SANTA BARBARA BANCORP
10-Q, 1995-11-14
STATE COMMERCIAL BANKS
Previous: HUTTON CONAM REALTY INVESTORS 2, 10-Q, 1995-11-14
Next: TRANSWORLD BANCORP, 10-Q, 1995-11-14



<PAGE>           1
                 

          UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549

                                Form 10-Q

(Mark One)

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

For the quarterly period ended September 30, 1995

                                OR

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

For the transition period from  ______________  to  ____________


    Commission File No.: 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)

Not Applicable
Former name, former address and former fiscal year, if changed since last 
report.

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

    Yes [X]   No  [ ]            



Common Stock - As of November 7, 1995, there were 5,116,047 shares of the 
issuer's common stock outstanding.
Page One of Fifty-one

<PAGE>           2
                                            PART 1
                                    FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                             SANTA BARBARA BANCORP & SUBSIDIARIES
                            Consolidated Balance Sheets (Unaudited)
                         (dollars in thousands except per share amount)

                                   September 30, 1995     December 31, 1994
<S>                                         <C>                <C>
Assets:
 Cash and due from banks                    $   48,184         $   69,630
 Federal funds sold                             70,000             15,000
     Cash and cash equivalents                 118,184             84,630
 Securities (Note 4):
   Held-to-maturity                            326,346            299,520
   Available-for-sale                           74,587             87,439
 Bankers' acceptances                           48,625             80,594
 Loans, net of allowance of $11,516 at
   September 30, 1995 and $12,911 at
   December 31, 1994 (Note 5)                  520,686            486,520
 Premises and equipment, net (Note 6)            8,330              7,391
 Accrued interest receivable                     8,052              8,130
 Other assets (Note 7)                          13,308             13,392
       Total assets                         $1,118,118         $1,067,616

Liabilities:
 Deposits:
   Demand deposits                          $  135,886         $  147,085
   NOW deposit accounts                        131,678            142,639
   Money Market deposit accounts               396,819            355,581
   Savings deposits                             92,956            113,074
   Time deposits of $100,000 or more            72,195             63,556
   Other time deposits                         148,593            134,782
     Total deposits                            978,127            956,717
 Securities sold under agreements
   to repurchase and Federal
   funds purchased                              34,482              9,487
 Other borrowed funds                            1,210              1,000
 Accrued interest payable
   and other liabilities                         5,901              6,452
     Total liabilities                       1,019,720            973,656

Shareholders' equity (Note 3):
 Common stock (no par value; $1.00
   per share stated value; 20,000
   authorized; 5,106 outstanding 
   at September 30, 1995 and 5,126
   at December 31, 1994)                         5,106              5,126
 Surplus                                        39,041             39,683
 Unrealized loss on securities
     available for sale                           (314)            (1,496)
 Retained earnings                              54,565             50,647
     Total shareholders' equity                 98,398             93,960
       Total liabilities and
          shareholders' equity              $1,118,118         $1,067,616
</TABLE>
 See accompanying notes to the consolidated condensed financial statements.
                                     -2-
<PAGE>           3
<TABLE>
<CAPTION>
                           SANTA BARBARA BANCORP & SUBSIDIARIES
                       Consolidated Statements of Income (Unaudited)
                      (dollars in thousands except per share amounts)

                     For the Nine-Month Periods  For the Three-Month Periods
                               Ended September 30,       Ended September 30,
                                1995       1994          1995       1994
<S>                             <C>        <C>           <C>        <C>
Interest income:
 Interest and fees on loans     $40,018    $35,595       $12,566    $10,825
 Interest on taxable securities  12,073     14,284         4,221      4,852
 Interest on tax-exempt
   securities                     5,302      5,267         1,727      1,844
 Interest on Federal funds sold   1,935        374         1,024        249
 Interest on bankers'
     acceptances                  2,041        626           553        339
   Total interest income         61,369     56,146        20,091     18,109
Interest expense:
 Interest on deposits:
   NOW accounts                   1,097        940           371        316
   Money Market accounts         12,198      6,801         4,377      2,976
   Savings deposits               1,805      2,366           567        737
   Time deposits of
    $100,000 or more              2,121      1,758           794        597
   Other time deposits            6,200      5,136         2,247      1,762
 Interest on securities
   sold under agreements
   to repurchase and
   Federal funds purchased          961        674           391        246
 Interest on other
      borrowed funds                 61         71            13         23
   Total interest expense        24,443     17,746         8,760      6,657
Net interest income              36,926     38,400        11,331     11,452
Provision for loan losses         8,874      5,757         3,910        750
 Net interest income after
    provision for loan losses    28,052     32,643         7,421     10,702
Other income:
 Service charges on deposits      3,172      2,222         1,056        752
 Trust fees                       5,042      4,839         1,686      1,548
 Other service charges,
   commissions and fees, net      4,740      3,064         1,130      1,023
 Securities losses (Note 4)         (22)    (1,027)            0       (414)
 Other income                       360        414           169        121
   Total other income            13,292      9,512         4,041      3,030
Other expense:
 Salaries and benefits           17,550     16,271         5,927      5,295
 Net occupancy expense            3,094      2,578         1,080        935
 Equipment expense                1,937      1,613           652        614
 Net cost (gain) from
    operating other real estate      30       (597)           46        (17)
 Other expense                    9,355      9,106         1,547      2,867
   Total other expense           31,966     28,971         9,252      9,694
Income before income taxes        9,378     13,184         2,210      4,038
Applicable income taxes           2,392      3,494           493      1,042
     Net income                 $ 6,986    $ 9,690       $ 1,717    $ 2,996


Earnings per share (Note 2)     $  1.36    $  1.90       $  0.34    $  0.59
</TABLE>
     See accompanying notes to consolidated condensed financial statements.
                                              -3-
<PAGE>           4
<TABLE>
<CAPTION>
                            SANTA BARBARA BANCORP & SUBSIDIARIES
                          Consolidated Statements of Cash Flows (Unaudited)
                                   (dollars in thousands)

                                       For the Nine Months Ended September
                                                    1995          1994
<S>                                                 <C>           <C>
Cash flows from operating activities:
 Net Income                                         $  6,986      $  9,690
 Adjustments to reconcile net income to net cash
 provided by operations:
  Depreciation and amortization                        1,408         1,130
  Provision for loan losses                            8,874         5,757
  Benefit (provision) for deferred income taxes        1,329        (1,044)
  Net amortization of investment securities
   discounts and premiums                               (428)       (4,211)
  Net change in deferred loan origination and
   extension fees and costs                               87           552
  Decrease in accrued interest receivable                 78           245
  Increase in accrued interest payable                   196           150
  Increase in service fees and other
    income receivable                                 (2,242)         (600)
  Decrease in income taxes payable                         0          (229)
  Decrease in prepaid expenses                           170           383
  Increase (decrease) in accrued expenses             (1,739)          484
  Other operating activities                           1,635            86
   Net cash provided by operating activities          16,354        12,393
Cash flows from investing activities:
  Proceeds from sale of securities:
   Available-for-sale                                      0        91,569
  Proceeds from call or maturity of securities:
   Available-for-sale                                 36,743       134,425
   Held-to-maturity                                   10,081         2,577
  Purchase of securities:
   Available-for-sale                                (52,577)     (177,386)
   Held-to-maturity                                   (5,324)      (98,513)
  Proceeds from maturity of bankers' acceptances     108,470        62,970
  Purchase of bankers' acceptances                   (77,440)      (55,693)
  Net increase in loans made to customers            (43,349)      (19,788)
  Disposition of property from defaulted loans           294         3,024
  Purchase or investment in 
       premises and equipment                         (2,369)       (1,822)
   Net cash provided by (used in) 
   investing activities                              (25,471)      (58,637)
Cash flows from financing activities:
  Net increase in deposits                            21,410        57,428
  Net increase (decrease) in borrowings with
   maturities of 90 days or less                      24,995          (190)
  Proceeds from issuance of common stock                 204           722
  Payments to retire common stock                       (866)            0
  Dividends paid                                      (3,072)       (2,853)
   Net cash provided by financing activities          42,671        55,107
 Net increase in cash and cash equivalents            33,554         8,863
 Cash and cash equivalents at beginning of period     84,630        50,946
 Cash and cash equivalents at end of period         $118,184      $ 59,809

Supplemental disclosure:
 Cash paid during the six months ended:
  Interest                                          $ 24,248      $ 17,596
  Income taxes                                      $  3,110      $  4,882
</TABLE>
    See accompanying notes to consolidated condensed financial statements
                                                 -4-
<PAGE>           5


Santa Barbara Bancorp and Subsidiaries
Notes to Consolidated Financial Statements
September 30, 1995
(Unaudited)

1.     Principles of Consolidation

The consolidated financial statements include the parent holding company, 
Santa Barbara Bancorp ("Company"), and its wholly owned subsidiaries, Santa 
Barbara Bank & Trust ("Bank") and SBBT Service Corporation ("Service Corp."). 
Material intercompany balances and transactions have been eliminated.

2.     Earnings Per Share

Net earnings per common and common equivalent share are computed based on the 
weighted average number of shares outstanding during the period. There are no 
common stock equivalents that cause dilution in earnings per share in excess 
of 3 percent. For the nine- and three-month periods ended September 30, 1995 
and 1994, the weighted average shares outstanding were as follows:

                           Nine-Month Periods       Three-Month Periods
                          Ended September 30,       Ended September 30,     
                          1995         1994          1995          1994     
Weighted average
shares outstanding     5,119,239     5,089,466     5,105,301     5,108,987

3.     Basis of Presentation

The accompanying unaudited consolidated financial statements have been 
prepared in a condensed format, and therefore do not include all of the 
information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of Management, 
all adjustments (consisting only of normal recurring accruals) considered 
necessary for a fair presentation have been reflected in the financial 
statements. However, the results of operations for the nine months ended 
September 30, 1995, are not necessarily indicative of the results to be 
expected for the full year. Certain amounts reported for 1994 have been 
reclassified to be consistent with the reporting for 1995.

For the purposes of reporting cash flows, cash and cash equivalents include 
cash and due from banks and Federal funds sold.

4.     Securities

The Company's securities are classified as either "held-to-maturity" or 
"available-for-sale." Only those securities for which the Company has the 
ability and positive intent to hold to maturity may be classified as held-to-
maturity. Securities which meet these criteria are accounted for at their 
amortized historical cost. That is, these securities are carried at their 
purchase price adjusted for the amortization of any premium or discount 
irrespective of later changes in their market value prior to maturity. 
Securities which might be sold for liquidity purposes, sold in response to 
interest rate changes, or sold to restructure the maturities of the portfolio 
to better match deposit maturities or complement the maturity characteristics 
of the loan portfolio are considered available-for-sale. These securities are 
reported in the financial statements at fair value rather than at amortized 
cost. The after-tax effect of unrealized gains or losses is reported as a 
separate component of shareholders' equity. Changes in the unrealized gains 
or losses are shown as increases or decreases in this component of equity, 
but are not reported as gains or losses in the statements of income of the 
Company.

The Company has reclassified a few U. S. Agency securities from "available-
for-sale" to "held-to-maturity." As required by Statement of Financial 
Accounting Standards No. 115, Accounting for Certain Investments in Debt and 
Equity Securities, the securities were transferred at their then fair value 
which was lower than their amortized cost. This unrealized loss net of tax 
remains as part of the separate component of capital mentioned above, and is 
amortized against the interest income for the securities over their 
respective lives. This amount, approximately $255,000, is the reason that the 
separate component of capital exceeds the net unrealized losses related to 
the securities classified as "available-for-sale."

During the third quarter of 1995, the Bank became a member of the Federal 
Reserve System. As a member, it is required to purchase stock in the Federal 
Reserve Bank equal to a percentage of the Bank's capital. By regulation, this 
stock is classified as available-for-sale, but it has no market value other 
than it's purchase price. Therefore, it is shown on a separate line in the 
next table.

Book and market values of securities are as follows:

<TABLE>
<CAPTION>
(in thousands)                             Gross       Gross      Estimated
                               Amortized   Unrealized  Unrealized  Market
                               Cost        Gains       Losses      Value
<S>                            <C>        <C>         <C>         <C>
September 30, 1995:
Held-to-maturity:
   U.S. Treasury
   obligations                 $195,681   $   656     $ (2,382)   $193,955
   U.S. Agency
   obligations                   44,215       496         (239)     44,472
   State and municipal
   securities                    86,450    13,352          (98)     99,704
                                326,346    14,504       (2,719)    338,131
Available-for-sale:
   U.S. Treasury
   obligations                   28,931       166          (68)     29,029
   U.S. Agency
   obligations                   45,068        14          (12)     45,070
                                 73,999       180          (80)     74,099
   Equity Securities                488         0            0         488
                                 74,487       180          (80)     74,587
                               $400,833   $14,684     $ (2,799)   $412,718

December 31, 1994:
Held-to-maturity:
   U.S. Treasury
   obligations                 $195,354   $    69     $(12,189)   $183,234
   U.S. Agency
    obligations                  14,654         0         (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         0       (1,724)     39,300
                                 89,836        12       (2,409)     87,439
                               $389,356   $ 9,808     $(17,074)   $382,090
</TABLE>

The Company does not expect to realize any significant amount of the 
unrealized gains shown above for the held-to-maturity securities unless the 
securities are called prior to maturity. The Company does not expect to 
realize any of the unrealized losses related to the securities in the held-
to-maturity portfolio because it is the Company's intent to hold them to 
maturity. At that time the par value will be received. Losses may be realized 
on securities in the available-for-sale portfolio.

<TABLE>
<CAPTION>
(in thousands)                  Held-to-    Available-
                                Maturity    for-Sale      Total
<S>                             <C>         <C>         <C>
September 30, 1995:
Amortized cost:
  In one year
  or less                       $  41,326   $ 69,021    $ 110,347
  After one year
  through five years              232,148      4,978      237,126
  After five years
  through ten years                27,283          0       27,283
  After ten years                  25,589          0       25,589
                                  326,346     73,999      400,345
  Equity Securities                     0        488          488
                                $ 326,346   $ 74,487    $ 400,833
Estimated market value:
  In one year
  or less                       $  41,646   $ 68,955    $ 110,601
  After one year
  through five years              234,378      5,144      239,522
  After five years
  through ten years                34,856          0       34,856
  After ten years                  27,251          0       27,251
                                  338,131     74,099      412,230
  Equity Securities                     0        488          488
                                $ 338,131   $ 74,587    $ 412,718

December 31, 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          0       35,798
  After ten years                  20,854          0       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          0       43,063
  After ten years                  19,789          0       19,789
                                $ 294,651   $ 87,439    $ 382,090
</TABLE>

The book value and estimated market value of debt securities by contractual 
maturity are shown above. Expected maturities may differ from contractual 
maturities because certain issuers may have the right to call or prepay 
obligations with or without call or prepayment penalties.

5.     Loans

The balances in the various loan categories are as follows:

<TABLE>
<CAPTION>
(in thousands)                    September 30, 1995    December 31, 1994
<S>                                    <C>                 <C>
Real estate:
  Residential                          $134,127            $108,923
  Non-residential                       172,034             145,928
  Construction                           19,186              26,695
Commercial loans                        135,258             148,396
Home equity loans                        35,349              32,573
Consumer loans                           26,969              27,319
Municipal tax-exempt obligations          7,602               7,831
Other loans                               1,677               1,766
  Total loans                          $532,202            $499,431
</TABLE>


The loan balances at September 30, 1995 and December 31, 1994, are net of 
approximately $2,124,000 and $2,038,000 respectively, in loan fees and 
origination costs deferred under the provisions of Statement of Financial 
Accounting Standards No. 91.

