646
   Other savings deposits                                                    3,033       3,812       4,584
   Time certificates of $100,000 or more                                     2,366       2,910       5,022
   Other time deposits                                                       6,928       7,163       8,315
    Total interest on deposits                                              24,008      21,566      27,583
  Interest on securities sold under agreements to
   repurchase and Federal funds purchased (Note 9)                             878         728       1,058
  Interest on other borrowings (Note 10)                                        81          68         136
    Total interest expense                                                  24,967      22,362      28,777
Net interest income                                                         49,933      46,071      44,139
Provision for loan losses (Notes 1 and 4)                                    6,257       6,150       4,650
Net interest income after provision for loan losses                         43,676      39,921      39,489
Other operating income (Note 11):
  Service charges on deposit accounts                                        3,183       2,825       2,722
  Trust fees (Note 1)                                                        6,449       6,588       6,124
  Other service charges, commissions and fees                                4,077       3,793       3,650
  Net loss on sale of securities (Notes 1, 2 and 7)                         (1,191)        (47)       (408)
  Other income                                                                 566         943         974
    Total other operating income                                            13,084      14,102      13,062
Other operating expense:
  Salaries and other compensation                                           16,300      15,332      14,060
  Employee benefits (Note 12)                                                4,849       4,309       4,461
  Net occupancy expense (Notes 6 and 15)                                     3,528       2,990       2,809
  Equipment rental, depreciation and maintenance (Note 6)                    2,247       1,816       1,442
  Net cost of operating other real estate (Note 1)                            (485)      1,151       1,278
  Other operating expense (Note 11)                                         12,852      11,738      11,031
    Total other operating expense                                           39,291      37,336      35,081
Income before provision for income taxes                                    17,469      16,687      17,470
Provision for income taxes (Note 7)                                          4,518       4,377       4,912
Net income before cumulative effect
  of accounting changes                                                     12,951      12,310      12,558
Cumulative effect of accounting changes (Notes 1 and 14)                        --         620        (858)
Net income                                                               $  12,951   $  12,930   $  11,700
Earnings per share before cumulative effect
  of accounting changes                                                      $2.54      $2.37       $2.42
Cumulative effect of accounting changes                                         --       0.12       (0.16)
Earnings per share                                                           $2.54      $2.49       $2.26
<FN>
The accompanying notes are an integral part of these consolidated statements.
</TABLE>
<PAGE>

<TABLE>
CONSOLIDATED STATEMENTS OF CHANGES                                                  Santa Barbara Bancorp
IN SHAREHOLDERS' EQUITY                                                                  and Subsidiaries
<CAPTION>
                                                                       Unrealized
                                                                     Gain (Loss) on
                                                                      Securities
                                                           Surplus    Available-
  (in thousands)                           Common Stock     Net of      for-Sale    Retained
                                          Shares  Amount  ESOP Loan  (Notes 1 & 2)  Earnings  Total
<S>                                        <C>   <C>      <C>             <C>       <C>      <C> 
Balance,
 December 31, 1991                         5,174 $ 5,174  $ 38,396              --  $ 23,645 $ 67,215
Exercise of employee
 stock options                                33      33       375              --        --      408
Retirement of
 common stock                                (28)    (28)     (382)             --        --     (410)
Cash dividends declared
 at $0.565 per share                          --      --        --              --    (2,968)  (2,968)
Reduction in
 ESOP Liability                               --      --     1,200              --        --    1,200
Net income                                    --      --        --              --    11,700   11,700
Balance,
 December 31, 1992                         5,179   5,179    39,589              --    32,377   77,145
Exercise of employee
 stock options                                51      51       861              --        --      912
Retirement of
 common stock                               (165)   (165)   (3,293)             --        --   (3,458)
Cash dividends declared
 at $0.70 per share                           --      --        --              --    (3,621)  (3,621)
Unrealized gain on securities
 available-for-sale                           --      --        --        $    683        --      683
Reduction in
 ESOP liability                               --      --     1,400              --        --    1,400
Net income                                    --      --        --              --    12,930   12,930
Balance,
 December 31, 1993                         5,065   5,065    38,557             683    41,686   85,991
Exercise of employee
 stock options                               100     100     2,116              --        --    2,216
Retirement of
 common stock                                (39)    (39)     (990)             --        --   (1,029)
Cash dividends declared
 at $0.78 per share                           --      --        --              --    (3,990)  (3,990)
Changes in unrealized gain
 (loss) on securities
 available-for-sale                           --      --        --          (2,179)       --   (2,179)
Net income                                    --      --        --              --    12,951   12,951
Balance,
 December 31, 1994                         5,126 $ 5,126  $ 39,683        $ (1,496) $ 50,647 $ 93,960
<FN>
The accompanying notes are an integral part of these consolidated statements.
</TABLE>
<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF                                                                Santa Barbara 
Bancorp
CASH FLOWS                                                                                     and 
Subsidiaries
<CAPTION>
  (in thousands)                                                                                               
Increase (decrease) in cash and cash                                                  Year Ended December 
31
    equivalents (Note 1):                                                        1994         1993          
1992
<S>                                                                          <C>           <C>          <C>
Cash flows from operating activities:
  Net income                                                                 $   12,951    $  12,930    $  
11,700
  Adjustments to reconcile net income to net cash
     provided by operations:
    Depreciation and amortization                                                 1,614        1,143          
989
    Provision for loan losses                                                     6,257        6,150        
4,650
    Benefit for deferred income taxes                                            (1,724)        (122)      
(1,241)
    Net (recovery) writedown on other real estate owned                            (821)         139        
1,021
    Net amortization of discounts and premiums for
     securities and bankers' acceptances                                         (6,523)      (4,165)      
(4,067)
    Net change in deferred loan origination fees and costs                          736          139          
(34)
    (Increase) decrease in accrued interest receivable                             (902)         664         
(439)
    Increase (decrease) in accrued interest payable                                 296         (101)        
(662)
    Net loss on sale of securities                                                1,191           47          
408
    Increase in service fees and other income receivable                            (23)        (697)         
(20)
    Increase (decrease) in income taxes payable                                    (214)         (74)         
301
    Other operating activities                                                      816         (524)         
410
    Net cash provided by operating activities                                    13,654       15,529       
13,016
Cash flows from investing activities:
  Proceeds from sale of securities: (Note 2)                                                   9,975       
56,002
    Available-for-sale                                                          138,799
  Proceeds from call or maturity of securities: (Note 2)                                     118,843       
83,659
    Available-for-sale                                                          163,847
    Held-to-maturity                                                              4,610
  Purchase of securities: (Note 2)                                                          (119,904)    
(200,213)
    Available-for-sale                                                         (211,108)
    Held-to-maturity                                                            (98,514)
  Proceeds from sale or maturity of bankers' acceptances                         62,970       35,175           
--
  Purchase of bankers' acceptances                                              (79,380)     (62,969)     
(35,174)
  Net (increase) decrease in loans made to customers                            (39,374)      (7,541)      
15,230
  Disposition of property from defaulted loans                                    3,436       15,511        
3,564
  Purchase or investment in premises and equipment                               (2,384)      (2,714)        
(867)
  Proceeds from sale of premises and equipment                                       22           15        
2,307
    Net cash used in investing activities                                       (57,076)     (13,609)     
(75,492)
Cash flows from financing activities:
  Net increase in deposits                                                       90,464       16,878       
48,753
  Net decrease in borrowings with maturities of 90 days or less                 (10,668)      (5,827)      
(4,447)
  Proceeds from issuance of common stock (Note 8)                                 1,187          728          
180
  Payments to retire common stock (Note 8)                                           --       (3,274)        
(182)
  Dividends paid                                                                 (3,877)      (3,538)      
(2,756)
    Net cash provided by financing activities                                    77,106        4,967       
41,548
Net increase (decrease) in cash and cash equivalents                             33,684        6,887      
(20,928)
Cash and cash equivalents at beginning of period                                 50,946       44,059       
64,987
Cash and cash equivalents at end of period                                   $   84,630    $  50,946    $  
44,059
Supplemental disclosure:
  Cash paid during the year for:
    Interest                                                                 $   24,671    $  22,463    $  
29,439
    Income taxes                                                             $    6,102    $   4,355    $   
5,096
  Non-cash transactions:
    Additions to other real estate owned
     and in-substance foreclosures (Note 1)                                  $      265    $  18,496    $   
4,370
    Net release from senior debt on OREO upon sale                           $      327    $     353            
0
<FN>
The accompanying notes are an integral part of these consolidated statements.
</TABLE>
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL                      Santa Barbara Bancorp
STATEMENTS                                                and Subsidiaries

1.     SUMMARY OF SIGNIFICANT POLICIES

General

SANTA BARBARA BANCORP (the "Company") is a bank holding company organized 
under the laws of California. The Company and its principal subsidiary, 
Santa Barbara Bank & Trust (the "Bank") are engaged in the general 
commercial bank and trust business. The other subsidiary, SBBT Service 
Corporation, provides correspondent services to other local area community 
banks.

Basis of Presentation 

The accounting and reporting policies of the Company and its subsidiaries 
are in accordance with generally accepted accounting principles and conform 
to practices within the banking industry. The consolidated financial 
statements include the accounts of the Company and its subsidiaries, after 
eliminating significant intercompany balances and transactions.

Securities

Debt obligations of the U.S. Treasury, U.S. agencies, and of states and 
municipalities are purchased with the intent to hold to maturity. However, 
the Company occasionally sells securities prior to maturity in order to 
limit losses if interest rates rise, or to restructure the portfolio to 
better match the maturity and interest rate characteristics of liabilities.

The Company implemented Statement of Financial Accounting Standards No. 
115, Accounting for Certain Investments in Debt and Equity Securities 
("SFAS 115"), as of December 31, 1993. This statement requires the Company 
to classify its securities into one of three categories. Securities for 
which the Company has the positive intent and ability to hold until 
maturity are classified as held-to-maturity securities. Securities which 
might be sold prior to maturity because of interest rate changes, to meet 
liquidity needs, or to better match the repricing characteristics of 
funding sources are classified as available-for-sale. If the Company were 
to purchase securities principally for the purpose of selling them in the 
near term for a gain, they would be classified as trading securities. The 
Company holds no securities that should be classified as trading 
securities.

In accordance with the provisions of SFAS 115, the Company's securities 
classified as held-to-maturity are carried at amortized historical cost. 
This is the purchase price increased by the accretion of discounts or 
decreased by the amortization of premiums using the effective interest 
method. Discount is accreted and premium is amortized over the period to 
maturity of the related securities, or to an earlier call date, if 
appropriate.

The interest income from securities that are classified as available-for-
sale is recognized in the same manner as for securities that are held-to-
maturity, including the accretion of discounts and the amortization of 
premiums. However, unlike the securities that are held-to-maturity, these 
securities are reported on the consolidated balance sheets for the years 
ended December 31, 1994 and 1993 at their fair value. The net unrecognized 
gain or loss for these securities is reported on the consolidated balance 
sheets as a separate component of equity, net of the tax effect.

Loans, Fees, and Allowance for Loan Losses

Loans are carried at amounts advanced to the borrowers less principal 
payments collected. Interest on loans is accrued on a simple interest 
basis, except where serious doubt exists as to the collectibility of the 
loan, in which case the accrual of income is discontinued and uncollected 
income is subtracted from interest earned.

Loan origination and commitment fees, offset by certain direct loan 
origination costs, are deferred and recognized over the contractual life of 
the loan as an adjustment to the interest earned. The net unrecognized fees 
represent unearned revenue, and they are reported as reductions of the loan 
principal outstanding, or additions to the loan principal if the deferred 
costs are greater than deferred fees.

The allowance for loan losses is maintained at a level considered adequate 
to provide for losses that can reasonably be anticipated. The allowance is 
based on estimates, and ultimate losses may vary from the current 
estimates. These estimates are reviewed periodically and, as adjustments 
become necessary, they are reported in earnings in the periods in which 
they become known.

Premises and Equipment

Premises and equipment are stated at cost less accumulated depreciation and 
amortization. Depreciation is charged to income over the estimated useful 
lives of the assets, usually by the use of accelerated methods in the early 
years, switching to the straight-line method in later years. Leasehold 
improvements are amortized over the terms of the leases or the estimated 
useful lives of the improvements, whichever is shorter. Generally, the 
estimated useful lives of other items of premises and equipment are as 
follows:

Buildings and improvements     10-25 years
Furniture and equipment         5-7 years

Income Taxes

The Company is required to use the accrual method for tax return purposes 
as well as for financial reporting purposes. However, there are several 
items of income and expense which are recognized in different periods for 
tax return purposes than for financial reporting purposes. Appropriate 
provisions have been made in the financial statements for deferred taxes in 
recognition of these temporary differences.

In February, 1992, the FASB promulgated Statement of Financial Accounting 
Standards No. 109, Accounting for Income Taxes ("SFAS 109"), which requires 
an asset and liability approach for financial accounting and reporting for 
income taxes. The Company adopted the pronouncement as of the beginning of 
1993. The effect on income for the years prior to adoption must be 
recognized. This had to be done by either of two means. The first is by 
recognizing the effect on all prior years as a cumulative effect from a 
change in accounting principle in the year of adoption. The second is by 
restating the financial statements for one or more prior years to conform 
to the provisions of the statement, with the effect on earlier years that 
were not restated being recognized as a cumulative effect in the earliest 
year restated. The Company elected to implement the statement by the first 
means, and consequently recognized a gain of $620,000 as the cumulative 
effect of a change in accounting principle.

Trust Fees

Trust fees for customary services are generally based on the market value 
of customer assets, and an estimate of the fees is accrued monthly. Fees 
for unusual or infrequent services are recognized when the fee can be 
determined.

Earnings Per Share

Earnings per common share are based on the weighted average number of 
shares outstanding during each year retroactively restated for stock 
dividends and stock splits. The weighted average number of shares 
outstanding was 5,097,893 in 1994, 5,189,082 in 1993, and 5,182,168 in 
1992. The only potential common stock equivalents for the Company are 
shares issuable on the exercise of outstanding options. Even if all of the 
outstanding stock options had been exercised, there would be no material 
dilutive effect for any of the years presented and therefore they have been 
excluded from the computation.

Statement of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents include 
cash and due from banks and Federal funds sold. Federal funds are sold for 
only one day at a time.

Postretirement Health Benefits

The Company provides eligible retirees with postretirement health care and 
dental benefit coverage. These benefits are also provided to the spouses 
and dependents of retirees on a shared cost basis. Benefits for retirees 
and spouses are subject to deductibles, copayment provisions, and other 
limitations.

In December 1990, the FASB issued Statement of Financial Accounting 
Standards No. 106, Employers' Accounting for Postretirement Benefits Other 
Than Pensions ("SFAS 106"). Though permitted to wait until 1993 to 
implement the statement, the Company elected to implement it in 1992. The 
statement requires that the expected cost of any such benefits must be 
charged to expense during the years that the employees render service. This 
was a significant change from the Company's past practice of recognizing 
these costs on the cash basis. In addition, the Company had to address the 
cost of the benefits that were earned by retirees and employees prior to 
1992. The Company adopted the statement effective January 1, 1992.

Under the provisions of the statement, at the effective date of adoption, 
the employer has a liability which represents the net present value of that 
portion of the estimated future cost of the eventual benefits that the 
employees have earned by their service up to that date. An employer may 
recognize this liability by one of two means. In the year of adoption it 
may record the whole amount of this liability through a charge to income as 
a change in accounting method. The statement refers to this option as 
"adoption by means of a cumulative catch-up adjustment." Alternatively, the 
employer may instead record a pro-rata portion of the liability over a 
period of up to twenty years. The statement refers to this method as 
"adopting prospectively". The Company elected to adopt the statement by 
means of a cumulative catch-up adjustment whereby it recognized the whole 
liability in 1992. It is shown net of the tax effect as a cumulative effect 
of an accounting change of $858,000 in the consolidated statement of income 
for the year ended December 31, 1992.

Other Real Estate Owned and Collateral Foreclosed In Substance

Other real estate owned ("OREO") represents real estate acquired through 
foreclosure or deed in lieu of foreclosure and real estate investments. In 
addition, loans which meet certain criteria are not included in the amounts 
reported for loans, but are instead reported along with other real estate 
owned in other assets. The criteria are designed to identify loans which 
are unlikely to be repaid except through eventual foreclosure and 
subsequent sale of the collateral by the Company. The collateral for these 
loans is said to be foreclosed "in substance." As provided in the Statement 
of Position 92-3, Accounting for Foreclosed Assets, published by the 
American Institute of Certified Public Accountants, OREO acquired through 
foreclosure and collateral that is regarded as foreclosed in substance are 
carried at the lower of cost or fair value less estimated costs to sell the 
collateral. Cost is determined at the date of acquisition or classification 
of the collateral as foreclosed in substance and is defined as the fair 
value at that time. If the outstanding balance of the loan is greater than 
the fair value less estimated disposal costs at the time of the acquisition 
or reclassification, the difference is charged-off against the allowance 
for loan loss. Any senior debt to which other real estate owned is subject 
is reported along with other borrowings and is not deducted from the 
carrying amount of the collateral.

During the time the property is held or while the collateral is classified 
as foreclosed in substance, all related carrying costs are expensed as 
incurred and additional decreases in the fair value are charged to other 
operating expense in the period in which they become known. Expenditures 
related to improvements are capitalized to the extent that they are 
realizable through increases in the fair value of the properties. Increases 
in the fair value may be recognized as reductions of OREO operating expense 
to the extent that they represent recoveries of amounts previously written-
down. Gains in excess of the fair value at the time of foreclosure are 
recognized only when the property is sold.