Statements of Financial Accounting Standards No. 114, Accounting by Creditors 
for Impairment of a Loan, and No. 118, Accounting by Creditors for Impairment 
of a Loan--Income Recognition and Disclosures were adopted on January 1, 
1995. At that date, a valuation allowance for credit losses related to 
impaired loans was established. A loan is identified as impaired when it is 
probable that interest and principal will not be collected according to the 
contractual terms of the loan agreement. Because this definition is very 
similar to that used by bank regulators to determine on which loans interest 
should not be accrued, the Company expects that most impaired loans will be 
on nonaccrual status. Therefore, in general, the accrual of interest on 
impaired loans is discontinued, and any uncollected interest is written off 
against interest from other loans in the current period. No further income is 
recognized until all recorded amounts of principal are recovered in full or 
until circumstances have changed such that the loan is no longer regarded as 
impaired. 

There are some loans about which there is doubt regarding the collectibility 
of interest and principal according to the contractual terms, but which are 
both fully secured by collateral and which are current in their interest and 
principal payments. These impaired loans are not classified as nonaccrual. 
Not all types of loans are covered by the provisions of these statements. 
Loans of these types may be classified as nonaccrual because of concern for 
collectibility, but not be reported as impaired.

The amount of the valuation allowance for impaired loans is determined by 
comparing the recorded investment in each loan with its value measured by one 
of three methods:  (1) the expected future cash flows are estimated and then 
discounted at the effective interest rate; (2) by the loan's observable 
market price if it is of a kind for which there is a secondary market; or (3) 
by valuing the underlying collateral. A valuation allowance is computed as 
any amount by which the recorded investment exceeds the value of the impaired 
loan. If the value of the loan as determined by one of the above methods 
exceeds the recorded investment in the loan, no valuation allowance for that 
loan is established. The following table discloses information about the 
impaired loans and the allowance related to them ($ in millions) as of 
September 30, 1995.

Loans identified as impaired                $20.3
Impaired loans for which a valuation 
     allowance has been determined          $19.7
Impaired loans for which no valuation
     allowance was determined necessary      $0.6
Amount of valuation allowance                $5.8

The average amounts of the recorded investment in impaired loans for the 
three and nine month periods ended September 30, 1995 were approximately 
$23.8 million and $25.1 million, respectively.

Approximately $412,000 and $1,145,000 in interest was collected from impaired 
loans in the three and nine month periods ended September 30, 1995, 
respectively.

The provisions of the statements permit the valuation allowance reported 
above to be determined on a loan-by-loan basis or by aggregating loans with 
similar risk characteristics. Because the loans currently identified as 
impaired have unique risk characteristics, the valuation allowance was 
determined on a loan-by-loan basis.

The Company also provides an allowance for losses for (1) loans that are not 
covered by the provisions of SFAS Nos. 114 & 118; (2) loans which while of a 
kind that is covered by the statements, are not identified as impaired; and 
(3) losses inherent in loans of all types which have not been specifically 
identified as of the period end. This allowance is based on review of 
individual loans, historical trends, current economic conditions, and other 
factors.

Loans that are deemed to be uncollectible, whether or not covered by the 
provisions of the statements, are charged-off. Uncollectibility is determined 
based on the individual circumstances of the loan and historical trends. 



The valuation allowance for impaired loans is included with the general 
allowance for loan losses of $5.7 million to total the $11.5 million reported 
on the balance sheet for September 30, 1995 which these notes accompany and 
in the statement of changes in the allowance account below
($ in thousands).

<TABLE>
<S>                                                       <C>
Balance, December 31, 1994                                $12,911
Provision for tax refund anticipation loans                 2,863
Tax refund loan losses charged to allowance                (4,402)
Tax refund loan recoveries credited to allowance              251
Provision for loan losses                                   6,011
Loan losses charged to allowance                           (6,727)
Loan recoveries credited to allowance                         609
Balance, September 30, 1995                               $11,516
</TABLE>

6.     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, generally by the use of an accelerated method in the 
early years, switching to the straight line method in later years. Leasehold 
improvements are amortized over the terms of the related lease or the esti-
mated useful lives of the improvements, whichever is shorter. Depreciation 
expense (in thousands) was $525 and $431 for the three-month periods ended 
September 30, 1995 and 1994, respectively, and $1,408 and $1,130 for the 
nine-month periods ended September 30, 1995 and 1994, respectively. The table 
below shows the balances by major category of fixed assets:

<TABLE>
<CAPTION>
(in thousands)               September 30, 1995                December 31, 1994
                              Accumulated    Net Book           Accumulated     Net Book
                        Cost  Depreciation   Value        Cost  Depreciation    Value
<S>                    <C>       <C>         <C>          <C>      <C>          <C>
Land and buildings     $ 5,614   $ 2,924     $ 2,690      $ 5,576  $ 2,793      $ 2,783
Leasehold improvements   6,233     3,808       2,425        5,369    3,481        1,888
Furniture and equipment 12,591     9,376       3,215       11,167    8,447        2,720
    Total              $24,438   $16,108     $ 8,330      $22,112  $14,721      $ 7,391
</TABLE>


7.     Property from Defaulted Loans Included in Other Assets

Property from defaulted loans is included within other assets on the balance 
sheets. As of September 30, 1995, and December 31, 1994, the Company had 
$1,021,000 and $856,000, respectively, in property from defaulted loans. 
Property from defaulted loans is carried at the lower of the outstanding 
balance of the related loan or the estimate of the market value of the assets 
less disposal costs. 



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Net income for the third quarter of 1995 is lower than net income for the 
same quarter of last year, and the year to date net income at September is 
also lower than for the first three quarters of 1994. The reasons for this 
are explained in detail in throughout this discussion. In brief, they include 
(1) a narrower spread between interest income and interest expense for core 
products, (2) an increase in non-interest expense related to the three major 
initiatives begun by the Company to regain its former rate of growth in net 
income--entry into the Ventura County market, enhanced credit support and 
administration, and additional sales and investment management staff for the 
Trust and Investment Services Division, and (3) a much larger provision for 
loan loss. The year to date comparison is impacted by the same factors plus 
an increase in expenses incurred in the refund anticipation loan program.

Business

The Company is a bank holding company. While the Company has a few operations 
of its own, these are not significant in comparison to those of its major 
subsidiary, Santa Barbara Bank and Trust (the "Bank"). The Bank is a state-
chartered commercial bank which has just become a member of the Federal 
Reserve Bank. It offers a full range of retail and commercial banking 
services. These include commercial, real estate, and consumer loans, a wide 
variety of deposit products, and full trust services. The Company's second 
subsidiary is SBBT Service Corporation ("ServiceCorp"). ServiceCorp provides 
correspondent banking services such as check processing to other financial 
institutions on the Central Coast of California. All references to "the 
Company" below apply to the Company and its subsidiaries. 

Interest Rate Sensitivity

Most of the Company's earnings arise from its functioning as a financial 
intermediary. As such, it takes in funds from depositors and then either 
loans the funds to borrowers or invests the funds in securities and other 
instruments. It earns interest on the loans and securities and it pays 
interest on the deposits. Net interest income is the difference in dollars 
between the interest income earned and the interest expense paid. The net 
interest margin is the ratio of net interest income to earning assets. This 
ratio is useful in allowing the Company to monitor the spread between 
interest income and interest expense from month to month and year to year 
irrespective of the growth of the Company's assets. If the Company is able to 
maintain the same percentage spread between interest income and interest 
expense as the Company grows, the amount of net interest income will 
increase.

The Company must maintain its net interest margin to remain profitable, and 
must be prepared to address the risks of adverse effects as interest rates 
change. Average market interest rates increased during most of 1994 as the 
Federal Reserve Board ("the Fed") raised short-term rates in an effort to 
temper economic recovery. This had the impact of raising the average rates 
earned and paid on short-term assets and liabilities. Short-term rates then 
declined slightly through the second quarter of 1995 while long-term rates 
declined more significantly. The decreases are not yet apparent in the 
deposit rates reported in Table 2, but can be seen in the loan rates in Table 
3 and in securities in Table 6. These impacts illustrate the risks associated 
with changes in interest rates.

The primary risk is "market risk;" that is, the market value of financial 
instruments such as loans, securities, and deposits that have rates of 
interest fixed for some term will increase or decrease with changes in market 
interest rates. If the Company invests funds in a fixed-rate long-term 
security and interest rates subsequently rise, the security is worth less 
than a comparable security just issued. This is because it pays less interest 
than the newly issued security. If the security had to be sold, the Company 
would have to recognize a loss. The opposite is true when interest rates 
decline; that is, the market value of the older security would be higher than 
that of a newly issued comparable security because the holder of the older 
security would be earning interest at a higher rate than the current market. 
The same principle applies to fixed rate certificates of deposit and other 
liabilities. They represent a less costly obligation relative to the current 
market when interest rates rise (because their rate would be less than the 
new higher rate) and a more costly obligation when interest rates decline 
(because their rate would be more than the new lower rate). However, most 
fixed-rate interest-bearing liabilities have a shorter maturity than fixed-
rate interest-earning assets and so there is less fluctuation in market value 
from changes in interest rates. Therefore, the exposure to loss from market 
risk is primarily from rising interest rates. 

This exposure to "market risk" is managed by limiting the amount of fixed 
rate assets (loans or securities that earn interest at a rate fixed when the 
funds are lent or the security purchased) and by keeping maturities short. 
The Company underwrites the largest proportion of its loans with variable 
interest rates. While virtually all of the Company's securities are fixed-
rate, it has generally maintained the taxable portion of its securities 
portfolios heavily weighted towards securities with maturities of less than 
three years. However, these methods of avoiding market risk must be balanced 
against the consideration that shorter term securities generally earn less 
interest income than longer term instruments. Therefore, the Company makes 
some fixed rate loans and purchases some longer-term securities, because if 
it were to make only variable loans and only purchase securities with very 
short maturities, its net interest margin would decline significantly.

The Company is also exposed to "mismatch risk." This is the risk that 
interest rate changes may not be equally reflected in the rates of interest 
earned and paid because of differences in the contractual terms of the assets 
and liabilities held. An obvious example of this kind of difference is if a 
financial institution uses the proceeds from shorter-term deposits to 
purchase longer-term assets or fund longer-term loans. If interest rates rise 
significantly, the interest that must be paid on the deposits will exceed the 
interest earned on the assets.

The Company controls mismatch risk by attempting to roughly match the maturi-
ties and repricing opportunities of assets and liabilities. For example, if 
the interest rates start to decrease, the Company's variable loans will be 
repriced at lower rates and the proceeds from securities that mature in the 
near future will be reinvested at lower rates. If the Company is well 
matched, it should be able to reprice an approximately equal amount of 
deposits or other liabilities to lower interest rates within a short time. 
Similarly, if interest rates paid on deposits increase, the Company should be 
able to protect its interest rate margin through adjustments in the interest 
rates earned on loans and securities. This matching is accomplished by 
managing the terms and conditions of the products that are offered to 
depositors and borrowers and by purchasing securities with the right maturity 
or repricing characteristics to fill in mismatches.

One of the means by which the Company monitors the extent to which the 
maturities or repricing opportunities of the major categories of assets and 
liabilities are matched is an analysis such as that shown in Table 1. This 
analysis 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 percentage of total assets for 
each period and on a cumulative basis for each period. As a percentage of 
assets, the Company's target is to be no more than 10% plus or minus in 
either of the first two periods.

Many of the categories of assets and liabilities on the balance sheet do not 
have specific maturities. For the purposes of this table, the Company assigns 
these pools of funds to a likely repricing period. However, the assumptions 
underlying the assignment of the various classes of non-term assets and 
liabilities are somewhat arbitrary in that the timing of the repricing is 
often a function of competitive influences. For example, if other financial 
institutions are increasing the rates offered depositors, the Company may 
have no choice but to reprice sooner than it expected or assumed in order to 
maintain market share.

The first period shown in the gap report covers assets and liabilities that 
mature or reprice within the next three months. This is the most critical pe-
riod because there would be little time to correct a mismatch that is having 
an adverse impact on income. For example, if the Company had a significant 
negative gap for the period--with liabilities maturing or repricing within 
the next three months significantly exceeding assets maturing or repricing in 
that period -- and interest rates rose suddenly, the Company would have to 
wait for more than three months before an equal amount of assets could be 
repriced to offset the higher interest expense on the liabilities. From 
quarter to quarter, the gap for the first period varies between positive and 
negative. As of September 30, 1995, the gap for this first period is a 
negative 10.70%, just beyond the target range. At the end of the second 
quarter of 1995 and at the end the third quarter of 1994, the gaps were also 
negative at 4.01% and 10.07% of assets, respectively. The change from last 
quarter is due to the reinvestment of some maturing securities and an 
increase in the transaction deposit accounts.

The impact of a negative gap in the first period is mitigated by the 
similarly sized positive gap in the second period, "After three months but 
within six." If there were a negative gap in the second period as well as the 
first, then it would be even longer before sufficient assets could be 
repriced to offset the negative impact of rising rates.

The larger negative gap for the third period, "After six months but within 
one year" is caused by the large amounts of transaction deposit accounts that 
the Company at present assumes will not be repriced sooner than six months. 
If market interest rates change substantially, the rates paid on these 
accounts may have to be repriced sooner than six months. There would be a 
negative impact on earnings from an upward repricing of these deposits. This 
impact would be partially offset by the fact that, in an environment of 
rising interest rates, short-term assets tend to reprice more often and to a 
greater degree than the short-term liabilities.

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. In the 
cumulative computation, the positive gaps in these periods offset the 
negative gaps from the earlier periods.


<TABLE>
<CAPION>
Table 1-INTEREST RATE SENSITIVITY
                                                After three  After six    After one              Non-interest
As of September 30, 1995            Within       months       months      year but               bearing or
(in thousands)                       three      but within  but within     within    After five  non-repricing
                                    months        six        one year      five       years       items          Total
<S>                              <C>           <C>        <C>           <C>        <C>         <C>          <C>
Assets:
Loans                            $  287,492    $100,419   $   44,862    $ 60,095   $  29,560   $   9,774    $  532,202
Cash and due from banks                   0           0            0           0           0      48,184        48,184
Federal Funds                        70,000           0            0           0           0           0        70,000
Securities:
  Held-to-maturity                    1,645      14,771       24,911     232,150      52,869           0       326,346
  Available-for-sale                  3,991      29,934       35,030       5,144           0         488        74,587
Bankers' acceptances                  9,938      38,687            0           0           0           0        48,625
Other assets                              0           0            0           0           0      18,174        18,174
Total assets                        373,066     183,811      104,803     297,389      82,429      76,620     1,118,118

Liabilities and shareholders'
     equity:
Borrowed funds:
  Repurchase agreements and
     Federal funds purchased         34,482           0            0           0           0           0        34,482
  Other borrowings                    1,210           0            0           0           0           0         1,210
Interest-bearing deposits:
  Savings and interest-bearing
    transaction accounts            387,006           0      234,447           0           0           0       621,453
  Time deposits                      70,050      40,877       46,507      62,924         430           0       220,788
Demand deposits                           0           0            0           0           0     135,886       135,886
Other liabilities                         0           0            0           0           0       5,901         5,901
Shareholders' equity                      0           0            0           0           0      98,398        98,398
Total liabilities and
  shareholders' equity              492,748      40,877      280,954      62,924         430     240,185    $1,118,118
Interest rate-
  sensitivity gap                $ (119,682)   $142,934   $ (176,151)   $234,465   $  81,999   $(163,565)
Gap as a percentage of
  total assets                       (10.70%)     12.78%     (15.75%)      20.97%       7.33%    (14.63%)
Cumulative interest
  rate-sensitivity gap           $ (119,682)   $ 23,252   $ (152,899)   $ 81,566   $ 163,565
Cumulative gap as a
  percentage of total assets         (10.70%)      2.08%     (13.67%)      7.29%      14.63%
</TABLE>
Note:  Net deferred loan fees, overdrafts, and the allowance for loan losses 
are included in the above
           table as non-interest bearing or non-repricing items.