In May 1993, the FASB issued Statement of Accounting Standards No. 114, 
Accounting by Creditors for Impairment of a Loan ("SFAS 114"). This 
pronouncement must be implemented by the Company in 1995. The statement 
requires that when a borrower is expected to be unable to meet the 
contractual payment terms of the note, the carrying amount of the loan must 
be written down to the present value of the anticipated cash flows for 
principal and interest. Federal banking regulators have indicated that they 
would permit banks to classify as loans those notes for which the 
collateral has not yet actually been foreclosed. The Company has elected to 
report those notes that had been already classified as foreclosed in 
substance with other real estate owned, while reporting new situations that 
arise in 1995 as loans carried at their discounted cash flows or at the 
fair value of their collateral.

Management does not believe that there will be any material adverse impact 
on the financial condition of the Company or on the results of operations 
in the year of implementation.

OREO that has been acquired through foreclosure or deed in lieu was 
$175,000 and $2,524,000 as of December 31, 1994 and 1993, respectively. 
Collateral foreclosed in substance was $681,000 and $955,000 as of December 
31, 1994 and 1993, respectively.

Reclassifications

Certain amounts in the 1993 and 1992 financial statements have been 
reclassified to be comparable with classifications used in the 1994 
financial statements.

2.     SECURITIES

A summary of debt securities at December 31, 1994 and 1993 is as follows:
<TABLE>
<CAPTION>
(in thousands)                                                 Gross              Gross             
Estimated
                                          Amortized          Unrealized        Unrealized              Fair
                                              Cost             Gains              Losses               
Value
<S>                                       <C>                <C>               <C>                 <C>
1994:
Held-to-maturity:
U.S. Treasury
 obligations                              $ 195,354          $     69          $ (12,189)          $ 
183,234
U.S. agency
 obligations                                 14,654                --               (999)             
13,655
State and
municipal
securities                                   89,512             9,727             (1,477)             
97,762
                                            299,520             9,796            (14,665)            
294,651
Available-for-sale:
U.S. Treasury
 obligations                                 48,812                12               (685)             
48,139
U.S. agency
 obligations                                 41,024                --             (1,724)             
39,300
                                             89,836                12             (2,409)             
87,439
                                          $ 389,356          $  9,808          $ (17,074)          $ 
382,090

1993:
Held-to-maturity:
U.S. Treasury
 obligations                              $ 106,491          $  2,594          $    (512)          $ 
108,573
U.S. agency
 obligations                                  9,786                --                (11)              
9,775
State and
 municipal
 securities                                  78,197            18,644                 --              
96,841
                                            194,474            21,238               (523)            
215,189
Available-for-sale:
U.S. Treasury
 obligations                                181,865             1,182                (17)            
183,030
U.S. agency
 obligations                                  6,015                --                 (1)              
6,014
                                            187,880             1,182                (18)            
189,044
                                          $ 382,354          $ 22,420          $    (541)          $ 
404,233
</TABLE>

During 1994, the Company transferred one of its U.S. agency securities from 
its liquidity portfolio to its earnings portfolio. This entailed a change 
in classification from "available-for-sale" to "held-to-maturity." The 
security, purchased in 1993, was callable on the first anniversary of its 
issuance. The terms of the security provided that if it was not called, the 
interest rate on the security would increase, or "step up." At the time of 
purchase, interest rates were such that Management expected that it would 
be called. When interest rates increased during 1994, it became more 
expensive for the issuer to refinance the debt at current interest rates 
and the security was not called. With circumstances changed, Management 
decided to transfer the security to the earnings portfolio and has 
classified it as held-to-maturity. The note was transferred at its fair 
value of $4,802,000. The unrealized loss on the security at the time of 
transfer was $109,000 and this amount remained in the special component of 
equity for unrealized gains and losses on securities available-for-sale to 
be amortized over the remaining term of the security.

The amortized cost and estimated fair value of debt securities at December 
31, 1994 and 1993, by contractual maturity, are shown in the next table. 
Expected maturities will differ from contractual maturities because issuers 
may have the right to call or prepay obligations with or without call or 
prepayment penalties.
<TABLE>
<CAPTION>
(in thousands)                         Held-to-     Available-
                                       Maturity     for-Sale        Total
<S>                                    <C>          <C>          <C>
1994:
Amortized cost:
In one year or less                    $  17,220    $  33,992    $  51,212
After one year
 through five years                      225,648       55,844      281,492
After five years
 through ten years                        35,798           --       35,798
After ten years                           20,854           --       20,854
                                       $ 299,520    $  89,836    $ 389,356
Estimated market value:
In one year or less                    $  17,694    $  33,816    $  51,510
After one year
 through five years                      214,105       53,623      267,728
After five years
 through ten years                        43,063           --       43,063
After ten years                           19,789           --       19,789
                                       $ 294,651    $  87,439    $ 382,090
1993:
Amortized cost:
In one year or less                    $   4,504    $ 144,965    $ 149,469
After one year
 through five years                      137,139       41,886      179,025
After five years
 through ten years                        36,463        1,029       37,492
After ten years                           16,368           --       16,368
                                       $ 194,474    $ 187,880    $ 382,354
Estimated market value:
In one year or less                    $   4,694    $ 145,650    $ 150,344
After one year
 through five years                      141,799       42,364      184,163
After five years
 through ten years                        48,229        1,030       49,259
After ten years                           20,467           --       20,467
                                       $ 215,189    $ 189,044    $ 404,233
</TABLE>

The proceeds received from sales or calls of debt securities and the gross 
gains and losses that were recognized for the years ended December 31, 1994 
and 1993 are shown in the next table. Because the identification of the 
securities as held-to-maturity or available-for-sale under the provisions 
of SFAS 115 did not take place until December 31, 1993, it is not possible 
to distinguish to which portfolio the proceeds, gains, and losses from 
sales or calls that occurred during the year of 1993 relate. Consequently, 
the amounts for 1993 relate to the whole portfolio. Similarly, in the 
Consolidated Statements of Cash Flow, the proceeds from sales, maturities, 
and calls, and the purchases of securities, are reported only for the whole 
securities portfolio.


(in thousands)
                                         Gross      Gross
                               Proceeds  Gains     Losses
1994:
Held-to-maturity:
  Calls                      $   3,295     --         --
Available-for-sale:
  Sales                      $ 138,799   $  5    $ 1,196

1993 Total portfolio:
Sales                        $   9,975   $  1    $    48
Calls                        $   8,283   $ --    $    --


Securities with a book value of approximately $161,050,000 at December 31, 
1994 and $140,010,000 at December 31, 1993 were pledged to secure public 
funds, trust deposits and other borrowings as required or permitted by law.

3.     LOANS

The loan portfolio consists of the following:

(in thousands)                                      December 31
                                               1994       1993
Real estate loans:
 Residential                              $  108,923 $   54,395
 Non-residential                             145,928    123,534
 Construction                                 26,695     41,030
Commercial, industrial,
 and agricultural                            148,396    168,227
Home equity line                              32,573     36,219
Consumer                                      27,319     27,331
Municipal tax-exempt obligations               7,831     11,888
Other                                          1,766      1,606
                                          $  499,431 $  464,230

The amounts above are shown net of deferred loan origination, commitment, 
and extension fees of $2,038,000 for 1994 and of $1,301,000 for 1993.

The Company has made tax refund anticipation loans during the last three 
years. Taxpayers desiring to receive their income tax refunds early borrow 
from the Company and the Internal Revenue Service later sends the refund to 
the Company. The funds advanced are generally paid within several weeks. 
Therefore, the costs to process the loans are greater in comparison to the 
cost of funds than they are for other types of loans. Consequently, the 
Company has a set fee for this service which does not vary by the amount of 
funds advanced or the length of time that the loan is outstanding. 
Nonetheless, the fees are reported in the statements of income as interest 
income, and totaled $4,791,000 for 1994, $1,048,000 for 1993, and $473,000 
for 1992. The loans are all made during the tax filing season of January 
through April of each year. Any loans for which repayment has not been 
received by June 30 are charged-off. Consequently, there were no refund 
anticipation loans included in the above table of outstanding loans at 
December 31, 1994 or 1993.

4.     ALLOWANCE FOR LOAN LOSSES

The following summarizes the changes in the allowance for loan losses:


(in thousands)                            Year ended December 31
                                        1994       1993      1992
Balance, beginning                  $  10,067     9,353     7,611
Tax refund anticipation loans:
 Provision for losses                   2,890       118       300
 Recoveries on
  loans previously charged-off            672        62        77
 Loans charged-off                     (3,030)     (650)     (404)
All other loans:
 Provision for losses                   3,367     6,032     4,350
 Recoveries on loans 
  previously charged-off                  458       370       212
 Loans charged-off                     (1,513)   (5,218)   (2,793)
Balance, end  of year               $  12,911    10,067     9,353


The ratio of losses to total loans made from the tax refund anticipation 
loans are higher than arise from other loans. For these loans, the 
provision for loan loss, the loans charged-off, and the loans recovered, 
are reported separately from the corresponding amounts for all other loans.

5.     CASH AND DUE FROM BANKS

Included within cash and due from banks are the reserves that all 
depository institutions are required by law to maintain on transaction 
deposits. The average cash reserve balances required by the Federal Reserve 
Bank to be maintained by the Bank were approximately $18.5 million in 1994 
and $16.4 million in 1993.

6.     PREMISES AND EQUIPMENT

Premises and equipment consist of the following: 


(in thousands)                        December 31
                                   1994        1993
Land                          $    1,282  $    1,282
Buildings and  improvements        4,294       4,331
Leasehold  improvements            5,369       4,383
Furniture and  equipment          11,167      10,004
  Total cost                      22,112      20,000
Accumulated depreciation
  and amortization               (14,721)    (13,343)
Net book value                $    7,391  $    6,657


Depreciation and amortization on fixed assets included in other operating 
expenses totaled $1,614,000 in 1994, $1,143,000 in 1993, and $989,000 in 
1992.

7.     INCOME TAXES

The provisions (benefits) for income taxes related to operations, the tax 
benefit related to stock options that is credited directly to shareholders' 
equity, and the tax effect of the accounting changes described in Notes 1, 
2, and 14 are as follows:

                                         Year ended December 31
(in thousands)                          1994      1993      1992
Federal:
 Current                            $  3,962   $ 2,547   $ 3,730
 Deferred                             (1,312)       46      (694)
                                       2,650     2,593     3,036
State:
 Current                               2,280     1,684     1,957
 Deferred                               (412)      100       (81)
                                       1,868     1,784     1,876
Total tax provision                 $  4,518   $ 4,377   $ 4,912
Reduction in taxes payable
 associated with exercises
 of stock options                   $   (326)  $   (82)  $   (58)
Tax associated with
 changes in accounting
 principles                               --   $  (620)  $   602
Tax effect of unrealized gain
 or loss on securities
 available-for-sale                 $  1,064   $  (481)  $    --


The current provision for income taxes includes credits of $495,000, 
$19,000, and $167,000, related to net securities losses for 1994, 1993, and 
1992, respectively.

Although not affecting the total provision, actual income tax payments may 
differ from the amounts shown as current as a result of the final 
determination as to the timing of certain deductions and credits.

The total tax provision differs from the Federal statutory rate of 34 
percent for the reasons shown in the following table: 


(in thousands)                                 Year ended December 31
                                         1994          1993         1992
Tax provision at Federal
  statutory rate                      $   5,939     $   5,674   $   6,045
Interest on securities exempt
  from Federal taxation                  (2,507)       (2,422)     (2,195)
State income taxes, net of
  Federal income tax benefit              1,233         1,112       1,141
ESOP dividends deductible as
  an expense for tax purposes              (148)         (140)       (113)
Other, net                                    1           153          34
Actual tax provision                  $   4,518     $   4,377   $   4,912


Because certain items of income and expense are not recognized in the same 
year in the financial statements of the Company as in its Federal and 
California tax returns, deferred assets and liabilities are created. As of 
December 31, 1994 and 1993, included within other assets on the balance 
sheet are net deferred tax assets of $8,066,000 and $4,797,000, 
respectively. The net deferred tax assets as of December 31, 1994 and 1993 
and the tax effect of the principal temporary differences for the year 
ending that date are as follows:


                                              Tax                  Tax
  (in thousands)              Components    Effect    Components  Effect
                                 1994        1994        1993      1993
  Deferred tax assets:
    Allowance for
     loan loss               $     5,366   $ 1,375   $    3,991  $   126
    State taxes                      767       114          653        5
    Loan fees                      1,022       403          619      117
    Depreciation                     691       386          305     (115)
    Post retirement
     benefits                        501       (84)         585        1
    Other real
     estate owned                     --      (143)         143      (49)
    Unrealized loss
     on securities                 1,064        --           --       --
    Other                             70        52           18       15
                                   9,481     2,103        6,314      100
    Valuation
     allowance                        --        --           --       --
    Total deferred
     tax assets                    9,481     2,103        6,314      100
  Deferred tax liabilities:
    Unrealized gain
     on securities                    --        --          481       --
    Loan costs                       400        88          312       33
    Accretion on
     securities                      563       140          423      267
    Federal effect
     of state asset                  452       152          300      (52)
    Other                             --        (1)           1       (2)
    Total deferred
     tax liabilities               1,415       379        1,517      246
  Net deferred
    tax asset                $     8,066   $ 1,724   $    4,797  $  (146)


Management believes a valuation allowance is not needed to reduce any 
deferred tax asset because there is no material amount that will not be 
realized through sufficient taxable income within the carryback periods or 
within one year from the taxable income generated by operations.

The principal timing differences with their tax effects for the year ended 
December 31, 1992 were as follows:


(in thousands)                              1992
Accrual and cash basis income            $  244
Lower provision for loan losses
 for tax return                            (756)
Use of accelerated depreciation             (71)
Valuation adjustments to OREO
 not deductible for tax until sale
 of property                               (192)
                                         $ (775)


8.     SHAREHOLDERS' EQUITY

The Company currently has three stock option plans. These plans offer key 
employees and directors an opportunity to purchase shares of the Company's 
common stock. The first is the Directors Stock Option Plan, established in 
1986 for directors of the Company. Only non-qualified options may be 
granted under this plan. The second is the Restricted Stock Option Plan for 
employees established in January, 1992. Either incentive or non-qualified 
options may be granted under this plan. Stock acquired by the exercise of 
options granted under this plan may not be sold for five years after the 
date of the grant or two years after the date options are exercised, 
whichever is later. The third plan is the Stock Option Plan for employees 
established in 1983. All options approved under this plan have been granted 
and the plan is active now only for the exercise of options held by 
employees. 

All options outstanding were granted with an option price set at 100% of 
the market value of the Company's common stock on the date of the grant. 
The grants for most of the options specify that they are exercisable in 
cumulative 20% annual installments and will expire 5 years from the date of 
grant. The Board has granted some options which are exercisable in 
cumulative 10% annual installments and expire 10 years from the date of 
grant.

The following information is presented concerning the stock option plans as 
of December 31, 1994, 1993, and 1992 (adjusted for stock splits and stock 
dividends):

                                                              Per Share
                                       Options                PriceRanges
1994
Granted                                 56,468            $21.00 to $28.50
Exercised                               99,893            $21.75 to $28.50
Cancelled and expired                   44,730            $7.33 to $ 25.63
Outstanding
 at end of year                        452,843            $13.81 to $28.50
Range of
 expiration dates                 5/01/95 to 5/01/2002
Exercisable
 at end of year                        239,118            $13.81 to $28.50
Shares available
 for future grant                      214,002

1993
Granted                                162,602            $19.00 to $21.50
Exercised                               50,874            $13.81 to $19.44
Cancelled and expired                    6,539            $15.24 to $19.95
Outstanding
 at end of year                        540,998            $13.81 to $21.06
Exercisable
 at end of year                        268,689            $13.81 to $21.06

1992
Granted                                215,859            $13.81 to $17.14
Exercised                               33,684            $9.26 to $17.14
Cancelled and expired                   22,734            $9.26 to $21.98
Outstanding
 at end of year                        435,809            $14.29 to $21.06
Exercisable
 at end of year                        217,468            $14.29 to $21.06


The option plans permit employees and directors  to pay the exercise price 
of options they are exercising with shares of stock they already own. The 
owned shares are surrendered to the Company at current market value. Shares 
with a current market value of $1,029,000, $184,000, and $229,000 were 
surrendered in the years ended December 31, 1994, 1993, and 1992, 
respectively.

In October 1993, the Company offered to purchase about 4.8% of the then 
outstanding shares of common stock from its shareholders. Provision was 
made in the offer to purchase additional tendered shares at the Company's 
option. At the close of the offer on November 15, about 3.0% of the 
outstanding shares were purchased by the Company. The purchase of $3.3 
million was financed from operating funds paid by the Bank to the Company 
as a dividend. The weighted average shares outstanding for the computation 
of 1993 earnings per share reflects the reduction in shares from this 
purchase.

In March 1990, the Company's Employee Stock Ownership Plan ("ESOP") 
purchased 289,406 shares (adjusted for stock dividends) from the Company. 
The purchase of the shares by the ESOP was financed partially by a loan 
from another commercial bank. This loan was guaranteed by the Company. 
Generally accepted accounting principles require that the outstanding 
amount of such a loan be shown on the Company's balance sheet both among 
liabilities and as an offset to shareholders' equity. Interest and 
principal payments were made by the ESOP from dividends received on Company 
stock held for employees and from funds received from the Company as part 
of its regular contribution to employee retirement plans. The balance of 
the note at December 31, 1992 was $1,400,000. The remaining balance of the 
note was paid in January 1993, and this transaction is reported in the 
Statement of Changes in Shareholders' Equity for the year ended December 
31, 1993.