Total Assets and Earning Assets

Because significant deposits are sometimes received at the end of a quarter 
and are quickly withdrawn, especially at year-end, the overall trend in the 
Company's growth is better shown by the use of average balances for the 
quarters. The chart below shows the growth in average total assets and 
deposits since the fourth quarter of 1992. For the Company, changes in assets 
are primarily related to changes in deposit levels, so these have been 
included in the chart. Dollar amounts are in millions. 

(In the printed copy of this filing there appears here a chart showing a 
gradual rise in deposits and earning assets with variation as described in 
the text)

Earning assets consist of the various assets on which the Company earns 
interest income. The Company was earning interest on 94.4% of its assets 
during the first three quarters of 1995. This compares with an average of 
85.1% for all FDIC-Insured Commercial Banks and 89.3% for the Company's 
Southern California peers for the first half of 1995 [Footnote 1]. Having 
more of its assets earning interest helps the Company to maintain its high 
level of profitability. The Company has achieved this higher percentage by 
several means:  (1) loans are structured to have interest payable in most 
cases each month so that large amounts of accrued interest receivable (which 
are non-earning assets) are not built up; (2) the Company avoids tying up 
funds that could be earning interest by leasing most of its facilities under 
long-term contracts rather than owning them; (3) the Company has aggressively 
disposed of real estate obtained as the result of foreclosure; and (4) the 
Company has developed systems for clearing checks faster than those used by 
most banks of comparable size that allow it to put the cash to use more 
quickly. At the Company's current size, these steps have resulted in about 
$98.3 million more assets earning interest during the first three quarters of 
the year than would be the case if the Company's ratio were similar to its 
FDIC peers. The additional earnings from these assets are somewhat offset by 
higher lease expense, additional equipment costs, and occasional losses taken 
on quick sales of foreclosed property, but on balance Management believes 
that these steps give the Company an earnings advantage.

Deposits and Related Interest Expense

While occasionally there are slight decreases in average deposits from one 
quarter to the next, the overall trend is one of growth. This orderly growth 
has been planned by Management and can be sustained because of the strong 
capital position and earnings record of the Company. The overall deposit base 
for financial institutions in the Company's Santa Barbara market area has 
declined from $4.5 billion in 1989 to $3.2 billion in 1994. During this time 
the Company has increased its market share from 14.1% in 1989 to 29.4% in 
1994. The increases have come by maintaining competitive deposit rates, 
through the introduction of new deposit products, and by successfully 
encouraging former customers of failed or merged financial institutions to 
become customers of the Company.

Table 2 presents the average balances for the major deposit categories and 
the yields of interest-bearing deposit accounts for the last seven quarters 
(dollars in millions). As shown both in the preceding chart and in Table 2, 
average deposits for the third quarter of 1995 have increased 5.3% from aver-
age deposits a year ago. Most of this growth (3.9%) in average deposits has 
come from the Ventura County offices. It would be unexpected for the Santa 
Barbara offices to experience significant growth when they have already 
captured almost 30% of the market.

<TABLE>
<CAPTION>
Table 2-AVERAGE DEPOSITS AND RATES
1994                       1st Quarter    2nd Quarter    3rd Quarter     4th Quarter
<S>                       <C>     <C>    <C>     <C>    <C>     <C>     <C>     <C>
NOW/MMDA                  $371.2  2.09%  $407.0  2.50%  $446.5  2.93%   $481.0  3.25%
Savings                    149.4  2.25    142.9  2.25    130.4  2.24     118.7  2.23
Time deposits 100+          72.3  3.35     63.2  3.57     61.0  3.88      58.4  4.13
Other time deposits        155.1  4.35    153.7  4.47    151.0  4.63     145.1  4.90
  Total interest-bearing
      deposits             748.0  2.72%   766.8  2.95%   788.9  3.21%    803.2  3.46%
Non-interest-bearing       117.5          118.6          119.1           123.0
  Total deposits          $865.5         $885.4         $908.0          $926.2
<CAPTION>
1995                       1st Quarter    2nd Quarter    3rd Quarter
<S>                       <C>     <C>    <C>     <C>    <C>     <C>
NOW/MMDA                  $480.1  3.58%  $470.5  3.67%  $512.7  3.67%
Savings                    108.6  2.39    100.7  2.38     95.0  2.36
Time deposits 100+          53.8  4.58     56.7  5.10     59.3  5.26
Other time deposits        144.9  5.24    151.6  5.50    158.2  5.65
  Total interest-bearing
      deposits             787.4  3.79%   779.5  3.96%   825.2  4.02%
Non-interest-bearing       135.5          126.3          130.6
  Total deposits          $922.9         $905.8         $955.8
</TABLE>

The average rates that are paid on deposits generally trail behind money 
market rates because financial institutions do not try to raise deposit rates 
with each small increase or decrease in short-term rates. This trailing 
characteristic is stronger with time deposits than with deposit types that 
have administered rates. Administered rate deposit accounts are those 
products which the institution can reprice at its option based on competitive 
pressure and need for funds. This contrasts with deposits for which  the 
rates are set by contract for a term or are tied to an external index. 
Certificates of deposit are time or term deposits. With these accounts, even 
when new offering rates are established, the average rates paid during the 
quarter are a blend of the rates paid on individual accounts. Only new 
accounts and those which mature and therefore reprice during the quarter will 
bear the new rate.

During 1994, as market interest rates were rising, most banks, including the 
Company, raised interest rates paid on their administered rate transaction 
accounts only minimally, but by late 1994, competitive pressures required 
increases in the rates paid on all deposit types. It is therefore consistent 
with expectations that average rate on the time deposits  would increase to a 
lesser degree during late 1994 and the first half of 1995 than the NOW/MMDA 
transaction accounts. As interest rates stabilized and then decreased in 
1995, the interest paid on administered rate accounts was immediately 
impacted, while the average rate on time deposit accounts continued to 
increase as deposits were opened or rolled over at higher rates than had been 
in effect a year earlier.

The growth trends of the individual types of deposits are primarily impacted 
by the relative rates of interest offered by the Company and the customers' 
perceptions of the direction of future interest rate changes. Compared with 
the third quarter of 1994, the primary growth in deposits during the last 
four quarters came in the interest-bearing transaction accounts ("NOW/MMDA"). 
Included within this category is the Company's "Personal Money Master 
Account." In 1990, when first introduced, the account had its rate tied to 
the 3-month Treasury bill. Popular because of the then high interest rates, 
the account again garnered a large influx of deposits in 1994 as the rate on 
the 3-month bills soared. The monthly average balance of these accounts had 
increased $110.4 million or 152% from December 1993 to October 1994. In 
November 1994 the Company changed the account to an administered rate account 
and lowered the rate. The rate paid on the account still remains attractive 
and the average balance has increased to $223 million.


Approximately $11.1 million of the average balance for demand deposits in the 
first quarter of 1994 and $15.6 in the first quarter of 1995 relates to 
outstanding checks from the tax refund anticipation loan program. There is 
relatively little effect from these checks in other quarters. New deposits in 
the Ventura offices accounts for $7.7 million of the $11.5 million increase 
in demand deposits from the third quarter of 1994 to the third quarter of 
1995.

Generally, the Company offers higher rates on certificates of deposit in 
amounts over $100,000 than for lesser amounts. It would be expected, 
therefore, that the average rate paid on these large time deposits would be 
higher than the average rate paid on time deposits with smaller balances. As 
may be noted in Table 2, however, this is not the case. There are three 
primary reasons for this.

First, as indicated in the next section of this discussion, loan demand has 
been low during the recession in the California economy. With less need for 
funds to lend, the Company has been reluctant to encourage large deposits 
that are not the result of stable customer relationships, because the spread 
between the cost of these funds and the earnings on their uses are small. 
Therefore the premium offered on these large deposits has been small. Second, 
the time deposits of $100,000 and over generally have shorter maturities than 
the smaller certificates. Therefore, they reprice more frequently. In a 
declining interest rate environment, that means that their average rate paid 
will decline faster, and in a rising rate environment they will rise faster. 
While the average rate paid on the smaller time deposits has remained greater 
than on the larger deposits over the last four quarters, the difference 
contracted from 100 basis points to 40 basis points in the second quarter of 
1995, reflecting a general trend of increasing rates during 1994. The 
difference remained the same in the third quarter of 1995 as the second 
quarter as rates began to stabilize. Third, there has been an increase in the 
proportion of IRA accounts among the under $100,000 time deposits. The 
Company pays a higher rate on these accounts. These factors have served to 
maintain a higher average rate paid on the smaller time deposits relative to 
the average rate paid on larger deposits.

The Company does not solicit and does not intend in the future to solicit any 
brokered deposits or out-of-territory deposits. Because these types of 
accounts are highly volatile, they present major problems in liquidity 
management unless the depository institution is prepared to continue to offer 
very high interest rates to keep the deposits. Therefore, the Company has 
taken specific steps to discourage even unsolicited out-of-territory deposits 
in the $100,000 range and above.

Loans and Related Interest Income

Table 3 shows the changes in the end-of-period (EOP) and average loan 
portfolio balances and taxable equivalent income and yields [Footnote 2] over 
the last eight quarters (dollars in millions).

<TABLE>
<CAPTION>
Table 3-LOAN BALANCES AND YIELDS
                        EOP        Average     Interest    Average
Quarter Ended       Outstanding  Outstanding   and Fees      Yield
<S>                   <C>         <C>           <C>        <C>
December     1993     $ 464.2     $ 457.7       $ 10.4      9.00%
March        1994     $ 469.5     $ 488.6       $ 14.2     11.73%
June         1994     $ 464.9     $ 465.6       $ 10.8      9.24%
September    1994     $ 480.2     $ 474.1       $ 10.9      9.15%
December     1994     $ 499.4     $ 486.3       $ 11.3      9.25%
March        1995     $ 534.9     $ 525.5       $ 15.1     11.58%
June         1995     $ 541.0     $ 537.8       $ 12.5      9.31%
September    1995     $ 532.2     $ 536.0       $ 12.6      9.40%
</TABLE>

Change in Average Loan Balances

The Company has increased its residential real estate loans by $38 million or 
40% in the last year. Most of this increase is in adjustable rate mortgages 
("ARMS") that have initial "teaser" rates. As the teaser rate periods expire 
and with current rates higher than when most of these loans were made, the 
yield should increase. Applicants for these loans are qualified based on the 
fully-indexed rate. The Company sells almost all of its long-term, fixed 
rate, 1-4 family residential loans when they are originated. This is done in 
order to manage market and interest rate risks and liquidity.

The first quarters of both 1994 and 1995 show the impact of the tax refund 
anticipation loans ("RAL's") that the Company makes. The RAL's are extended 
to taxpayers who have filed their returns with the IRS electronically and do 
not want to wait for the IRS to send them their refund check. The Company 
earns a fixed fee per loan for advancing the funds. Because of the April 15 
tax filing date, almost all of the loans are made in the first quarter of the 
year. 

Through April of 1994, the Company had lent $230 million to 150,000 
taxpayers. The outstanding loans averaged $29.5 million for the first quarter 
of 1994 and there were $13.9 million outstanding at March 31, 1994. 
Eliminating these loans from the above table would show average loans of 
other types for the first quarter of 1994 of $459.1 million, just slightly 
higher than for the fourth quarter of 1993 when no RAL's were outstanding. 
Only $5.4 million of the average balance for the second quarter of 1994 in 
the table above relates to RAL's. 

The Company had intended to significantly expand the program for the 1995 tax 
season, but several changes in IRS procedures prevented this. In prior years 
the IRS provided confirmation before the Company advanced funds that the 
taxpayer identification was valid, that there were no liens by the IRS 
against the refund, and that the refund would be sent to the Company instead 
of the taxpayer. This confirmation was discontinued for the 1995 tax season. 
The IRS also placed a moratorium on payment of that portion of refunds which 
was related to the Earned Income Credit ("EIC"). Many of the taxpayers filing 
electronically are low income families who do so to receive the EIC. Without 
confirmation, and with significant uncertainty regarding whether the IRS 
would reimburse the Company for loans related to EIC, the Company restricted 
loans only to those taxpayers who met certain credit standards, and 
restricted the amount that it would lend only to the non-EIC related portion 
of any refund claim.

Through April of 1995, the Company had lent just over $75.5 million to about 
75,600 taxpayers. Eliminating the average balance of these loans ($11.6 
million) from the above table would show average loans of other types for the 
first quarter of 1995 of $513.9, continuing a steady increase in the average 
balance since the second quarter of 1994. 

Interest and Fees Earned and the Effect of Changing Interest Rates

Interest rates on most consumer loans are fixed at the time funds are 
advanced. The average yields on these loans significantly lag market rates as 
rates rise because the Company only has the opportunity to increase yields as 
new loans are made. In a declining interest rate environment, these loans 
tend to track market rates more closely because they may be prepaid if the 
current market rate for any specific type of loan declines sufficiently below 
the contractual rate on the original loan to warrant the customer 
refinancing.

The rates on most commercial and construction loans vary with an external 
index like the national prime rate or the Cost of Funds Index ("COFI") for 
the 11th District of the Federal Home Loan Bank, or are set by reference to 
the Company's base lending rate. This rate is established by the Company by 
reference to the national prime adjusting for local lending and deposit price 
conditions. The loans that are tied to prime or to the Company's base lending 
rate adjust immediately to a change in those rates while the loans tied to 
COFI usually adjust every six months or less. Therefore, variable rate loans 
tend to follow market rates more closely.

The yields shown in Table 3 for the first quarters of 1994 and 1995 are 
significantly affected by the fees earned in the RAL program which are 
reported as interest income. Average yields for the two quarters without the 
effect of RAL's were 8.67% and 9.27%, respectively. 

The fee charged on each RAL was increased in 1995 to cover the greater credit 
risk and the additional expenses associated with credit checks on taxpayers 
which had not been necessary in previous years. However, the lower level of 
activity resulted in $3.3 million in fees from RAL's for 1995 compared to 
$4.7 million in fees in 1994. As described in the section below titled "Other 
Operating Income," $1.6 million in other fees related to the RAL program were 
earned during 1995.

Other Loan Information

In addition to the outstanding loans reported in the accompanying financial 
statements, the Company has made certain commitments with respect to the 
extension of credit to customers. 

(in millions)                              September 30,     September 30,
                                               1995               1994

Credit lines with unused balances             $122.4             $120.6
Undisbursed loans                              $16.6              $10.5
Other loan or letter of credit commitments     $66.8              $34.3

The increase in commitments is attributed to some improvement in local 
economic activity and to the Company's entry into the Ventura County market 
area. The majority of the commitments are for one year or less. The majority 
of the credit lines and commitments may be withdrawn by the Company subject 
to applicable legal requirements. With the exception of the undisbursed 
loans, the Company does not anticipate that a majority of the above 
commitments will be used by customers.