9.     SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FEDERAL FUNDS
       PURCHASED
The Company sells certain of its securities under agreements to repurchase 
at a later date at a set price. The following information is presented 
concerning these transactions:

(dollars in  thousands)             Year ended December 31
                                    1994      1993     1992
Weighted average interest
  rate at year-end                  4.57 %    2.68 %   2.97 %
Weighted average interest
  rate for the year                 3.26 %    2.90 %   3.53 %
Average outstanding
  for the year                   $ 9,355   $12,220  $10,722
Maximum outstanding at any
  month-end during the year      $12,525   $16,274  $20,910
Amount outstanding at
  end of year                    $ 3,461   $ 7,641  $11,261

The Bank purchased Federal funds from correspondent banks as detailed 
below:


(dollars in  thousands)             Year ended December 31
                                   1994      1993      1992
Weighted average interest
  rate at year-end                  5.75 %    2.91 %    3.04 %
Weighted average interest
  rate for the year                 4.01 %    2.93 %    3.50 %
Average outstanding
  for the year                  $ 14,277  $ 12,732  $ 19,407
Maximum outstanding at any
  month-end during the year     $ 21,206  $ 27,151  $ 34,475
Amount outstanding at
  end of year                   $  6,026  $ 12,514  $ 14,722


10.     OTHER BORROWINGS

Included in other borrowings are Treasury Tax and Loan demand notes issued 
to the U.S. Treasury and miscellaneous other borrowings including the 
senior debt on other real estate owned as explained in Note 1. There was no 
such senior debt at December 31, 1994, and at December 31, 1993, it totaled 
$172,000. During the course of 1993 and 1994, the Company borrowed funds 
for liquidity purposes from the discount window at the Federal Reserve 
Bank, but there were no such borrowings at December 31 of either year. 

11.     OTHER OPERATING INCOME AND EXPENSE

Of the amounts included in other service charges, commissions, and fees, 
the largest items are fees earned from the processing of credit card drafts 
for merchant customers of the Company, gains from loan sales, and escrow 
fees. The gains on loan sales arise primarily from the recognition of 
origination fees that have not been amortized by the time of sale. Of the 
amounts included in other operating expense, the largest items are FDIC 
deposit insurance premiums, credit card clearing fees, and consultant 
expense. Consultants include the Company's independent accountants, 
attorneys, and other management consultants used for special projects. The 
amounts for these income and expense categories included in the statements 
of income are as follows:


(in thousands)                       Year ended December 31
                                    1994      1993      1992
Income items:
 Draft processing                $ 2,011   $ 2,104   $ 2,078
 Gains on loan sales                 126       548       623
 Escrow fees                         331       311       339
Expense items:
 FDIC assessments                $ 1,982   $ 1,891   $ 1,885
 Credit card clearing fees         1,575     1,757     1,694
 Consultant expense                  702       730       590


12.     EMPLOYEE BENEFIT PLANS

The Company has two defined-contribution profit sharing plans. The first is 
the Incentive and Investment and Salary Savings Plan. This plan has two 
components. The first is authorized under Section 401(k) of the Internal 
Revenue Code. An employee may defer up to 10% of pre-tax salary in the plan 
up to a maximum dollar amount set each year by the Internal Revenue 
Service. Effective January 1, 1994, the Company matches 100% of the first 
3% of the employee's deferral and 50% of the next 3%, but not more than 
41/2% of the employee's total compensation. Through 1993, the Company had 
matched 50% of the employee's deferral up to 6% of the employee's 
compensation. This led to a maximum match of 3%. In 1994, 1993, and 1992 
the employer's matching contributions were $554,000, $287,000, and 
$277,000, respectively.

The other component, the Incentive and Investment Plan, was established in 
1966, and provides for contributions computed by a formula of approximately 
10% of pre-tax profits prior to employer contribution, reduced by the 
matching contributions paid to the Salary Savings component of the Plan and 
the contributions made to the ESOP. In 1992 the Company directed $631,000 
of the total 1992 profit sharing contribution to the Incentive and 
Investment Plan. In 1993, as mentioned in Note 8, the Company contributed 
an extra amount  to the ESOP for the purpose of paying off the loan it 
incurred for the purchase of stock. Consequently, no contribution was made 
to the Incentive and Investment portion of the plan. In 1994, all profit-
sharing contributions in excess of the 401(k) employer match were directed 
to the Incentive and Investment Plan.

The second plan is the ESOP, which was initiated in January 1985. As of 
December 31, 1994, the ESOP held 552,872 shares at an average cost of 
$13.63 per share. 

In 1993 and 1992, the Company made contributions to the ESOP of $1,404,000 
and $942,000, respectively. In 1992, $467,000 of the annual contribution 
was used for regularly scheduled payments of principal, and $142,000 was 
used for payments of interest. In addition, $333,000 in dividends received 
from the Company were used for principal payments and $400,000 in cash held 
from prior year contributions was used for an extra principal payment. The 
total principal reduction in 1992 was $1,200,000. In 1993, $1,400,000 of 
the contribution was used to pay off the remaining balance of the note and 
$4,000 was used for the payment of interest.

Total contributions to the profit sharing plans were $1,884,000 in 1994, 
$1,691,000 in 1993, and $1,850,000 in 1992.

13.     DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
Statement of Financial Accounting Standards No. 107, Disclosures about Fair 
Value of Financial Instruments ("SFAS 107") requires companies with $150 
million or more in total assets to provide certain disclosures about most 
financial instruments. For the types of financial instruments covered by 
the statement, whether or not recognized in the balance sheet, the Company 
is required to disclose the fair value of financial instruments for which 
it is practicable to estimate that value and the methods and significant 
assumptions used to estimate those fair values. This must be done 
irrespective of whether or not the instruments are recognized on the 
balance sheets of the Company. In the case of financial instruments for 
which it is not practicable to estimate the fair value, the Company is 
required to disclose information pertinent to estimating the fair value 
such as interest rates and maturity, and also state the reasons why it is 
not practicable to estimate fair value.

In the statement, the FASB states that the "[f]air values of financial 
instruments depict the market's assessment of the present value of net 
future cash flows directly or indirectly embodied in them, discounted to 
reflect both current interest rates and the market's assessment of the risk 
that the cash flows will not occur." The information about fair value is 
said to better enable "investors, creditors, and other users to assess the 
consequences of an entity's investment and financing strategies, that is, 
to assess its performance."

Nonetheless, there are several factors which users of these financial 
statements should keep in mind regarding the fair values disclosed in this 
note. First, the statement acknowledges that there are uncertainties 
inherent in the process of estimating the fair value of financial 
instruments. Secondly, the statement covers only financial instruments, not 
other assets like premises, the fair value of which might differ 
signficantly from the amounts at which they are carried in an entity's 
financial statements. Thirdly, the Company must exclude from its estimate 
of the fair value of deposit liabilities any consideration of its on-going 
customer relationships which provide stable sources of investable funds. 
Lastly, the statement does not address means of evaluating an entity's 
performance in areas other than the management of financial instruments, 
for example the ability to generate noninterest income and the control of 
noninterest expense. For these reasons, users are advised not to regard the 
disclosure of the fair market value of financial instruments as in any way 
equivalent to a valuation of the Company as a whole.

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

Cash

The face value of cash is its fair value. 

Securities and bankers' acceptances

For securities and bankers' acceptances, fair value equals quoted market 
price, if available. If a quoted market price is not available, fair value 
is estimated using quoted market prices for similar securities. Because of 
the implementation of SFAS 115 at December 31, 1993 as explained in Note 1, 
a portion of the portfolio is carried at fair value.

Loans

The fair value of loans is estimated by discounting the future contractual 
cash flows using the current rates at which similar loans would be made to 
borrowers with similar credit ratings and for the same remaining 
maturities. These contractual cash flows are adjusted to reflect estimates 
of uncollectible amounts.

Deposit liabilities

The fair value of demand deposits, money market accounts, and savings 
accounts is the amount payable on demand as of December 31 of each year. 
The fair value of fixed-maturity certificates of deposit is estimated using 
the rates currently offered for deposits of similar remaining maturities.

Repurchase agreements, Federal funds purchased, and other borrowings

For these short-term instruments, the carrying amount is a reasonable 
estimate of their fair value.

Commitments to extend credit, standby letters of credit, and financial 
guarantees written

The fair value of guarantees and letters of credit is based on fees 
currently charged for similar agreements. The Company seldom charges fees 
for loan commitments. Since no fees are being collected, the use of the 
commitment is at the option of the potential borrower, and the commitments 
are being written at rates comparable to current market rates, the Company 
does not believe that these commitments have a fair value within the 
context of SFAS 107.

The Company has no financial instruments covered by the statement for which 
it is not practicable to estimate a fair value.

The carrying amount and estimated fair values of the Company's financial 
instruments as of December 31, 1994 and 1993 are as follows:


     (in thousands)                                  Carrying     Fair
                                                     Amount       Value
As of December 31, 1994:
  Financial assets:
    Cash                                       $   69,630   $   69,630
    Federal funds sold                             15,000       15,000
    Securities available-for-sale                  87,439       87,439
    Securities held-to-maturity                   299,520      294,651
    Bankers' acceptances                           80,594       80,510
    Loans                                         486,520      483,632
  Financial liabilities:
    Deposits                                      956,717      957,478
    Repurchase agreements,
      Federal funds purchased,
       and other borrowings                        10,487       10,487
  Unrecognized financial instruments:
    Commitments to extend credit                       --           --
    Standby letters of credit                          --          166

As of December 31, 1993:
  Financial assets:
    Cash                                       $   50,946   $   50,946
    Securities available-for-sale                 189,044      189,044
    Securities held-to-maturity                   194,474      215,189
    Bankers' acceptances                           63,614       63,614
    Loans                                         454,163      456,677
  Financial liabilities:
    Deposits                                      866,253      870,346
    Repurchase agreements,
      Federal funds purchased,
        and other borrowings                       21,327       21,327
  Unrecognized financial instruments:
    Commitments to extend credit                       --           --
    Standby letters of credit                          --          134


14.     OTHER POSTRETIREMENT BENEFITS

As explained in Note 1, the Company adopted SFAS 106 effective as of the 
beginning of 1992. The statement requires the Company to recognize the net 
present value of the estimated future cost of providing health insurance 
benefits to retirees as those benefits are earned rather than when paid. To 
provide for these benefits, the Company established the Retiree Health Plan 
on December 29, 1992.

Under the provisions of the Retiree Health Plan, all eligible retirees may 
purchase health insurance coverage through the Company. The cost of this 
coverage is that amount which the Company pays under the basic coverage 
plan provided for current employees. Based on a formula involving date of 
retirement, age at retirement, and years of service prior to retirement, 
the Plan provides that the Company will contribute a portion of the cost 
for the retiree, varying from 60% to 100% at the time the employee retires, 
with the stipulation that the cost of the portion paid by the Company shall 
not increase by more than 5% per year. 

As of the effective date of adoption, January 1, 1992, the Company's 
accumulated postretirement benefit obligation ("APBO") totaled $1,735,000. 
This obligation is the actuarial net present value of the obligation for 
fully eligible plan participants' expected postretirement benefits plus the 
portion of the expected postretirement benefit obligation for other active 
plan participants attributed to service through December 31, 1991. In prior 
years, the Company had recognized $275,000 of this cost. Therefore, the 
APBO recognized effective January 1, 1992 was $1,460,000.

This obligation must be remeasured each year because it changes with each 
of the following factors: 1) the number of employees working for the 
Company; 2) the average age of the employees working for the Company; 3) 
increases in expected health care costs; 4) the amount of earnings 
anticipated on plan assets; and 5) prevailing interest rates. In addition, 
because the obligation is measured on a net present value basis, the 
passage of each year brings the eventual payment of benefits closer, and 
therefore causes the obligation to increase. The following table shows the 
amount of the APBO, the fair value of the plan assets, and the accrued 
postretirement benefit cost as of December 31, 1994 and 1993.


(in thousands)                                           December 31
                                                        1994     1993
Retirees eligible for benefits                          (512)    (686)
Dependents eligible for benefits                        (274)    (313)
Active employees fully eligible                         (368)    (630)
Active employees not fully eligible                   (1,009)  (1,666)
Accumulated postretirement benefit obligation         (2,163)  (3,295)
Fair value of plan assets                              2,162    2,015
Accumulated postretirement
  benefit obligation in excess
  of plan assets                                         (1)   (1,280)
Unrecognized prior service cost                           8        10
Unrecognized net (gain) loss                           (230)    1,047
Accrued postretirement benefit cost                    (223)     (223)


The accrued postretirement benefit cost of $223,000 is included within 
accrued interest payable and other liabilities in the consolidated balance 
sheet for December 31, 1994.

Each year the Company is required to recognize a portion of the change in 
the APBO. This portion is called the net periodic postretirement benefit 
cost (the "NPPBC"). The NPPBC, included with the cost of other benefits in 
the Consolidated Statements of Income is made up of several components as 
shown in the next table.


(in thousands)      Year ended December 31
                       1994  1993  1992
Service cost          $ 252 $ 165 $ 142
Interest cost           231   185   156
Return on assets       (149) (127)   --
Amortization cost        56    --    --
Net cost              $ 390 $ 223 $ 298


The first component is service cost, which is the net present value of the 
portion of the expected postretirement benefit obligation for active plan 
participants attributed to service for that year. The second is interest 
cost, which is the increase in the accumulated postretirement benefit 
obligation that results from the passage of another year. That is, because 
the benefit obligation for each employee is one more year closer to being 
paid, the net present value increases. The third component, return on 
assets, is the income earned on any investments that have been set aside to 
fund the benefits. This return is an offset to the other components.

The fourth component, amortization cost, arises because significant 
estimates and assumptions about interest rates, trends in health care 
costs, employee turnover, and earnings on assets are used in measuring the 
APBO each year. Actual experience may differ from the estimates and 
assumptions may change, both of which cause increases or decreases in the 
APBO or the value of plan assets. For example, in measuring the APBO at 
December 31, 1992, and determining the NPPBC for 1993, a discount rate of 
8.9% was used in determining the net present value and a rate of 7.0% was 
assumed to be the long-term rate of return on plan assets. In measuring the 
APBO at December 31, 1993 and determining the NPPBC for 1994, the discount 
rate was lowered to 7.12% because of the continuing decline in interest 
rates during 1993. This reduction in discount rate caused the APBO to 
increase by $750,000. 

Rather than the whole amount of such a loss being recognized in the year it 
arises, the statement provides for gains or losses arising from these 
changes in experience and/or assumptions to be recognized through 
amortization over the average remaining service lives of the employees. 
Amortization over time is used because many of these changes may partially 
or fully reversed in subsequent years. Amortization of this loss began in 
1994 as a component of the Company's NPPBC. However, because of increasing 
interest rates in 1994, a discount rate of 8.73% is used to measure the 
APBO at December 31, 1994 and the NPPBC for 1995. With the partial 
amortization in 1994, this higher discount rate has virtually eliminated 
the remaining unrecognized experience/assumptions loss, and there will be 
no amortization component included in the NPPBC of $213,000 for 1995.

At the time of implementing the statement, the Company fully recognized the 
net present value of the benefits earned by employees for prior service. 
Had the Company not recognized this amount, a portion of it would be 
included in the NPPBC as a fifth component.

Among the significant estimates or assumptions used in determining the APBO 
are the rate of earnings on assets which will be available to offset the 
other components and the annual increase in medical insurance premiums. 
While the discount rate used in the present value computation of the APBO 
has fluctuated with market rates, the Company has continued to use 7.0% as 
its estimate of the long-term rate of return on plan assets. As noted 
above, the Retiree Health Plan provides for the Company's contribution for 
insurance premiums to be limited to an annual increase of 5%. Should 
insurance premiums increase at a higher rate, the retirees will need to 
contribute a larger portion of the total premium cost. Therefore, 5% has 
been set as the assumed cost trend rate for health care. 

Under the provisions of SFAS 106, employers are allowed wide discretion as 
to whether and how they set aside funds to meet the obligation they are 
recognizing. Under the provisions of the current Internal Revenue Code, 
only a portion of this funding may be deducted by the employer. The funded 
status of the plan is shown in the previous table as the excess of  the 
APBO over plan assets.

On December 29, 1992, the Company established a Voluntary Employees' 
Beneficiary Association ("VEBA") to hold the assets that will be used to 
pay the benefits for participants of the plan other than key executive 
officers. Most of the plan assets have been invested in insurance policies 
on the lives of various employees of the Company.

The current funding policy of the Company is to contribute assets to the 
VEBA sufficient to pay the costs of current medical premiums of retirees 
and the costs of the life insurance premiums. Proceeds from the life 
policies payoffs will fund benefits and premiums in the future.

As of December 31, 1994, because of the reduction in the APBO caused by the 
higher discount rate and changes in other assumptions, the VEBA was 
underfunded by $1,000 compared to an underfunded status of $1,037,000 as of 
December 31, 1993. The APBO related to the key employees of $173,000 is 
totally unfunded.

15.     COMMITMENTS AND CONTINGENCIES

The Company leases several office locations and substantially all of the 
office leases contain multiple five-year renewal options and provisions for 
increased rentals, principally for property taxes and maintenance. As of 
December 31, 1994, the minimum rentals under non-cancelable leases for the 
next five years and thereafter are as follows:


(in thousands)   Year ended            Non-cancelable
                 December 31           lease expense
                 1995                   $  1,844
                 1996                      1,825
                 1997                      1,788
                 1998                      1,773
                 1999                      3,688
                 Thereafter                5,973
                                        $ 16,891


Total net rentals for premises included in other operating expenses are 
$1,801,000 in 1994, $1,552,000 in 1993, and $1,409,000 in 1992.