The Company has established maximum loan amount to collateral value ratios 
for construction and development loans ranging from 65% to 90% depending on 
the type of project. There are no specific loan to value ratios for other 
commercial, industrial, agricultural loans not secured by real estate. The 
adequacy of the collateral is established based on the individual borrower 
and purpose of the loan. Consumer loans may have maximum loan to collateral 
ratios based on the loan amount, the nature of the collateral, and other 
factors.

The Company defers and amortizes loan fees collected and origination costs 
incurred over the lives of the related loans. For each category of loans, the 
net amount of the unamortized fees and costs are reported as a reduction or 
addition to the balance reported. Because the fees are generally less than 
the costs for commercial and consumer loans, the total net deferred or 
unamortized amounts for these categories are additions to the loan balances.

Allowance for Loan Losses and Credit Quality

The allowance for loan losses (sometimes called a "reserve") is provided in 
recognition that not all loans will be fully paid according to their 
contractual terms. The Company is required by regulation, generally accepted 
accounting principles, and safe and sound banking practices to maintain an 
allowance that is adequate to absorb losses that are inherent in the loan 
portfolio, including those not yet identified. The adequacy of this general 
allowance is based on the size of the loan portfolio, historical trends of 
charge-offs, and Management's estimates of future charge-offs. These 
estimates are in turn based on the grading of individual loans and 
Management's outlook for the local and national economies and how they might 
affect borrowers. In addition, Statements of Accounting Standards No. 114, 
Accounting by Creditors for Impairment of a Loan and No. 118, Accounting by 
Creditors for Impairment of a Loan--Income Recognition and Disclosures 
require the establishment of a valuation allowance for impaired loans as 
described in Note 5 to the financial statements. 

A trend of increasing non-performing loans began in late 1994. The Company 
focused more efforts on monitoring these loans, but with continued slow 
economic recovery in California, the number of delinquent loans continued to 
increase. At the end of 1994, two specific steps were taken to reverse the 
trend of increase in non-current loans. First, Management strengthened the 
credit review, analysis, and administrative functions by hiring additional 
professional staff. Second, Management established a Special Assets Committee 
to give increased attention to the larger problem loans. The new staff and 
the committee have aggressively pursued collection plans with customers that 
have resources to repay at least some portion of their loans and have 
acknowledged uncollectibility and charged-off other loans. These efforts are 
still continuing. In addition to the remaining $0.8 million in RAL's that 
were charged-off in the quarter, $2.6 million in other loans were charged-off 
in the third quarter of 1995. The collections and charge-offs have reduced 
the ratio of non-current loans to total loans.

The Company continues its exhaustive review of the credit quality in the 
various loan portfolios. It increased the provision for loan loss (bad debt 
expense) to $3.9 million for the quarter compared to $750,000 for the third 
quarter of 1994. The year-to-date total for 1995 is $8.8 million compared to 
$5.8 million for the first nine months of 1994. The substantial provision in 
the third quarter of 1995 less net charge-offs of $3.5 million increased the 
allowance for loan loss by $421,000 from the end of the previous quarter. 

Table 4 shows the amounts of non-current loans and non-performing assets for 
the Company at the end of the third quarter of 1995, at the end of the prior 
two quarters and at the end of the same quarter a year ago (in thousands). 
Also shown is the coverage ratio of the allowance to non-current loans, the 
ratio of non-current loans to total loans, and the percentage of non-
performing assets to average total assets. Also included in the table in 
boldface is comparable data [Footnote 3] regarding the Company's Southern 
California peers for the three earlier quarters. 

One large relationship consisting of a number of individual loans was 
recognized as impaired and placed on non-accrual status during the first 
quarter of 1995. This relationship accounts for $4.0 million of the $9.1 
million in non-accrual loans as of June 30, 1995. The Company has charged-off 
all or portions of the loans that it deems uncollectible.


<TABLE>
<CAPTION>
Table 4-ASSET QUALITY
                          September 30,       June 30,        March 31,      September 30,
                               1995            1995             1995             1994
                              Company        Company          Company          Company
<S>                             <C>           <C>                <C>              <C>
Loans delinquent
90 days or more                 $     535     $  5,112           $  1,671         $ 1,379
Non-accrual loans                  10,588        9,146             10,650           3,328
  Total non-current loans          11,123       14,258             12,321           4,707
Foreclosed real estate              1,021        1,113                681           1,397
 Total non-performing assets    $  12,144     $ 15,371           $ 13,002         $ 6,104

<CAPTION>
                                               June 30,            March 31,          Sept. 30,
                                               1995                1995               1994
                         Sept. 30,   June 30,  So. Cal  March 31,  So. Cal  March 31, So. Cal
                         1995        1995      Peer     1995       Peer     1995      Peer
                         Company     Company   Group    Company    Group    Company   Group
<S>                      <C>         <C>       <C>      <C>        <C>      <C>       <C>
Coverage ratio
 of allowance
 for loan losses
 to non-current
 loans and leases        104%        78%       102%     133%       95%      267%      99%
Ratio of non-current
 loans
 to total loans
 and leases              2.09%       2.64%     3.29%    2.30%      3.76%    0.98%     3.59%
Ratio of 
non-performing
 assets to average
 total assets            1.11%       1.44%     3.04%    1.25%      3.28%    0.59%     2.97%
</TABLE>

The September 30, 1995 balance of non-current loans does not equate directly 
with future charge-offs, because most of these loans are secured by 
collateral. Nonetheless, Management believes it is probable that some portion 
will have to be charged off and that other loans will become delinquent. 
Based on its review of the loan portfolio, Management considers the current 
amount of the allowance adequate. As the on-going cycle of periodic reviews 
continues and additional information becomes available, Management will 
provide for additional allowance to address new possible losses identified. 
However, Management does not anticipate the need to provide additional 
allowance in an amount comparable to the provision in the third quarter of 
1995.

Table 5 classifies non-performing loans and all potential problem loans 
including non-performing loans by loan category for September 30, 1995 
(amounts in thousands).

Table 5--NON-PERFORMING AND POTENTIAL PROBLEM LOANS

                                                 All Potential
                              Non-performing     Problem Loans
                                 Loans     (including non-performing)
Loans secured by real estate:
     Construction and
          land development      $    --             $    --
     Agricultural                    --                 136
     Home equity lines              588                 588
     1-4 family mortgage          4,622               6,608
     Multi-family                   704               1,794
     Non-residential, non-farm    2,430              13,654
Commercial and industrial         2,703               5,043
Checking overdraft lines             --                   5
Other consumer loans                  9                  91
Other                                67                  67
          Total                 $11,123             $27,986

The following table sets forth the allocation of the allowance for all 
potential problem loans by classification as of September 30, 1995 (amounts 
in thousands)

     Doubtful            $2,820
     Substandard         $3,139
     Special Mention     $1,000

The total of the above numbers is less than the total allowance because some 
of the allowance is allocated to loans which are not regarded as potential 
problem loans, and some is not allocated but instead is provided to potential 
losses in any classification that have not yet been identified.

Securities and Related Interest Income

Generally accepted accounting principles require that securities be 
classified in one of three categories when they are purchased. The first 
category is that of "held-to-maturity." The Company must have both the intent 
and the ability to hold a security until its maturity date for it to be 
classified as such. Securities classified as held-to-maturity are carried on 
the balance sheet at their amortized historical cost. That is, they are 
carried at their purchase price adjusted for the amortization of premium or 
accretion of discount. If debt securities are purchased for later sale, the 
securities are classified as "trading assets." Assets held in a trading 
account are required to be carried on the balance sheet at their current 
market value. Changes in the market value of the securities are recognized in 
the income statement for each period in which they occur as unrealized gain 
or loss. Securities that do not meet the criteria for either of these 
categories, e. g. securities which might be sold to meet liquidity 
requirements or to effect a better asset/liability maturity matching, are 
classified as "available-for-sale." They are carried on the balance sheet at 
market value like trading securities. However,  unlike trading securities, 
changes in their market value are not recognized in the income statement for 
the period. Instead, the unrealized gain or loss (net of tax effect) is 
reported as a separate component of equity. Changes in the market value are 
reported as changes to this component.

The Company has created two separate portfolios of securities. The first 
portfolio, for securities that will be held to maturity, is the "Earnings 
Portfolio." This portfolio includes all of the tax-exempt municipal 
securities and most of the longer term taxable securities. The second 
portfolio, the "Liquidity Portfolio," consists of the securities that are 
available for sale and is made up almost entirely of the shorter term taxable 
securities. The Company specifies the portfolio into which each security will 
be classified at the time of purchase. The Company has no securities which 
would be classified as trading securities.

Securities purchased for the earnings portfolio will not be sold for 
liquidity purposes or because their fair value has increased or decreased 
because of interest rate changes. They could be sold if concerns arise about 
the ability of the issuer to repay them or if tax laws change in such a way 
that any tax-exempt characteristics are reduced or eliminated. 

The classification of securities is required by Statement of Financial 
Accounting Standards No. 115, Accounting for Certain Investments in Debt and 
Equity Securities ("SFAS 115"). The issuer of SFAS 115, the Financial 
Accounting Standards Board, has announced that it will permit holders of 
securities covered by the statement a one-time opportunity to move securities 
from the "held-to-maturity" classification to "available-for-sale" without 
calling into question the holders intent to hold the remaining securities 
until maturity. Management is reviewing the securities classified as held-to-
maturity to decide if it would be advantageous to reclassify any. 
Reclassifications must be completed before the end of the year and will be 
reported in the Company's annual report.

In general, the Company uses available funds to purchase for the two 
portfolios according to the following priorities. Taxable securities, usually 
U. S. Government obligations with maturities of two years to three years, are 
purchased for the liquidity portfolio. The size of the liquidity portfolio 
will vary based on loan demand, deposit growth, and the scheduled maturities 
of other securities. To the extent that estimated liquidity needs are met, 
tax-exempt municipals that meet credit quality standards will be purchased 
for the earnings portfolio up to an amount that does not trigger the 
Alternative Minimum Tax described below in "Income Taxes." Lastly, taxable 
securities, generally U. S. Government obligations with maturities of two to 
five years, may be purchased for the earnings portfolio.

The Effects of Interest Rates on the Composition of the Investment Portfolio

Table 6 presents the combined securities portfolios, showing the average 
outstanding balances (dollars in millions) and the yields for the last six 
quarters. The yield on tax-exempt state and municipal securities has been 
computed on a taxable equivalent basis. Computation using this basis 
increases income for these securities in the table over the amount accrued 
and reported in the accompanying financial statements. The tax-exempt income 
is increased to that amount which, were it fully taxable, would yield the 
same income after tax as the amount that is reported in the financial 
statements. The computation assumes a combined Federal and State tax rate of 
approximately 41%.

<TABLE>
<CAPTION>
Table 6-AVERAGE BALANCES OF SECURITIES AND INTEREST YIELD

        1994   1st Quarter      2nd Quarter      3rd Quarter     4th Quarter
 <S>           <C>     <C>      <C>     <C>      <C>     <C>     <C>     <C>
 U.S. Treasury $305.4   5.28%   $355.6   5.30%   $309.4   5.38%  $259.5   5.55%
 U.S. Agency     20.8   4.61      45.9   4.55      55.8   4.71     55.7   4.78
 Tax-Exempt      78.0  13.49      79.9  13.44      86.8  13.14     90.0  13.49
   Total       $404.2   6.83%   $481.4   6.58%   $452.0   6.79%  $405.2   7.21%

<CAPTION>
        1995   1st Quarter      2nd Quarter      3rd Quarter
 <S>           <C>     <C>      <C>     <C>      <C>     <C>
 U.S. Treasury $236.7   5.63%   $226.8   5.60%   $224.5   5.57%
 U.S. Agency     55.6   4.86      54.8   5.25      77.0   5.51
 Tax-Exempt      87.6  12.99      84.0  12.69      84.8  12.52
   Total       $379.9   7.22%   $365.6   7.18%   $386.3   7.08%
</TABLE>

The Company's practice has been to shorten the average maturity of its 
investments while interest rates are rising, and to lengthen the average 
maturity as rates are declining. When interest rates are rising, short 
maturity investments are preferred. This is because principal is better 
protected and average interest yields more closely follow market rates since 
the Company is buying new securities more frequently to replace maturing 
securities. When rates are declining, longer maturities are preferable 
because their purchase tends to "lock-in" higher rates. When there is no 
sustained movement up or down, the funds from maturing securities are usually 
sold as Federal funds until a clear direction is established. Generally, 
"longer maturities" has meant purchases of securities with maturities of 
three or five years.

Because securities generally have a fixed rate of interest to maturity, the 
average interest rate earned in the portfolio lags market rates in the same 
way as rates paid on term deposits. The impact of last year's increases in 
market rates is seen as a very gradual increase in the average rates of 
taxable securities.

Investments in most tax-exempt securities became less advantageous after 1986 
because of the effect of certain provisions of the Tax Reform Act of 1986 
("TRA"). Those provisions did not affect securities purchased before the 
passage of the act which make up the majority of the Company's tax-exempt 
securities. There is still more than a sufficient differential between the 
taxable equivalent yields on these securities and yields on taxable 
securities to justify holding them to maturity. The average maturity is 
approximately eight years. The yield on these securities is gradually 
declining as older, higher-earning securities mature or are called by the 
issuers.

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 require a careful credit evaluation of the issuer. In 
reviewing securities for possible purchase, Management must also ascertain 
that the securities have desirable maturity characteristics, and that the 
amount of tax-exempt income they generate will not be enough to trigger the 
Alternative Minimum Tax; otherwise the tax advantage will be lost. Apart from 
a few small issues that have met the Company's criteria for purchase, the 
increase in the average balance of tax exempt securities is due to the 
accretion of discount (the periodic recognition as interest income of the 
difference between the purchase cost and the par value that will be received 
from the issuer upon maturity).

Included with the balances shown for U.S. Agency securities that are being 
held to maturity are four structured notes with a combined book value of 
$34.4 million. They are a type of security known as step bonds. They were 
issued at an initial rate and had one or more call dates. If not called, the 
interest rate steps up to a higher level. None of the notes purchased has 
been called and two have reached their final steps at 4.50% and 6.61%. The 
other two notes have some remaining steps with call dates every 6 months. The 
first has a current rate of 5.15% with future rates of 6.15% and 7.15%. The 
second has a current rate of 4.50% with future rates of 5.00%, 6.00%, and 
7.00%. Only the interest rate on these notes is contingent, all principal is 
paid at maturity unless at a sooner call date. There is no circumstance under 
which the interest rates will decline. The current interest rate for notes of 
comparable maturity with no call or steps is slightly above the current rates 
so there are small unrealized losses for these notes.

Unrealized Gains and Losses

As explained in "Interest Rate Sensitivity" above, fixed rate securities are 
subject to market risk from changes in interest rates. Footnote 4 to the 
financial statements shows the impact of the decline in longer-term interest 
rates that has occurred during 1995. While there were no maturities or 
purchases of U.S. Treasury securities in the earnings or held-to-maturity 
portfolio during 1995, the market value increased by $10.7 million while the 
book value increased only $327,000 from the accretion of discount. The market 
value of the municipal securities (of which there were several purchases and 
calls) also increased in market value from 109% of book value to 115%.

Federal Funds Sold

Cash in excess of the amount needed to fund loans, invest in securities, or 
cover deposit withdrawals, is sold to other institutions as Federal funds. 
The sales are only overnight. Excess cash expected to be available for longer 
periods is generally invested in U. S. Treasury securities or bankers' accep-
tances if the available returns are acceptable. The amount of Federal funds 
sold during the quarter is therefore an indication of Management's estimation 
during the quarter of immediate cash needs and relative yields of alternative 
investment vehicles.