The Company is currently leasing space from a partnership in which a 
director has an interest. The original terms of the lease were negotiated 
with the assistance of two independent, outside appraisers, and the lease 
was approved by the Board of Directors of the Company. The Company 
exercised its option to renew the lease in 1989. In 1994, the Company 
renogiated the lease to receive other rights such as additional lease 
option periods and a right of first refusal to purchase the building if it 
is offered for sale. The nominal monthly rent increased to obtain these 
benefits, but the actual outlay was reduced in order for the Company to be 
reimbursed for advancing the partnership's share of seismic improvements 
made to the leased property in 1994. The above schedule of lease 
commitments includes the terms of the current agreement. Management 
believes the terms of the revised lease are comparable with terms which 
would be available with unaffiliated third parties and the terms were also 
approved by the Company's Board of Directors.

In the normal course of business to meet the financing needs of its 
customers, the Company is a party to financial instruments with "off-
balance sheet" risk. These financial instruments consist of commitments to 
extend credit and standby letters of credit. 

Commitments to extend credit are agreements to lend to a customer as long 
as there is no violation of any condition established in the contract. The 
Company almost never charges fees in connection with loan commitments. 
Standby letters of credit are conditional commitments issued by the Company 
to guarantee the performance of a customer to a third party. The Company 
charges a fee for these letters of credit.

The Company does not enter into any interest rate swaps or caps, or forward 
or futures contracts.

The standby letters of credit involve, to varying degrees, exposure to 
credit risk in excess of the amounts recognized in the statement of 
financial position. This risk arises from the possibility of the failure of 
another party to perform according to the terms of a contract that would 
cause a draw on a standby letter of credit. To minimize the first risk, the 
Company uses the same credit policies in making commitments and conditional 
obligations as it does for on-balance sheet instruments. The decision as to 
whether collateral should be required is based on the circumstances of each 
specific commitment or conditional obligation. 

Changes in market rates of interest for those few commitments and 
undisbursed loans which have fixed rates of interest represent a possible 
cause of loss by the contractual requirement to lend money at a rate that 
is no longer as great as the market rate at the time the loan is funded. To 
minimize this risk, if rates are quoted in a commitment, they are generally 
stated in relation to the Company's base lending rate which varies with 
prevailing market interest rates. Fixed-rate loan commitments are not 
usually made for more than 3 months.

The maximum exposure to credit risk is represented by the contractual 
notional amount of those instruments. As of December 31, 1994 and 1993, the 
contractual notional amount of these instruments are as follows:


(in thousands)                            December 31
                                      1994            1993
Standby letters of credit        $   9,093       $  10,447
Loan commitments                    25,941          13,237
Undisbursed loans                   13,795          10,850
Unused consumer credit lines        45,866          34,242
Unused credit lines                 69,384          82,069
                                 $ 164,079       $ 150,845


Since many of the commitments are expected to expire without being drawn 
upon, the amounts above do not necessarily represent future cash 
requirements.

The Company has concentrated its lending activity almost exclusively with 
customers within Santa Barbara County. The business customers are in widely 
diversified industries, and there is a large consumer component to the 
portfolio. The largest concentration of loans is to real estate developers, 
but the nature of the properties is quite varied: 1-4 family residential, 
multi-family residential, and commercial buildings of various kinds. 
Continued increases in interest rates may cause delay in the sale or lease 
of some of these properties, and the Company has considered this in 
evaluating the adequacy of the allowance for loan loss.

The Company has a trust department that has fiduciary responsibility for 
the assets that it holds on behalf of its trust customers. These assets are 
not owned by the Company and accordingly are not reflected in the 
accompanying consolidated balance sheets.

The Company is involved in various litigation of a routine nature which is 
being handled and defended in the ordinary course of the Company's 
business. In the opinion of management, the resolution of this litigation 
will not have a material impact on the Company's financial position.

16.     SANTA BARBARA BANCORP

Santa Barbara Bancorp is the parent company and sole owner of the Bank. 
However, there are legal limitations on the amount of dividends which may 
be paid by the Bank to the Company. At December 31, 1994, the Bank could 
have declared dividends of approximately $26.1 million to the Company. 
Federal law also restricts the Bank from extending credit to the Company by 
making any such extensions of credit subject to strict collateral 
requirements. The condensed financial statements of the parent company only 
are presented on this and the following page.


<TABLE>
                                     SANTA BARBARA BANCORP
                                     (Parent Company Only)

Balance Sheets
(in thousands)
<CAPTION>
                                                                             December 31
                                                                        1994            1993
<S>                                                                  <C>             <C>
Cash                                                                 $    204        $    298
Investment in and advances to subsidiaries                             94,726          86,549
Notes receivable                                                           55              56
Other assets                                                                1              --
    Total assets                                                     $ 94,986        $ 86,903

Dividends payable                                                    $  1,025        $    912
Other liabilities                                                           1              --
  Total liabilities                                                     1,026             912
Common stock                                                            5,126           5,065
Surplus                                                                39,683          38,557
Unrealized gain (loss) on securities available-for-sale                (1,496)            683
Retained earnings                                                      50,647          41,686
  Total shareholders' equity                                           93,960          85,991
    Total liabilities and shareholders' equity                       $ 94,986        $ 86,903
</TABLE>
<PAGE>


                                     SANTA BARBARA BANCORP
                                     (Parent Company Only)
Income Statements
 (in thousands)
                                             Year ended December 31
                                        1994         1993         1992
Equity in earnings of subsidiaries:
  Undistributed                    $   10,356   $    7,102   $    8,609
  Dividends                             2,500        5,780        3,025
Interest income                             7            7            7
Miscellaneous expenses                   (153)        (215)        (128)
Income tax benefit                        241          256          187
  Net income                       $   12,951   $   12,930   $   11,700

<TABLE>
                                     SANTA BARBARA BANCORP
                                     (Parent Company Only)
Statements of Cash Flows
 (in thousands)
<CAPTION>
                                                                          Year ended December 31
                                                                      1994         1993          1992
<S>                                                               <C>         <C>          <C>
Increase (decrease) in cash and cash equivalents:
Cash flows from operating activities:
  Interest received                                               $       7   $        8   $        7
  Cash paid to suppliers and others                                    (153)        (215)        (128)
  Income tax benefit                                                    241          256          187
    Net cash provided by operating activities                            95           49           66

Cash flows from investing activities:
  Net decrease in loans made to customers                                 1            3            6
  Purchase of OREO from Bank                                             --           --         (400)
  Proceeds from sale of OREO                                             --          400           --
  Distributed earnings of subsidiaries                                2,500        5,780        3,025
    Net cash provided by investing activities                         2,501        6,183        2,631

Cash flows from financing activities:
  Proceeds from issuance of common stock                              1,187          728          180
  Payments to retire common stock                                        --       (3,274)        (182)
  Dividends paid                                                     (3,877)      (3,538)      (2,756)
    Net cash used in financing activities                            (2,690)      (6,084)      (2,758)

Net increase (decrease) in cash and cash equivalents                    (94)         148          (61)
Cash and cash equivalents at beginning of period                        298          150          211
Cash and cash equivalents at end of period                        $     204   $      298   $      150

Reconciliation of net income to net cash
  provided by operating activities:
Net income                                                        $  12,951   $   12,930   $   11,700
Adjustments to reconcile net income to net cash
    provided by operating activities:
  Earnings from subsidiaries                                        (12,856)     (12,882)     (11,634)
  Accretion of discount related to notes receivable                      (1)          --           --
  Decrease in interest receivable                                         1            1           --
Net cash provided by operating activities                         $      95   $       49   $       66
</TABLE>
<PAGE>

<TABLE>
Selected Annual and Quarterly                                               Santa Barbara Bancorp
Financial Data (unaudited)                                                       and Subsidiaries
 (amounts in thousands except
      per share amounts)
<CAPTION>
                                                     Increase
                                          1994      (Decrease)    1993           1992          1991          
1990
<S>                                    <C>            <C>        <C>            <C>           <C>           
<C>
RESULTS OF OPERATIONS:
  Interest income                      $   74,900     $ 6,467    $ 68,433       $ 72,916      $ 78,382      
$ 77,808
  Interest expense                         24,967       2,605      22,362         28,777        39,906        
42,098
  Net interest income before
    provision for loan losses              49,933       3,862      46,071         44,139        38,476        
35,710
  Provision for loan losses                 6,257         107       6,150          4,650         3,900         
2,800
  Other operating income                   13,084      (1,018)     14,102         13,062        12,953        
12,460
  Non-interest expense:
    Staff expense                          21,149       1,508      19,641         18,521        17,434        
16,790
    Other operating expense                18,142         447      17,695         16,560        15,563        
14,536
  Income before income taxes and
    effect of accounting change            17,469         782      16,687         17,470        14,532        
14,044
  Provision for income taxes                4,518         141       4,377          4,912         3,824         
3,740
  Income before effect of
    accounting change                      12,951         641      12,310         12,558        10,708        
10,304
  Effect of accounting change                  --         620        (620)           858            --            
--
    Net income                         $   12,951     $    21    $ 12,930       $ 11,700      $ 10,708      
$ 10,304