Table 7 illustrates the average funds sold position of the Company and the 
average yields over the last eight quarters (dollars in millions).

Table 7--AVERAGE BALANCE OF FUNDS SOLD AND YIELDS

                              Average       Average     
Quarter Ended               Outstanding      Yield     

December   1993               $21.8          2.97%
March      1994                 4.9          3.20
June       1994                 8.7          3.95
September  1994                22.1          4.47
December   1994                30.8          5.13
March      1995                23.8          5.69
June       1995                38.5          6.01
September  1995                69.8          5.82

When interest rates are rising, the Company can benefit by keeping larger 
amounts in Federal funds because these excess funds then earn interest that 
is repriced daily. When rates are declining, the Company generally decreases 
the amount of funds sold and instead purchases Treasury securities and/or 
bankers' acceptances. When rates are stable, the balance of Federal funds is 
determined more by available liquidity than by policy concerns. In recent 
years, excess funds that might otherwise have been sold as Federal funds were 
instead invested in short-term U. S. Treasury securities and bankers' 
acceptances that would mature in the first quarter of the year to provide 
funding for the RAL program. In the first quarter of 1994, virtually all 
available funds were used to support the program, leaving few funds for sale, 
even though rates were rising.

The average balances sold into the market have been greater in 1995 than in 
the comparable quarters of 1994 for several reasons. The first is that the 
smaller RAL program required less funds, so the Company had greater 
liquidity. Secondly, other loan demand, a potential use of the funds, has not 
kept up with the growth in deposits and maturing securities. Thirdly, the 
current partially inverted yield curve has meant that the yield on Federal 
funds could be matched with Treasury securities only if notes with at least 3 
or 4 years to maturity were purchased. At present, Management is 
uncomfortable assuming the interest rate risk inherent in that maturity 
range.

Bankers' Acceptances

The Company has used bankers' acceptances as an alternative to 6-month U. S. 
Treasury securities when pledging requirements are otherwise met and 
sufficient spreads to U. S. Treasury obligations exist. The acceptances of 
only the highest quality institutions are utilized. Table 8 discloses the 
average balances and yields of bankers' acceptances for the last eight 
quarters (dollars in millions).

Table 8--AVERAGE BALANCE OF BANKERS' ACCEPTANCES AND YIELDS

                     Average               Average     
Quarter Ended      Outstanding               Yield     

December  1993     $   60.8                  3.32%
March     1994         33.7                  3.31%
June      1994          1.4                  3.35
September 1994         25.3                  5.32
December  1994         64.4                  5.38
March     1995         55.7                  5.97
June      1995         41.6                  6.44
September 1995         35.9                  6.11

With their relatively short maturities, bankers' acceptances are an effective 
instrument for managing the timing of cash flows. After the 1993 tax season, 
Management recognized that it would have to begin taking steps to ensure that 
sufficient cash flows would be available during the first quarter of the 
following year to fund the RAL program. With rates on acceptances comparing 
favorably to shorter-term U. S. Treasury securities, significant purchases of 
bankers' acceptances were made beginning late in the third quarter of 1993. 
When they matured, the proceeds were used as planned to fund the RAL program. 
Expecting a further expansion of the program in 1995, Management again 
purchased bankers' acceptances in the third and fourth quarters of 1994 to 
mature in early 1995. With the reduction in the amount of loans in the RAL 
program in 1995, some of the maturing acceptances were not needed for the 
intended purpose and were reinvested in additional bankers' acceptances if 
available. This accounts for the higher average balances in the second and 
third quarters of 1995 than in the comparable quarters of 1994

Other Borrowings and Related Interest Expense

Other borrowings consist of securities sold under agreements to repurchase, 
Federal funds purchased (usually only from other local banks as an 
accommodation to them), Treasury Tax and Loan demand notes, and borrowings 
from the Federal Reserve Bank ("FRB"). Because the average total short-term 
component represents a very small portion of the Company's source of funds 
(less than 5%) and shows little variation in total, all of the short-term 
items have been combined for the following table. Interest rates on these 
short-term borrowings change over time, generally in the same direction as 
interest rates on deposits. 

Table 9 indicates the average balances that are outstanding (dollars in 
millions) and the rates and the proportion of total assets funded by the 
short-term component over the last eight quarters.

Table 9--OTHER BORROWINGS

                         Average       Average     Percentage of
Quarter Ended          Outstanding      Rate    Average Total Assets

December   1993     $    29.1          2.88%         2.9%
March      1994          28.8          2.97          2.9
June       1994          30.5          3.50          3.0
September  1994          26.3          4.05          2.5
December   1994          18.3          4.63          1.8
March      1995          16.3          5.47          1.6
June       1995          28.1          5.69          2.7
September  1995          29.5          5.42          2.7

Other Operating Income

Trust fees are the largest component of other operating income. Management 
fees on trust accounts are generally based on the market value of assets 
under administration. Table 10 shows trust income over the last eight 
quarters (in thousands).

Table 10--TRUST INCOME

     Quarter Ended    Trust Income

December   1993         $1,706
March      1994          1,781
June       1994          1,510
September  1994          1,548
December   1994          1,611
March      1995          1,765
June       1995          1,590
September  1995          1,686

Trust customers are charged for the preparation of the fiduciary tax returns. 
The preparation generally occurs in the first and/or second quarter of the 
year. This accounts for approximately $236,000 and $22,000 of the fees earned 
in the first and second quarters of 1995 and $179,000 and $81,000 of the fees 
earned in the first and second quarters of 1994, respectively. Other 
variation is caused by the recognition of probate fees when the work is 
completed rather than accrued as the work is done, because it is only upon 
the completion of probate that the fee is established by the court. After 
adjustment for these seasonal and non-recurring items and short-term 
fluctuations of price levels in the stock and bond markets, trust income has 
remained relatively stable during the quarters shown.

Other categories of non-interest income include various service charges, 
fees, and miscellaneous income. Included within "Other Service Charges, 
Commissions & Fees" in the following table are service fees arising from 
credit card processing for merchants, escrow fees, and a number of other fees 
charged for special services provided to customers. Categories of non-
interest operating income other than trust fees are shown in Table 11 for the 
last eight quarters (in thousands).



Table 11--OTHER INCOME           Other Service     
                  Service Charges   Charges,
                     on Deposit   Commissions   Other
Quarter Ended         Accounts      & Fees     Income     

December  1993        $ 713      $   1,012     $  334
March     1994          724            791        145
June      1994          746          1,249        149
September 1994          752          1,023        121
December  1994          961          1,013        152
March     1995        1,044          2,468         78
June      1995        1,072          1,143        113
September 1995        1,056          1,130        169

The Company revised its schedule for most fees in the fourth quarter of 1994. 
The effect of the increase is seen in the increase in the amount of service 
charges on deposit accounts in that quarter and the first three quarters of 
1995.

The large increase in other service charges, commissions and fees for the 
first quarter of 1995 is due to $1.5 million of fees received for the 
electronic transfer of tax refunds. As explained in the section above titled 
"Loans and Related Interest Income," the Company did not advance funds under 
the RAL program to as large a number of potential borrowers as it had 
expected because of the changes in the IRS procedures. Nonetheless, the 
Company was able to assist these taxpayers by transferring funds to them 
faster than the standard IRS check writing process. The Company received the 
refund from the IRS and then transferred it directly to the taxpayer's 
checking account or authorized the tax preparer to write a check that the 
taxpayer could pick up immediately.

Included in other income are gains or losses on sales of loans. When the 
Company collects fees on loans that it originates, it must defer them and 
recognize them as interest income over the term of the loan. If the loan is 
sold before maturity, any unamortized fees are recognized as gains on sale 
rather than interest income. In 1993 when interest rates were low, the 
Company originated a significant number of refinancings that it immediately 
sold to other financial institutions or insurance companies. This was 
especially true in the fourth quarter of 1993 as approximately $196,000 in 
gains were recognized. The larger amount appeared to be related to consumers' 
fears that rates were starting to rise and that this would be their last 
chance to "lock in" lower rates. As interest rates rose in 1994, the Company 
did fewer refinancings, accounting for the smaller amount of other income. 

Staff Expense

The largest component of non-interest expense is staff expense. Staff size is 
closely monitored and in most years the rate of increase in staff is less 
than the rate of growth in the Company's assets (if the growth in fiduciary 
assets is also considered).

Table 12 shows the amounts of staff expense incurred over the last eight 
quarters (in thousands).

Table 12--STAFF EXPENSE

                     Salary and        Profit Sharing and     
Quarter Ended    Other Compensation  Other Employee Benefits

December  1993        $ 4,010              $ 787
March     1994          4,096              1,353
June      1994          4,281              1,246
September 1994          4,090              1,205
December  1994          3,834              1,045
March     1995          4,780              1,405
June      1995          4,422              1,015
September 1995          4,776              1,151

There is usually some variation in staff expense from quarter to quarter. 
Staff expense in the first quarter of 1995 was greater than usual for several 
reasons. First, the Company began hiring staff for the three Ventura offices 
that have been opened. They were hired with enough lead time before the 
openings to provide training and familiarization with the Company. Second, as 
mentioned above, the Company has hired a number of new staff in the areas of 
lending and credit administration and in loan review to more closely monitor 
credit quality. Thirdly, staff has been added in the Trust Division to sell 
and manage several new products offered in this area. Lastly, all officers 
have their annual salary review in the first quarter with merit increases 
effective on March 1. These increases averaged 4% this year.

Salary and other compensation decreased in the second quarter of 1995. 
Officer bonuses are paid after the end of each year from a bonus pool, the 
size of which has been set by the Board of Directors based on net income. The 
Company accrues compensation expense for the pool for officer bonuses during 
the year for which they are paid rather than in the subsequent year when they 
are actually paid. The accrual is based on projected net income for the year. 
Management's mid-year revised forecast projected net income at an amount less 
than originally projected. Therefore a portion of the amount accrued was 
reversed and a reduced accrual was recorded for the third quarter. Had the 
adjustments not occurred, staff expense for the second quarter would have 
been comparable to the amount for the first and third quarters of 1995. 

There is also variability in the amounts reported above for Profit Sharing 
and Other Employee Benefits. These amounts include (1) the Company's 
contribution to profit sharing plans and retiree health benefits, (2) the 
Company's portion of health insurance premiums and payroll taxes, and (3) 
payroll taxes and workers' compensation insurance.

The amount for the fourth quarter of 1993 was unusually low. The Company's 
contributions for the profit sharing and retiree health benefit plans are 
determined by a formula that results in a contribution equal to 10% of a base 
figure made up of income before tax and before the contribution, adjusted to 
add back the provision for loan loss and to subtract actual charge-offs. The 
Company begins each year accruing an amount based on its forecast of the base 
figure. Because actual net charge-offs were a higher percentage of the 
provision in 1993 (72%) than they had been in prior years, the base was lower 
relative to net income than it previously had been. The Company had been 
accruing for these contributions during the first three quarters of 1993 with 
the assumption of a more normal ratio of actual net charge-offs to provision 
and therefore needed to adjust the accrual in the fourth quarter. The same 
type of adjustment was made in the fourth quarter for 1994 and in the second 
quarter for 1995.

Payroll taxes introduce a seasonality to this expense category. While bonus 
expense is accrued as salary expense during the year to which it relates, the 
Company is not liable for the payroll taxes until the bonuses are paid in the 
first quarter of the following year. Therefore the payroll taxes relating to 
the bonuses for the prior year are all charged as expense in the first 
quarter of the current year, accounting for a portion (approximately $57,000) 
of the increase from the fourth quarter of 1994 to the first quarter of 1995. 
Moreover, payroll tax expense is normally lower in the fourth quarter of each 
year because the salaries of the higher paid employees have passed the 
payroll tax ceilings by the fourth quarter.

As discussed above in "Loans and Related Interest Income," the accounting 
standard relating to loan fees and origination costs requires that salary 
expenditures related to originating loans not be immediately recognized as 
expenses, but instead be deferred and then amortized over the life of the 
loan as a reduction of interest and fee income for the loan portfolio. 
Therefore, compensation actually paid to employees in each of the above 
listed periods is higher than shown by an amount ranging from $125,000 to 
$275,000, depending on the number of loans originated during that quarter.

Other Operating Expenses

Table 12 shows other operating expenses over the last seven quarters (in 
thousands).

Table 12--OTHER OPERATING EXPENSE

                Occupancy Expense    Furniture &      Other
Quarter Ended    Bank Premises        Equipment      Expense     

December     1993     $ 817             $ 539         $3,459
March        1994       787               488          3,096
June         1994       855               511          3,144
September    1994       935               614          2,867
December     1994       950               634          3,745
March        1995     1,011               645          4,198
June         1995     1,003               640          3,611
September    1995     1,080               652          1,547

Occupancy expenses increased in the first quarter of 1995 as a result of the 
new Ventura County offices and will remain higher than in prior years. The 
Company leases rather than owns most of its premises. Many of the leases 
provide for annual rent adjustments. Equipment expense fluctuates over time 
as needs change, maintenance is performed, and equipment is purchased. This 
category has also been impacted by the opening of the new offices.

Table 13 shows a detailed comparison for the major expense items in other 
expense for the three and nine month periods ended September 30 (amounts in 
thousands).

<TABLE>
<CAPTION>
Table 13-OTHER EXPENSE
                               Nine-Month Periods       Three-Month Periods
                               Ended September 30,      Ended September 30,
                                 1995         1994         1995        1994
<S>                            <C>          <C>          <C>         <C>
FDIC and State assessments     $    6      $ 1,560      $(1,031)    $   520
Professional services             617          497          232         135
RAL processing and
   incentive fees                  37          348          (63)         25
Supplies and sundries             507          439          195         139
Postage and freight               508          452          144         134
Marketing                       1,059          720          255         232
Bankcard processing               869        1,204          310         405
Credit bureau                     540           45           47          16
Telephone and wire expense        655          264          176          90
Charities and contributions       259          113           44          97
Software expense                  628          567          212         209
Operating losses                  106           37           38          11
Other                           3,564        2,860          988         854
  Total                        $9,355      $ 9,106      $ 1,547     $ 2,867
</TABLE>

Included in other expense is the premium cost paid for FDIC insurance. The 
FDIC has converted to a graduated rate for the premium based on the soundness 
of the particular institution. Prior to the third quarter, the annual rate 
ranged from $0.23 to $0.30 per hundred dollars of deposits. On the basis of 
its "well-capitalized" position, the Company's rate was $0.23 per hundred. As 
deposits increased, this expense increased as well. In the third quarter, the 
FDIC announced that it would decrease the rates paid by well-capitalized 
banks to $0.04 per hundred dollars because the Bank Insurance Fund had been 
capitalized to the level specified by statute. The FDIC refunded premiums 
paid in advance, and the Company reversed the accrual that it had made for 
the expense. This resulted in approximately $1.3 million less expense for the 
quarter relative to what the premium cost would have been had there been no 
change.

A number of these expense categories have increased due to the Ventura County 
expansion. These include marketing, telephone and wire, and charities and 
contributions. The increase in credit bureau expense is almost wholly related 
to the extra credit checks for the RAL program necessitated by the IRS 
changes noted above. Substantial telephone expense was incurred in the RAL 
program to answer questions from applicants for loans regarding the changes 
made by the IRS and why the Company would act as a transferor only. Telephone 
expense also increased because of a new business rate schedule implemented by 
the Company's local telephone vendor. 

The Company became aware in the first quarter of 1995 that it may have some 
responsibility for a large loss suffered by one of its customers and has 
therefore included with other operating losses an estimate of the amount it 
is likely to have to reimburse the customer.

RAL processing and incentive fees are paid to tax preparers and filers based 
on the volume of loans and the collectibility of the loans made through them. 
As of March 31, 1995, the Company had estimated that it would be obligated 
for $250,000 in such payments. With the reduced volume and the lower 
collectibility, in the second quarter, the Company estimated it would be 
obligated for only $100,000, and a portion of the earlier estimate was 
reversed. In the third quarter, with final numbers available, the obligation 
was calculated at $37,000. This amount was paid and the remaining accrual 
reversed.

The net cost of other real estate owned ("OREO") is not included in the 
preceding table because it appears on a separate line in the statements of 
income. When the Company forecloses on the real estate collateral securing 
delinquent loans, it must record these assets at the lower of their fair 
value (market value less estimated costs of disposal) or the outstanding 
amount of the loan. If the fair value is less than the outstanding amount of 
the loan, the difference is charged to the allowance for loan loss at the 
time of foreclosure. Costs incurred to maintain or operate the properties are 
charged to expense as they are incurred. If the fair value of the property 
declines below the original estimate, the carrying amount of the property is 
written-down to the new estimate of fair value and the decrease is also 
charged to this expense category. If the property is sold at an amount higher 
than the estimated fair value, the gain that is realized is credited to this 
category.

The negative amount in the income statement for this expense category for the 
first nine months of 1994 reflects approximately $924,000 in net gains 
arising out of sales less approximately $327,000 in operating expenses and 
writedowns. Almost all of the gains arose from the sale of the final four 
units of a condominium project on which the Company foreclosed in 1993. The 
Company had made a very conservative estimate of the market value of these 
units at the time of foreclosure because of the slow pace of sales of the 
units before foreclosure. With the local residential real estate market 
showing increased strength, and with some initial sales to demonstrate that 
the prices were not going to be reduced further, the Company was able to sell 
the units at prices higher than the conservative estimate. Some gains from 
sale were also recognized in the final quarter of 1993.

As disclosed in Note 7 to the financial statements, the Company had $1.0 
million in OREO as of September 30, 1995. This compares with $0.9 million as 
of a year earlier. With the small balance of OREO being held, Management 
anticipates that OREO operating expense will continue to be relatively low. 
However, the Company has liens on properties which are collateral for (1) 
loans which are in non-accrual status, or (2) loans that are currently 
performing but about which there is some question that the borrower will be 
able to continue to service the debt according to the terms of the note. 
These conditions may necessitate additional foreclosures during the next 
several quarters, with a corresponding increase in this expense.

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. Sufficient liquidity is a function of 
(1) having cash or cash equivalents on hand or on deposit at a Federal 
Reserve Bank ("FRB") adequate to meet unexpected immediate demands, and (2) 
balancing near-term and long-term cash inflows and outflows to meet such 
demands over future periods. 

Federal regulations require banks to maintain a certain amount of funds on 
deposit ("deposit reserves") at the FRB for liquidity. Except in periods of 
extended declines in interest rates when the investment policy calls for 
additional purchases of investment securities, or at times during the first 
quarter when all available funds are used to fund the RAL's, the Company also 
maintains a balance of Federal funds sold which are available for liquidity 
needs with one day's notice. 

The timing of inflows and outflows to provide for liquidity over longer 
periods is achieved by making adjustments to the mix of assets and 
liabilities so that maturities are matched. These adjustments are 
accomplished through changes in terms and relative pricing of different prod-
ucts. The timing of liquidity sources and demands is well matched when there 
is at least the same amount of short-term liquid assets as volatile, large 
liabilities. It is also important that the maturities of the remaining long-
term assets are relatively spread out. Of those assets generally held by the 
Company, the short-term liquid assets consist of Federal funds sold and debt 
securities with a remaining maturity of less than one year. Because of its 
investment policy of selling taxable securities from the liquidity portfolio 
before any loss becomes too great to materially affect liquidity, and because 
there is an active market for Treasury securities, the Company considers its 
Treasury securities with a remaining maturity of under 2 years to be short-
term liquid assets for this purpose. The volatile, large liabilities are time 
deposits over $100,000, public time deposits, 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 analysis, they are not considered 
volatile. 

A method used by bank regulators to compute liquidity using this concept of 
matching maturities is to divide the difference between the short-term, 
liquid assets and the volatile, large liabilities by the sum of the loans and 
long-term investments, that is:

Short-term, Liquid Assets - Volatile, Large Liabilities
- -------------------------------------------------------  =  Liquidity Ratio
         Net Loans and Long-term Investments

<TABLE>
<CAPTION>
Table 15 -LIQUIDITY COMPUTATION COMPONENTS
                                                                                  Net Loans and Long-term
Short-term, Liquid Assets                Volatile, Large Liabilities              Investments
<S>                     <C>         <S>                   <C>        <S>              <C>
Fixed rate debt                     Time deposits 100+    $ 73,300   Net loans        $520,686
  with maturity                     Repurchase agreements            Long-term
  less than 1 year      $110,282      and Federal funds                securities      123,896
Treasury securities with              purchased             34,482   Equity Securities     488
  1-2 year maturities     46,967    Other borrowed funds     1,210
Federal funds             70,000
Bankers' acceptances      48,625
Total                   $275,874    Total                 $108,992   Total            $645,070
</TABLE>

As of September 30, 1995, the difference between short-term, liquid assets and
volatile, large liabilities, the "liquidity amount," was a positive $167
million and the liquidity ratio was 26%, using the balances (in thousands)
in Table 15.

The Company's liquidity ratio indicates that all of the Company's volatile, 
large liabilities are matched against short-term liquid assets, with an 
excess of liquid assets. The current liquidity amount exceeds the range that 
the Company is trying to maintain -- from positive $75 million to negative 
$25 million. Too high a liquidity amount or ratio results in reduced earnings 
because the short-term, liquid assets generally have lower interest rates. If 
liquidity is too low, earnings are reduced by the cost to borrow funds or 
because of lost opportunities. Some purchases of taxable securities were 
planned for the third quarter and were carried out but they had maturities 
less than two years and so will not reduce the liquidity ratio as computed 
above. The Company is also making small purchases of municipal securities for 
their tax advantages, but these are unlikely to be in an amount that will 
significantly lower the liquidity ratio.

Securities from both the liquidity and earnings portfolios are included in 
the balances for short-term liquid assets in Table 15. The inclusion of 
securities from the earnings portfolio is not predicated on their possible 
sale, but rather on the recognition that Management will be including the 
proceeds that will be received at maturity in liquidity planning. 

Capital Resources

Table 16 presents a comparison of several important amounts and ratios for 
the third quarters of 1995 and 1994 (dollars in thousands).

<TABLE>
<CAPTION>
Table 16-CAPITAL RATIOS            3rd Quarter   3rd Quarter
                                       1995          1994        Change
 <S>                               <C>           <C>          <C>
Amounts:
 Net Income                        $    1,717    $    2,996   $  (1,279)
 Average Total Assets               1,090,070     1,032,016      58,054
 Average Equity                        99,035        91,157       7,878
Ratios:
 Equity Capital to 
    Total Assets (Period-end)           8.80%         8.80%       0.00%
 Annualized Return on
   Average Assets                       0.63%         1.16%      (0.53%)
 Annualized Return on
   Average Equity                       6.93%        13.15%      (6.22%)
</TABLE>

Earnings are the largest source of capital for the Company. For reasons 
mentioned in various sections of this discussion, Management expects that 
there will be more variation quarter by quarter in operating earnings. Areas 
of uncertainty include asset quality, loan demand, RAL operations and 
collections, and the Ventura County expansion.

A substantial increase in charge-offs would require the Company to record a 
larger provision for loan loss to restore the allowance to an adequate level, 
and this would negatively impact earnings. If loan demand increases, the 
Company will be able to reinvest proceeds from maturing investments at higher 
rates, which would positively impact earnings. Because of the changes 
instituted by the IRS regarding RAL payments to the Company, the amount of 
the RAL advances not repaid to the Company is higher than originally 
estimated. These changes have already increased operating costs over the 
Company's original projections. Expenses related to the new Ventura offices 
have stabilized and should begin to be offset by additional income as loans 
are made and more deposits received.

The FRB sets minimum capital guidelines for U. S. banks and bank holding 
companies based on the relative risk of the various types of assets. The 
guidelines require banks to have capital equivalent to at least 8% of risk 
adjusted assets. As of September 30, 1995, the Company's risk-based capital 
ratio was 18.39% The Company must also maintain shareholders' equity of at 
least 4% to 5% of unadjusted total assets. As of September 30, 1995, 
shareholders' equity was 8.80% of total assets. The Company's ratios reflect 
that it currently has ample capital to support the additional growth in 
Ventura County.

No significant commitments or reductions of capital are anticipated. 

Refund Anticipation Loan Summary

The impact of the RAL program on the Company's activities and results of 
operations during 1995 is discussed in various parts of this analysis. 
Especially in the first quarters of each year, but also in the second, the 
Company's interest and fee income totals are greater than would otherwise be 
the case. Operating expenses and loan losses proved to be greater than 
expected in the first three quarters of 1995 because of the IRS procedural 
changes. These changes increased the amount of delinquencies and resulting 
charge-offs, and as a result required a shift in emphasis during the tax 
season from making loans to simply acting as a transfer agent for the refund. 
Rather than extend funds to the taxpayer and wait for repayment by the IRS, 
the Company remitted the payment to the taxpayer only after receipt from the 
IRS. Taxpayers still received the funds sooner than would have been the case 
had they waited for a check. The Company's fee was lower in these cases than 
for the loans.

In summary, the Company lost about $600,000 to date before tax from the 1995 
RAL program, compared to the positive pre-tax contribution to income of $1.6 
million that the program made in 1994. RAL customers with unpaid loan 
balances of about $900,000 have agreed to payment plans. To the extent that 
these plans are honored, the Company's loss for the 1995 program will be 
reduced. 

The Company has rigorously examined the advisability of continuing with the 
program in 1996. There are two key questions. The first is whether the 
Company can identify the conditions necessary for the IRS to promptly remit 
the refund to the Company and restrict loans to those situations. The second 
is whether there is sufficient demand for the refund transfer portion of the 
program to warrant the fixed operating costs. To date, Management is of the 
opinion that it can address the IRS procedures issue in such a way that loan 
losses are substantially reduced and that there is sufficient demand for 
refund transfers to justify involvement in the program in 1996. If these 
conditions are met, the program should result in a positive contribution to 
income in 1996.

Regulation

The Company is closely regulated by Federal and State agencies. The Company 
and its subsidiaries may engage only in lines of business that have been 
approved by their respective regulators, and cannot open or close 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 is required by the provisions of the Community 
Reinvestment Act ("CRA") to make significant efforts to ensure that access to 
banking services is available to the whole community. The Bank's CRA 
compliance was last examined by the FDIC in the fourth quarter of 1992, and 
the Bank was given the highest rating of "Outstanding." As a bank holding 
company, the Company is primarily regulated by the Federal Reserve Bbank. As 
a member bank of the Federal Reserve System that is state-chartered, the 
Bank's primary Federal regulator is the FRB and its state regulator is the 
California State Department of Banking. As a non-bank subsidiary of the 
Company, ServiceCorp is regulated by the FRB. Both of these regulatory 
agencies conduct periodic examinations of the Company and/or its subsidiaries 
to ascertain their compliance with regulations.

The FRB may take action against bank holding companies and banks should they 
fail 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. The 
Company has received no indication that either banking agency is in any way 
contemplating any such action with respect to the Company or the Bank, and 
given the strong capital position of both the Bank and the Company, 
Management expects no such action.

FOOTNOTES TO MANAGEMENT'S DISCUSSION AND ANALYSIS

[1] The Company primarily uses two published sources of information to obtain 
performance ratios of its peers. The FDIC Quarterly Banking Profile, Second 
Quarter, 1995, published by the FDIC Division of Research and Statistics, 
provides information about all FDIC insured banks and certain subsets based 
on size and geographical location. Geographically, the Company is included in 
a subset that includes 12 Western states plus the Pacific Islands. To obtain 
information more specific to California, the Company uses The Western Bank 
Monitor, published by Montgomery Securities. This publication provides 
performance statistics for "leading independent banks" in 13 Western states, 
and further distinguishes a Southern California subset within which the 
Company is included. Both of these publications are based on year-to-date 
information provided by banks each quarter. It takes about 2-3 months to 
process the information, so the published data is always one quarter behind 
the Company's information. For this quarter, the peer information is for the 
second quarter of 1995. All peer information in this discussion and analysis 
is reported in or has been derived from information reported in one of these 
two publications.

[2] As required by applicable regulations, tax-exempt non-security 
obligations of municipal governments are reported as part of the loan 
portfolio. These totaled approximately $7.6 million as of September 30, 1995. 
The average yields presented in Table 3 give effect to the tax-exempt status 
of the interest received on these obligations by the use of a taxable 
equivalent yield assuming a combined Federal and State tax rate of 
approximately 41% (while not tax exempt for the State of California, the 
State taxes paid on this Federal-exempt income is deductible for Federal tax 
purposes). If their tax-exempt status were not taken into account, interest 
earned on loans for the third quarter of 1995 would still round to $12.6 
million but the average yield would be 9.35%. There would also be 
corresponding reductions for the other quarters shown in the Table 4. The 
computation of the taxable equivalent yield is explained in the section below 
titled "Investment Securities and Related Interest Income."

[3] Reported in Western Bank Monitor, Second Quarter, 1995.

PART II

OTHER INFORMATION

Item 1.     Legal Proceedings
               Not applicable.

Item 2.     Changes in Securities
               Not applicable.

Item 3.     Defaults Upon Senior Securities
               Not applicable.

Item 4.     Submission of Matters to a Vote of Security Holders
               Not applicable.

Item 5.     Other Information:
               Not applicable.
Item 6.     Exhibits and Reports on Form 8-K
    (a)     Exhibit Index:
                                             Sequential
                                            Page Number
                                            (no pages in
     Exhibit Number     Item Description     EDGAR version)

          3.1          Amendment One to by-laws
                         of the Company

          3.2          Amendment One to by-laws
                         of Santa Barbara
                         Bank & Trust

          11           Computation of Per
                         Share Earnings

          27                Financial Data Schedule 

    (b)     No reports were filed on Form 8-K

<PAGE>
EXHIBIT 3.1

CERTIFICATE OF RESOLUTION

SANTA BARBARA BANCORP

Santa Barbara, California

AMENDMENT NUMBER ONE TO BYLAWS


     This is to certify that I am the duly elected, qualified and acting 
Secretary of the above-named Corporation and that by resolution of the Board 
of Diretors of the Corporation duly adopted at the meeting held on October 
24, 1995, Sections 2.10 and 2.11 of the Bylaws of the Corporation were added 
to read in as follows:

     2.10      Shareholder Action Without a Meeting.

          2.10.1      Written Consents.  Unless otherwise provided in the 
Articles of Incorporation, any action which may be taken at any annual or 
special meeting of the shareholders, other than the election of directors, 
may be taken without a meeting and without prior notice if a consent in 
writing, setting forth the action so taken, shall be signed by the holders of 
outstanding shares having not less than the minimum number of votes that 
would be necessary to authorize or take such action at a meeting at which all 
shareholders entitled to vote thereon were present and voted.