PER SHARE DATA: (1)
  Average shares outstanding                5,097         (92)      5,189          5,182         5,197         
5,187
  Net income                                $2.54       $0.05       $2.49          $2.26         $2.06         
$1.99
  Cash dividends declared                   $0.78       $0.08       $0.70          $0.57         $0.46         
$0.27
FINANCIAL CONDITION:
  Total assets                         $1,067,616     $88,473    $979,143       $961,239      $907,182      
$843,845
  Total deposits                         $956,717     $90,464    $866,253       $849,375      $800,622      
$746,419
  Long-term debt (3)                           --          --          --         $1,400        $2,600        
$3,404
  Net shareholders' equity (2)            $93,960      $7,969     $85,991        $77,145       $67,215       
$58,257
OPERATING AND CAPITAL RATIOS:
  Average total shareholders'
    equity to average total assets           8.86%       0.15%       8.71%          8.06%         7.73%         
7.40%
  Rate of return on average:
    Total assets                             1.27%       0.07%       1.34%          1.26%         1.24%         
1.33%
    Total shareholders' equity (2)          14.33%       1.08%      15.41%         15.58%        16.07%        
17.91%
    Net shareholders' equity (2)            14.33%       1.09%      15.42%         16.01%        16.86%        
18.86%

<FN>
(1)   Adjusted for stock splits and stock dividends
(2)   Total shareholders' equity does not include the reduction to equity for
      the ESOP loan; net shareholders' equity is reduced by the loan amount.
N/M = Not Meaningful
(3) Includes $0, $0, $1,400, $2,600, and $3,400 for 1994, 1993, 1992, 1991, and 1990. respectively,
       for debt owed by the ESOP which was guaranteed by the Company
</TABLE>
<TABLE>
<CAPTION>
                                         1994 Quarters                                 1993 Quarters
                            4th         3rd         2nd       1st          4th       3rd       2nd       
1st
<S>                     <C>         <C>         <C>         <C>          <C>       <C>       <C>       <C> 
Total assets            $1,067,616  $1,042,589  $1,018,751  $1,001,475   $979,143  $959,878  $947,623  
$942,434
Net interest income
  (tax equivalent
  basis 'Note A)           $12,674     $12,528     $12,873     $16,137    $12,674   $12,212   $12,430   
$12,874
Net income                  $3,261      $2,996      $3,177      $3,517     $3,251    $3,219    $3,161    
$3,299
Net income
  per share                  $0.64       $0.59       $0.62       $0.69      $0.63     $0.62     $0.61     
$0.63
Range of stock prices:
  High                      $29.25      $30.00      $27.13      $26.13     $22.50    $22.00    $21.50    
$20.00
  Low                       $24.75      $23.63      $23.88      $21.00     $21.00    $20.00    $19.00    
$18.25
Cash dividends
  declared                   $0.20       $0.20       $0.20       $0.18      $0.18     $0.18     $0.18     
$0.16
</TABLE>
<PAGE>

The members of the Board of Directors extend a cordial invitation to attend 
the Annual Meeting of Shareholders to be held Tuesday, April 25 1995 at 2PM 
at the Lobero Theatre in Santa Barbara.


TO OUR SHAREHOLDERS:

It is our objective to maintain close communications with you.  "Ouarterly 
Shareholder Bulletins", publications summarizing pertinent information 
about the Bank's financial performance, and "The Investors Analysis and 
Report" are mailed to our shareholders.

Those shareholders who have their shares held by a brokerage firm are 
considered "street name" shareholders and are generally not known to us.  
If you are one of these shareholders and would like the Bank to 
communicated with you directly, please send me your name and address.

Stockholders with inquiries about stock ownership, changes of address, 
dividend payments, etc., or securities analysists, portfolio managers and 
representatives of financial institutions seeking financial and operating 
information are also invited to contact me.

Sincerely,


(Handwritten signature)


Clare M. McGivney
Corporate Services Administrator
Santa Barbara Bancorp
1021 Anacapa Street or P.O. Box 1119
Santa Barbara, CA 93102
(805) 564-6302

Concept and Design: H. George Kallusky, SBB&T, Vice President, Public 
Relations Manager; Typography: Karen Young Designs; Lithography: Haagen 
Printing and Offset; Photography: Wm. B. Dewey Photography.  The line 
drawings of flowers used in the report are native to Santa Barbara and 
Ventura Counties.

FRONT COVER: "East Beach," woodblock, 14"x20" by Patti Jacquemain, Mission 
Creek Studios, P.O. Box 23309, Santa Barbara, CA 93121


                                 EXHIBIT 21

                         SUBSIDIARIES OF REGISTRANT


              Santa Barbara Bank & Trust, a California corporation,
            doing business under name of Santa Barbara Bank & Trust

                SBBT Service Corporation, a California corporation,
              doing business under name of SBBT Service Corporation



                                Exhibit 23.1
                     CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation 
of our report dated January 31, 1995, incorporated by reference in this 
Form 10-K. It should be noted that we have not audited any financial 
statements of Santa Barbara Bancorp and Subsidiaries subsequent to December 
31, 1994 or performed any audit procedures subsequent to the date of our 
report. 

                                   (Handwritten signature)

                                   ARTHUR ANDERSEN LLP
Los Angeles, California
January 31, 1995


                               Exhibit 23.2

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation 
of our report dated January 31, 1995, incorporated by reference in this 
Form 10-K, into Santa Barbara Bancorp's previously filed Form S-8 
Registration Statements File Nos. 33-5493, 2-83293 and 33-43560. It should 
be noted that we have not audited any financial statements of Santa Barbara 
Bancorp and Subsidiaries subsequent to December 31, 1994 or performed any 
audit procedures subsequent to the date of our report. 

                                   (Handwritten signature)

                                   ARTHUR ANDERSEN LLP
Los Angeles, California
January 31, 1995



                         Exhibit 27

                Financial Data Schedules
[ARTICLE] 9
[CIK] 0000357264
[NAME] SANTA BARBARA BANCORP
<TABLE>
<S>                             <C>
[PERIOD-TYPE]                   YEAR
[FISCAL-YEAR-END]                          DEC-31-1994
[PERIOD-END]                               DEC-31-1994
[CASH]                                            69,630
[INT-BEARING-DEPOSITS]                                 0
[FED-FUNDS-SOLD]                                  15,000
[TRADING-ASSETS]                                       0
[INVESTMENTS-HELD-FOR-SALE]                       87,439
[INVESTMENTS-CARRYING]                           299,520
[INVESTMENTS-MARKET]                                   0
[LOANS]                                          499,431
[ALLOWANCE]                                       12,911
[TOTAL-ASSETS]                                 1,067,616
[DEPOSITS]                                       956,717
[SHORT-TERM]                                      10,487
[LIABILITIES-OTHER]                                6,452
[LONG-TERM]                                            0
[COMMON]                                           5,126
[PREFERRED-MANDATORY]                                  0
[PREFERRED]                                            0
[OTHER-SE]                                        88,834
[TOTAL-LIABILITIES-AND-EQUITY]                 1,067,616
[INTEREST-LOAN]                                   46,816
[INTEREST-INVEST]                                 25,812
[INTEREST-OTHER]                                   2,272
[INTEREST-TOTAL]                                  74,900
[INTEREST-DEPOSIT]                                24,008
[INTEREST-EXPENSE]                                24,967
[INTEREST-INCOME-NET]                             49,933
[LOAN-LOSSES]                                      6,257
[SECURITIES-GAINS]                               (1,191)
[EXPENSE-OTHER]                                   39,291
[INCOME-PRETAX]                                   17,469
[INCOME-PRE-EXTRAORDINARY]                        17,469
[EXTRAORDINARY]                                        0
[CHANGES]                                              0
[NET-INCOME]                                      12,951
[EPS-PRIMARY]                                       2.54
[EPS-DILUTED]                                       2.54
[YIELD-ACTUAL]                                      5.20
[LOANS-NON]                                        6,326
[LOANS-PAST]                                       1,290
[LOANS-TROUBLED]                                       0
[LOANS-PROBLEM]                                   32,561
[ALLOWANCE-OPEN]                                  10,067
[CHARGE-OFFS]                                      4,543
[RECOVERIES]                                       1,130
[ALLOWANCE-CLOSE]                                 12,911
[ALLOWANCE-DOMESTIC]                              12,911
[ALLOWANCE-FOREIGN]                                    0
[ALLOWANCE-UNALLOCATED]                                0
</TABLE>




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