          2.10.2      Notice of Written Consent.  Unless the consents of all 
shareholders entitled to vote have been solicited in writing, prompt notice 
of any corporate action approved by shareholders without a meeting by less 
than unanimous written consent shall be given, in accordance with Section 
601(b) of the California General Corporation Law, to those shareholders 
entitled to vote who have not consented in writing.  Such notice must be 
given at least ten (10) days before the consummation of any action authorized 
by such approval if the action involves (i) a contract or other transaction 
with an interested director, governed by Section 310 of the California 
General Corporation Law, (ii) the indemnification of any present or former 
agent of the Corporation within the meaning of Section 317 of the California 
General Corporation Law, (iii) any reorganization within the meaning of the 
California General Corporation Law, or (iv) a plan of distribution in 
dissolution other than in accordance with the rights of any outstanding 
preferred shares as provided in California General Corporation Law Section 
2007.
          2.10.3      Election of Directors by Written Consent.  A director 
may be elected at any time to fill a vacancy (other than a vacancy resulting 
from the removal of a director) not filled by the Board by the written 
consent of persons holding a majority of the outstanding shares entitled to 
vote for the election of directors, and any required notice of any such 
election shall promptly be given as provided in Section 2.10.2, above.  
Directors may not otherwise be elected without a meeting unless a consent in 
writing, setting forth the action so taken, is signed by all of the persons 
who would be entitled to vote for the election of directors.

          2.10.4     Solicitation of Consents.  In order that the 
shareholders shall have an opportunity to receive and consider the 
information germane to their making an informed judgment as to whether to 
give a written consent, no corporate action to be taken by written consent 
shall be effective until the later of (a) twenty (20) days after the date of 
the commencement of a solicitation (as such term is defined in Rule 14a-1 
promulgated under the Securities Exchange Act of 1934, as amended) of 
consents and (b) such date as may be specified in the proxy statement or 
information statement furnished in connection with the solicitation; provided 
that the foregoing shall not apply to any corporate action to be taken by 
written consent pursuant to solicitation of not more than ten (10) persons.  
For purposes of this Section 2.10, a consent solicitation shall be deemed to 
have commenced when a proxy statement or information statement containing the 
information required by law is first furnished to the shareholders.

          2.10.5     Duration of Consents.  Consents to corporate action (a) 
shall be effective only on delivery to the Corporation of the original or a 
certified copy of the consent and (b) shall be valid for a maximum of sixty 
(60) days after the date of the earliest dated consent delivered to the 
Corporation in the manner provided in this Section 2.10.

          2.10.6     Revocation of Consents.  Consents may be revoked at any 
time prior to the time that written consents of the number of shares required 
to authorize the proposed action have been filed with the Secretary of the 
Corporation.  Consents may be revoked by written notice delivered to any of 
(a) the Corporation, (b) the shareholder or shareholders soliciting consents 
or soliciting revocations in opposition to action by consent proposed by the 
Corporation (the "Soliciting Shareholders"), or (c) a proxy solicitor or 
other agent designated by the Corporation or the Soliciting Shareholders.  A 
revocation of a consent shall be effective upon receipt by the applicable 
person.


          2.10.7     Inspectors of Election.  Within three (3) business days 
after the delivery of any consents to the Corporation or the determination by 
the Board of Directors that the Corporation should seek corporate action by 
written consent, as the case may be, the Secretary shall engage independent 
inspectors of elections (the "Inspectors") for the purpose of performing a 
ministerial review of the validity of the consents and revocations.  The cost 
of retaining inspectors of election shall be borne by the Corporation.

          2.10.8     Procedures for Counting.  Consents and revocations shall 
be delivered to the Inspectors upon receipt by the Corporation, the 
Soliciting Shareholders or their proxy solicitors or other designated agents.  
As soon as consents and revocations are received, the Inspectors shall review 
the consents and revocations and shall maintain a count of the number of 
valid and unrevoked consents.  The Inspectors shall keep such count 
confidential and shall not reveal the count to the Corporation, the 
Soliciting Shareholder or their representatives or any other entity except in 
connection with the Preliminary Report or the Final Report.  As soon as 
practicable after the earlier of (a) sixty (60) days after the date of the 
earliest dated consent delivered to the Corporation or (b) a written request 
therefor by the Corporation or the Soliciting Shareholders (whichever is 
soliciting consents) (which request may be made no earlier than twenty (20) 
days after the commencement of the applicable solicitation of consents, 
except in the case of corporate action by written consent taken pursuant to 
solicitations of not more than ten (10) persons), notice of which request 
shall be given to the party opposing the solicitation of consents, if any, 
the Inspectors shall issue a preliminary report (the "Preliminary Report") to 
the Corporation and the Soliciting Shareholders stating: (i) the number of 
valid consents; (ii) the number of valid revocations; (iii) the number of 
valid and unrevoked consents; (iv) the number of invalid consents; (v) the 
number of invalid revocations; and (vii) whether, based on their preliminary 
count, the requisite number of valid and unrevoked consents has been obtained 
to authorize or take the action specified in the consents.  Any request 
delivered by the Corporation or the Soliciting Shareholders under this 
Section shall state that the requesting party has a good faith belief that 
the requisite number of valid and unrevoked consents to authorize or take the 
action specified in the consents has been received in accordance with these 
By-Laws.

          2.10.9     Inspectors' Final Report.  Unless the Corporation and 
the Soliciting Shareholders shall agree to a shorter or longer period, the 
Corporation and the Soliciting Shareholders shall have forty-eight (48) hours 
after the Inspectors' delivery of the Preliminary Report to review the 
Preliminary Report and copies of the consents and revocations and to advise 
the Inspectors and the opposing party in writing as to whether they intend to 
challenge the Preliminary Report of the Inspectors.  If no written notice of 
an intention to challenge the Preliminary Report is received within such 48-
hour period, the Inspectors shall issue to the Corporation and the Soliciting 
Shareholders their final report (the "Final Report") containing the 
information from the Inspectors' determination with respect to whether the 
requisite number of valid and unrevoked consents was obtained to authorize 
and take the action specified in the consents.  If the Corporation or the 
Soliciting Shareholders issue written notice of an intention to challenge the 
Inspectors' Preliminary Report within such 48-hour period, a challenge 
session shall be scheduled by the Inspectors as promptly as practicable.  A 
transcript of the challenge session shall be recorded by a certified court 
reporter.  Following completion of the challenge session, the Inspectors 
shall as promptly as practicable issue their Final Report to the Soliciting 
Shareholders and the Corporation.  The Final Report shall contain the 
information included in the Preliminary Report, plus all changes, if any, in 
the vote total as a result of the challenge and a certification of whether 
the requisite number of valid and unrevoked consents was obtained to 
authorize or take the action specified in the consents.  A copy of the Final 
Report of the Inspectors shall be included in the Corporation's records in 
which the proceedings of meetings of shareholders are maintained.

          2.10.10     Further Review.  If the Inspectors state in the Final 
Report that the requisite number of valid and unrevoked consents was not 
obtained to authorize or take the action specified in the consents, the party 
soliciting the consents thereafter may make one additional request in 
accordance with the provisions of Section 2.10.8 hereof that the Inspectors 
again review the consents and revocations and issue a further Preliminary 
Report and Final Report.

          2.10.11     Notice to Shareholders.  The Corporation shall give 
prompt notice to the shareholders of the results of any consent solicitation 
or the taking of the corporate action without a meeting and by less than 
unanimous written consent.

          2.10.12     Content of Consents; Delivery of Consents.  Each 
written consent shall bear the date of signature of each shareholder who 
signs the consent and a clear statement of the name of the shareholder who 
signs the consent.  Consents and revocations of consent shall be delivered to 
the Corporation or any other person by hand or by certified or registered 
mail, return receipt requested.  Subject to the provisions of Section 2.10.4 
hereof, consents and revocations of consent shall be effective upon receipt.  
Other notices and requests delivered under this Section 2.10 may be delivered 
personally, by facsimile or other form of electronic transmission that 
provides for confirmation of receipt, or by certified or registered United 
States mail, return receipt requested, and, if properly addressed, shall be 
deemed delivered (a) on the date of delivery, if delivery was made personally 
or by transmission by facsimile or other form of electronic transmission, or 
(b) on the fifth (5th) business day after the date on which deposited with 
the United States Postal Service.

          2.10.13      Severability.  Each term and provision of this Section 
2.10 shall be valid and enforceable to the fullest extent permitted by law.  
If independent counsel to the Corporation delivers to the Corporation a 
written opinion stating, or a court of competent jurisdiction determines, 
that this Section 2.10, or any portion thereof, or the application thereof to 
any person or circumstance is illegal or unenforceable with respect to any 
corporate action to be taken by written consent for which a consent has been 
delivered to the Corporation, then this Section 2.10, or such portion 
thereof, as the case may be, shall after the date of such delivery of such 
opinion or such determination be null and void in total or with respect to 
such person or circumstance, as the case may be, and the remainder of this 
Section 2.10 or the application thereof to persons or circumstances other 
than those to which it is held invalid or unenforceable, shall not be 
affected thereby.

     2.11      Shareholder Proposals.

          2.11.1      Consideration of Proposals.  At any annual or special 
meeting of shareholders, only such business shall be conducted as shall have 
been properly brought before the meeting.  The provisions of this Section 
2.11 shall control the determination of whether a proposal by any 
shareholder, in his or her capacity as a shareholder, for action by the 
shareholders of the Corporation has been properly brought before the meeting.  
Notwithstanding anything in these Bylaws to the contrary, no business shall 
be conducted at any meeting of shareholders except in accordance with the 
procedures of this Section 2.11.

          2.11.2     Submission of Proposal.  To be properly brought before 
an annual meeting of shareholders or any special meeting of shareholders 
noticed and called other than on behalf of the proposing shareholder, any 
proposal for action by the shareholders submitted by a shareholder of the 
Corporation shall be made in writing and shall be delivered or mailed to the 
Secretary of the Corporation at its principal place of business not less than 
thirty (30) days nor more than sixty (60) days prior to scheduled date of the 
meeting; provided that if less than twenty-one (21) days' notice of the 
meeting is given to the shareholders, such proposal shall be mailed or 
delivered to the Secretary of the Corporation not later than the close of 
business on the Fourteenth (14th) day following the day on which notice of 
the meeting was mailed to the shareholders.  To be properly brought before 
any special meeting of shareholders noticed and called on behalf of the 
proposing shareholder, all proposals for action submitted by such requesting 
shareholders shall be made in writing and shall be delivered or mailed to the 
Secretary of the Corporation at its principal place of business 
simultaneously with such shareholder(s) submission of their request for the 
meeting.  Notwithstanding the foregoing, any shareholder may submit for 
consideration at a meeting any proposal which is directly related to a matter 
which is specifically identified in the written notice of the meeting as a 
matter on which action by the shareholders will be requested at the meeting.

          2.11.3      Content of Submission.  A shareholder's notice to the 
Secretary of the Corporation requesting that a proposal for action be 
submitted for consideration at any meeting of shareholders shall set forth as 
to the matter which the shareholder proposes to bring before the meeting: (a) 
a brief description of the business desired to be brought before the meeting 
and the reasons for conducting such business at the meeting; (b) the name and 
address, as they appear on the Corporation's books of the shareholder 
proposing such business; (c) the class and number of shares of stock of the 
Corporation owned by the shareholder beneficially and of record; (d) any 
material interest of the shareholder in the business proposed to be brought 
before the meeting; and (e) any other information that is required by law to 
be provided by the shareholder in the shareholder's capacity as a proponent 
of a shareholder proposal.

          2.11.4      Number of Proposals.  No shareholder, other than the 
shareholder(s) on whose behalf the meeting is noticed and called, may submit 
more than one (1) proposal for consideration at any one (1) meeting of the 
shareholders of the Corporation.

          2.11.5      Federal Rules.  Nothing in this Section shall be deemed 
to limit or waive the application of, or the need for any shareholder to 
comply with, any of the provisions of Section 14 of the Securities Exchange 
Act of 1934 and the Rules promulgated thereunder applicable to the inclusion 
of any shareholder proposal in any proxy statement or form of proxy used by 
the Corporation in connection with any meeting of shareholders.

          2.11.6      Chairperson's Statement.  The Chairperson of the 
meeting shall, if the facts warrant, determine and declare to the meeting 
that business was not properly brought before the meeting and in accordance 
with the provisions of this Section         and, if the Chairperson so 
determines, shall so declare to the meeting and any such business not 
properly brought before the meeting shall not be transacted.
     I hereby certify that the foregoing resolution now stands on record on 
the books of said Corporation, and has not been modified, repealed or set 
aside in any manner, and is now in full force and effect.

Dated at Santa Barbara,
California

________________________          _______________________________
                                   Jay Donald Smith
                                   Secretary

<PAGE>

EXHIBIT 3.2

CERTIFICATE OF RESOLUTION

SANTA BARBARA BANK & TRUST

Santa Barbara, California


AMENDMENT NUMBER ONE TO BYLAWS


     This is to certify that I am the duly elected, qualified and acting 
Secretary of the above-named Corporation and that by resolution of the Board 
of Diretors of the Corporation duly adopted at the meeting held on October 
24, 1995, Section 2.10 of the Bylaws of the Corporation was amended to read 
in its entirety as follows:

     2.10      Shareholder Action Without a Meeting.

          2.10.1      Written Consents.  Unless otherwise provided in the 
Articles of Incorporation, any action which may be taken at any annual or 
special meeting of the shareholders, other than the election of directors, 
may be taken without a meeting and without prior notice if a consent in 
writing, setting forth the action so taken, shall be signed by the holders of 
outstanding shares having not less than the minimum number of votes that 
would be necessary to authorize or take such action at a meeting at which all 
shareholders entitled to vote thereon were present and voted.

          2.10.2      Notice of Written Consent.  Unless the consents of all 
shareholders entitled to vote have been solicited in writing, prompt notice 
of any corporate action approved by shareholders without a meeting by less 
than unanimous written consent shall be given, in accordance with Section 
601(b) of the California General Corporation Law, to those shareholders 
entitled to vote who have not consented in writing.  Such notice must be 
given at least ten (10) days before the consummation of any action authorized 
by such approval if the action involves (i) a contract or other transaction 
with an interested director, governed by Section 310 of the California 
General Corporation Law, (ii) the indemnification of any present or former 
agent of the Corporation within the meaning of Section 317 of the California 
General Corporation Law, (iii) any reorganization within the meaning of the 
California General Corporation Law, or (iv) a plan of distribution in 
dissolution other than in accordance with the rights of any outstanding 
preferred shares as provided in California General Corporation Law Section 
2007.

          2.10.3      Election of Directors by Written Consent.  A director 
may be elected at any time to fill a vacancy (other than a vacancy resulting 
from the removal of a director) not filled by the Board by the written 
consent of persons holding a majority of the outstanding shares entitled to 
vote for the election of directors, and any required notice of any such 
election shall promptly be given as provided in Section 2.10.2, above.  
Directors may not otherwise be elected without a meeting unless a consent in 
writing, setting forth the action so taken, is signed by all of the persons 
who would be entitled to vote for the election of directors.

          2.10.4     Solicitation of Consents.  In order that the 
shareholders shall have an opportunity to receive and consider the 
information germane to their making an informed judgment as to whether to 
give a written consent, no corporate action to be taken by written consent 
shall be effective until the later of (a) twenty (20) days after the date of 
the commencement of a solicitation (as such term is defined in Rule 14a-1 
promulgated under the Securities Exchange Act of 1934, as amended) of 
consents and (b) such date as may be specified in the proxy statement or 
information statement furnished in connection with the solicitation; provided 
that the foregoing shall not apply to any corporate action to be taken by 
written consent pursuant to solicitation of not more than ten (10) persons.  
For purposes of this Section 2.10, a consent solicitation shall be deemed to 
have commenced when a proxy statement or information statement containing the 
information required by law is first furnished to the shareholders.

          2.10.5     Duration of Consents.  Consents to corporate action (a) 
shall be effective only on delivery to the Corporation of the original or a 
certified copy of the consent and (b) shall be valid for a maximum of sixty 
(60) days after the date of the earliest dated consent delivered to the 
Corporation in the manner provided in this Section 2.10.

          2.10.6     Revocation of Consents.  Consents may be revoked at any 
time prior to the time that written consents of the number of shares required 
to authorize the proposed action have been filed with the Secretary of the 
Corporation.  Consents may be revoked by written notice delivered to any of 
(a) the Corporation, (b) the shareholder or shareholders soliciting consents 
or soliciting revocations in opposition to action by consent proposed by the 
Corporation (the "Soliciting Shareholders"), or (c) a proxy solicitor or 
other agent designated by the Corporation or the Soliciting Shareholders.  A 
revocation of a consent shall be effective upon receipt by the applicable 
person.


          2.10.7     Inspectors of Election.  Within three (3) business days 
after the delivery of any consents to the Corporation or the determination by 
the Board of Directors that the Corporation should seek corporate action by 
written consent, as the case may be, the Secretary shall engage independent 
inspectors of elections (the "Inspectors") for the purpose of performing a 
ministerial review of the validity of the consents and revocations.  The cost 
of retaining inspectors of election shall be borne by the Corporation.

          2.10.8     Procedures for Counting.  Consents and revocations shall 
be delivered to the Inspectors upon receipt by the Corporation, the 
Soliciting Shareholders or their proxy solicitors or other designated agents.  
As soon as consents and revocations are received, the Inspectors shall review 
the consents and revocations and shall maintain a count of the number of 
valid and unrevoked consents.  The Inspectors shall keep such count 
confidential and shall not reveal the count to the Corporation, the 
Soliciting Shareholder or their representatives or any other entity except in 
connection with the Preliminary Report or the Final Report.  As soon as 
practicable after the earlier of (a) sixty (60) days after the date of the 
earliest dated consent delivered to the Corporation or (b) a written request 
therefor by the Corporation or the Soliciting Shareholders (whichever is 
soliciting consents) (which request may be made no earlier than twenty (20) 
days after the commencement of the applicable solicitation of consents, 
except in the case of corporate action by written consent taken pursuant to 
solicitations of not more than ten (10) persons), notice of which request 
shall be given to the party opposing the solicitation of consents, if any, 
the Inspectors shall issue a preliminary report (the "Preliminary Report") to 
the Corporation and the Soliciting Shareholders stating: (i) the number of 
valid consents; (ii) the number of valid revocations; (iii) the number of 
valid and unrevoked consents; (iv) the number of invalid consents; (v) the 
number of invalid revocations; and (vii) whether, based on their preliminary 
count, the requisite number of valid and unrevoked consents has been obtained 
to authorize or take the action specified in the consents.  Any request 
delivered by the Corporation or the Soliciting Shareholders under this 
Section shall state that the requesting party has a good faith belief that 
the requisite number of valid and unrevoked consents to authorize or take the 
action specified in the consents has been received in accordance with these 
By-Laws.

          2.10.9     Inspectors' Final Report.  Unless the Corporation and 
the Soliciting Shareholders shall agree to a shorter or longer period, the 
Corporation and the Soliciting Shareholders shall have forty-eight (48) hours 
after the Inspectors' delivery of the Preliminary Report to review the 
Preliminary Report and copies of the consents and revocations and to advise 
the Inspectors and the opposing party in writing as to whether they intend to 
challenge the Preliminary Report of the Inspectors.  If no written notice of 
an intention to challenge the Preliminary Report is received within such 48-
hour period, the Inspectors shall issue to the Corporation and the Soliciting 
Shareholders their final report (the "Final Report") containing the 
information from the Inspectors' determination with respect to whether the 
requisite number of valid and unrevoked consents was obtained to authorize 
and take the action specified in the consents.  If the Corporation or the 
Soliciting Shareholders issue written notice of an intention to challenge the 
Inspectors' Preliminary Report within such 48-hour period, a challenge 
session shall be scheduled by the Inspectors as promptly as practicable.  A 
transcript of the challenge session shall be recorded by a certified court 
reporter.  Following completion of the challenge session, the Inspectors 
shall as promptly as practicable issue their Final Report to the Soliciting 
Shareholders and the Corporation.  The Final Report shall contain the 
information included in the Preliminary Report, plus all changes, if any, in 
the vote total as a result of the challenge and a certification of whether 
the requisite number of valid and unrevoked consents was obtained to 
authorize or take the action specified in the consents.  A copy of the Final 
Report of the Inspectors shall be included in the Corporation's records in 
which the proceedings of meetings of shareholders are maintained.

          2.10.10     Further Review.  If the Inspectors state in the Final 
Report that the requisite number of valid and unrevoked consents was not 
obtained to authorize or take the action specified in the consents, the party 
soliciting the consents thereafter may make one additional request in 
accordance with the provisions of Section 2.10.8 hereof that the Inspectors 
again review the consents and revocations and issue a further Preliminary 
Report and Final Report.

          2.10.11     Notice to Shareholders.  The Corporation shall give 
prompt notice to the shareholders of the results of any consent solicitation 
or the taking of the corporate action without a meeting and by less than 
unanimous written consent.

          2.10.12     Content of Consents; Delivery of Consents.  Each 
written consent shall bear the date of signature of each shareholder who 
signs the consent and a clear statement of the name of the shareholder who 
signs the consent.  Consents and revocations of consent shall be delivered to 
the Corporation or any other person by hand or by certified or registered 
mail, return receipt requested.  Subject to the provisions of Section 2.10.4 
hereof, consents and revocations of consent shall be effective upon receipt.  
Other notices and requests delivered under this Section 2.10 may be delivered 
personally, by facsimile or other form of electronic transmission that 
provides for confirmation of receipt, or by certified or registered United 
States mail, return receipt requested, and, if properly addressed, shall be 
deemed delivered (a) on the date of delivery, if delivery was made personally 
or by transmission by facsimile or other form of electronic transmission, or 
(b) on the fifth (5th) business day after the date on which deposited with 
the United States Postal Service.

          2.10.13      Severability.  Each term and provision of this Section 
2.10 shall be valid and enforceable to the fullest extent permitted by law.  
If independent counsel to the Corporation delivers to the Corporation a 
written opinion stating, or a court of competent jurisdiction determines, 
that this Section 2.10, or any portion thereof, or the application thereof to 
any person or circumstance is illegal or unenforceable with respect to any 
corporate action to be taken by written consent for which a consent has been 
delivered to the Corporation, then this Section 2.10, or such portion 
thereof, as the case may be, shall after the date of such delivery of such 
opinion or such determination be null and void in total or with respect to 
such person or circumstance, as the case may be, and the remainder of this 
Section 2.10 or the application thereof to persons or circumstances other 
than those to which it is held invalid or unenforceable, shall not be 
affected thereby.

     Furthermore, Setion 2.11 was added to the Bylaws of the Corporation to 
read as follows:

     2.11      Shareholder Proposals.

          2.11.1      Consideration of Proposals.  At any annual or special 
meeting of shareholders, only such business shall be conducted as shall have 
been properly brought before the meeting.  The provisions of this Section 
2.11 shall control the determination of whether a proposal by any 
shareholder, in his or her capacity as a shareholder, for action by the 
shareholders of the Corporation has been properly brought before the meeting.  
Notwithstanding anything in these Bylaws to the contrary, no business shall 
be conducted at any meeting of shareholders except in accordance with the 
procedures of this Section 2.11.

          2.11.2     Submission of Proposal.  To be properly brought before 
an annual meeting of shareholders or any special meeting of shareholders 
noticed and called other than on behalf of the proposing shareholder, any 
proposal for action by the shareholders submitted by a shareholder of the 
Corporation shall be made in writing and shall be delivered or mailed to the 
Secretary of the Corporation at its principal place of business not less than 
thirty (30) days nor more than sixty (60) days prior to scheduled date of the 
meeting; provided that if less than twenty-one (21) days' notice of the 
meeting is given to the shareholders, such proposal shall be mailed or 
delivered to the Secretary of the Corporation not later than the close of 
business on the Fourteenth (14th) day following the day on which notice of 
the meeting was mailed to the shareholders.  To be properly brought before 
any special meeting of shareholders noticed and called on behalf of the 
proposing shareholder, all proposals for action submitted by such requesting 
shareholders shall be made in writing and shall be delivered or mailed to the 
Secretary of the Corporation at its principal place of business 
simultaneously with such shareholder(s) submission of their request for the 
meeting.  Notwithstanding the foregoing, any shareholder may submit for 
consideration at a meeting any proposal which is directly related to a matter 
which is specifically identified in the written notice of the meeting as a 
matter on which action by the shareholders will be requested at the meeting.

          2.11.3      Content of Submission.  A shareholder's notice to the 
Secretary of the Corporation requesting that a proposal for action be 
submitted for consideration at any meeting of shareholders shall set forth as 
to the matter which the shareholder proposes to bring before the meeting: (a) 
a brief description of the business desired to be brought before the meeting 
and the reasons for conducting such business at the meeting; (b) the name and 
address, as they appear on the Corporation's books of the shareholder 
proposing such business; (c) the class and number of shares of stock of the 
Corporation owned by the shareholder beneficially and of record; (d) any 
material interest of the shareholder in the business proposed to be brought 
before the meeting; and (e) any other information that is required by law to 
be provided by the shareholder in the shareholder's capacity as a proponent 
of a shareholder proposal.

          2.11.4      Number of Proposals.  No shareholder, other than the 
shareholder(s) on whose behalf the meeting is noticed and called, may submit 
more than one (1) proposal for consideration at any one (1) meeting of the 
shareholders of the Corporation.

          2.11.5      Federal Rules.  Nothing in this Section shall be deemed 
to limit or waive the application of, or the need for any shareholder to 
comply with, any of the provisions of Section 14 of the Securities Exchange 
Act of 1934 and the Rules promulgated thereunder applicable to the inclusion 
of any shareholder proposal in any proxy statement or form of proxy used by 
the Corporation in connection with any meeting of shareholders.

          2.11.6      Chairperson's Statement.  The Chairperson of the 
meeting shall, if the facts warrant, determine and declare to the meeting 
that business was not properly brought before the meeting and in accordance 
with the provisions of this Section         and, if the Chairperson so 
determines, shall so declare to the meeting and any such business not 
properly brought before the meeting shall not be transacted.

I hereby certify that the foregoing resolution now stands on record on the 
books of said Corporation, and has not been modified, repealed or set aside 
in any manner, and is now in full force and effect.

Dated at Santa Barbara,
California

________________________          _______________________________
                                   Jay Donald Smith
                                   Secretary

<PAGE>

                               EXHIBIT 11
                   SANTA BARBARA BANCORP & SUBSIDIARIES
                   COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>


                                For the Nine-Month Periods Ended September 30,
                                          1995                     1994
                                  Primary   Fully Diluted  Primary   Fully Diluted

<S>                              <C>          <C>         <C>         <C>
Weighted Average
     Shares Outstanding          5,119,239    5,119,239   5,089,466   5,089,466

Weighted Average
     Options Outstanding           452,654      452,654     509,805     509,805
Anti-dilution adjustment (1)        (7,686)           0     (15,885)          0
Adjusted Options Outstanding       444,968      452,654     493,920     509,805
Equivalent Buyback Shares (2)     (307,276)    (276,626)   (348,689)   (323,763)
Total Equivalent Shares            137,692      176,028     145,231     186,042
Adjustment for Non-
     Qualified Tax Benefit (3)     (56,453)     (72,172)    (59,545)    (76,277)
Weighted Average Equivalent
     Shares Outstanding             81,239      103,856      85,686     109,765

Weighted Average
     Shares for Computation      5,200,478    5,223,095   5,175,152   5,199,231


Fair Market Value (4)            $   26.86 $      30.75    $  25.09    $  28.50

Net Income                      $6,986,479   $6,986,479  $9,689,975  $9,689,975

Per Share Earnings                $   1.34     $   1.34    $   1.87    $   1.86
<CAPTION>


                                For the Three-Month Periods Ended September 30,
                                           1995                     1994
                                 Primary   Fully Diluted  Primary   Fully Diluted

<S>                              <C>          <C>         <C>         <C>
Weighted Average
     Shares Outstanding          5,105,301    5,105,301   5,108,987   5,108,987

Weighted Average
     Options Outstanding           461,912      461,912     488,881     488,881
Anti-dilution adjustment (1)        (5,708)           0           0           0
Adjusted Options Outstanding       456,204      461,912     488,881     488,881
Equivalent Buyback Shares (2)     (305,160)    (287,564)   (326,652)   (312,062)
Total Equivalent Shares            151,044      174,348     162,229     176,819
Adjustment for Non-
     Qualified Tax Benefit (3)     (61,928)     (71,482)    (66,514)    (72,496)
Weighted Average Equivalent
     Shares Outstanding             89,116      102,866      95,715     104,323

Weighted Average
     Shares for Computation      5,194,417    5,208,167   5,204,702   5,213,310


Fair Market Value (4)             $  28.42     $  30.75    $  27.21    $  28.50

Net Income                      $1,717,011   $1,717,011  $2,996,051  $2,996,051

Per Share Earnings                $   0.33     $   0.33    $   0.58    $   0.57

<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 if the adjusted options outstanding were to be exercised.
(3)  The Company receives a tax benefit when non-qualified options are
exercised. The benefit is equal to the product obtained by muliplying its tax
rate by the difference between the market value of the options at the time of
exercise and the exercise price. The benefit is assumed to be 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.

SIGNATURES

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

     SANTA BARBARA BANCORP

DATE:  November 13, 1995     /s/  David W. Spainhour     
     David W. Spainhour
     President
     Chief Executive Officer



DATE:  November 13, 1995     /s/  Donald Lafler     
     Donald Lafler
     Vice President
     Chief Financial Officer

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                          48,184
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                70,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     74,587
<INVESTMENTS-CARRYING>                         326,346
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        532,202
<ALLOWANCE>                                     11,516
<TOTAL-ASSETS>                               1,118,118
<DEPOSITS>                                     978,127
<SHORT-TERM>                                    35,692
<LIABILITIES-OTHER>                              5,901
<LONG-TERM>                                          0
<COMMON>                                         5,106
                                0
                                          0
<OTHER-SE>                                      93,292
<TOTAL-LIABILITIES-AND-EQUITY>               1,118,118
<INTEREST-LOAN>                                 40,018
<INTEREST-INVEST>                               17,375
<INTEREST-OTHER>                                 3,976
<INTEREST-TOTAL>                                61,369
<INTEREST-DEPOSIT>                              23,421
<INTEREST-EXPENSE>                              24,443
<INTEREST-INCOME-NET>                           36,926
<LOAN-LOSSES>                                    8,874
<SECURITIES-GAINS>                                (22)
<EXPENSE-OTHER>                                 31,966
<INCOME-PRETAX>                                  9,378
<INCOME-PRE-EXTRAORDINARY>                       9,378
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,986
<EPS-PRIMARY>                                     1.36
<EPS-DILUTED>                                     1.36
<YIELD-ACTUAL>                                    5.33
<LOANS-NON>                                     10,588
<LOANS-PAST>                                       535
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                 16,863
<ALLOWANCE-OPEN>                                12,911
<CHARGE-OFFS>                                   11,129
<RECOVERIES>                                       860
<ALLOWANCE-CLOSE>                               11,516
<ALLOWANCE-DOMESTIC>                            11,516
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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