SANTA BARBARA BANCORP
10-K, 1996-03-28
STATE COMMERCIAL BANKS
Previous: FEDERATED U S GOVERNMENT SECURITIES FUND 2-5 YEARS, N-30D, 1996-03-28
Next: ARNOLD INDUSTRIES INC, DEF 14A, 1996-03-28



<PAGE>           1

  THIS CONFORMING PAPER FORMAT DOCUMENT IS BEING SUBMITTED
        PURSUANT TO RULE 901(d) OF REGULATION S-T.



                 UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549
                                      Form 10-K
(Mark One)
   X       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934
For the fiscal year ended          December 31, 1995     
  ___  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
For the transition period from  ______________  to  ____________
Commission file number      0-11113     
                                  SANTA BARBARA BANCORP
                  (Exact Name of Registrant as Specified in its Charter)

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

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

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

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

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

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

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

The aggregate market value of the voting stock held by non-affiliates
of the registrant as of March 1, 1996, based on the sales prices
reported to the Company on that date of $23.25 per share:
  Common Stock - $145,165,816*

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

As of March 1, 1996, there were 7,679,345 shares of the issuer's common 
stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE:  Portions of registrant's Proxy 
Statement for the Annual Meeting of Shareholders on April 23, 1996 and 
the Annual Report to Shareholders for the fiscal year ended December 31, 
1995 are incorporated by reference into Parts I, II, and III.



Pursuant to Rules 12b-23 and 12b-32 and Instruction G to Form 10-K, the 
following indicated items of information from the registrant's Proxy 
Statement for the Annual Meeting of Shareholders on April 23, 1996 
("Proxy") and the Annual Report to Shareholders for the fiscal year 
ended December 31, 1995 ("Annual Report") are incorporated into this 
form by reference to the page number in the relevant printed document.


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

                              PART I
Item 1.  Business                                           13
     a)  General Description of Business
           Operations commenced as Santa Barbara National
           Bank with one office and 18 employees in 1960.
           The Company was formed in 1982. The Bank (name
           changed to Santa Barbara Bank & Trust) became
           the principal subsidiary of the Company, and has
           grown to 15 banking offices and trust, escrow,
           and real estate offices. Two of the banking
           offices were added in the merger with Community
           Bank of Santa Ynez Valley on March 31, 1989. In
           1995, three banking offices were opened in Ventura
           county. A second subsidiary, SBBT Service Corporation,
           was formed in 1988.

           The Bank continued its pattern of growth in 1995
           with significant increases in assets and deposits.
     b)  Financial Information about Industry Segments
           There are no identifiable industry segments.
     c)  Narrative Description of Business                  13-37
           As of December 31, 1995, the Company had the 
           equivalent of approximately 500 employees engaged
           to provide banking and trust services to the local
           community, including correspondent services to 
           other local banks.

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

     d)  Financial Information about Foreign and Domestic 
         Operations and Export Sales
           The Company does not have any foreign business
           operations or export sales of our own. However,
           it does provide financial services including wire
           transfers, currency exchange, letters of credit, 
           and loans to other businesses involved in foreign 
           trade.

Item 2.  Properties                                         44,48,
     The Company maintains executive and administrative     55
     offices at leased premises at 1021 Anacapa Street, Santa 
     Barbara, California. Of the 15 branch banking offices, 
     all or a portion of 12 are leased. The office space used 
     by the Real Estate and Escrow departments is owned, and 
     space is leased for the Trust, and Management Information 
     Services, and Loan Servicing departments.

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

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

                              PART II
Item 5.  Market for the Registrant's Common Stock and Related 
         Stockholder Matters
     a)  Market Information                                 37,58
     b)  Holders
            There are approximately 1,588 holders of stock as 
            of March 1, 1996.
     c)  Dividends                                          37,41
            Dividends are currently declared four times     58
            a year, and the Company expects to follow the
            same policy in the future.
Item 6.  Selected Financial Data                            58
Item 7.  Management's Discussion and Analysis of Financial 
         Condition and Results of Operation                 13-37
Item 8.  Financial Statements and Supplementary Data        38-57
Item 9.  Changes in and Disagreements with Accountants on 
         Accounting and Financial Disclosure
            None.

                              PART III
Item 10. Directors and Executive Officers of the Registrant
         Directors                                                  4-5
         Executive Officers                                         7
Item 11. Executive Compensation                                     9-15
Item 12. Security Ownership of Certain Beneficial Owners and 
         Management                                                 8
Item 13. Certain Relationships and Related Transactions             24

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

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

         1)  Financial Statements:
             Consolidated Balance Sheets as of December 31, 
             1995 and 1994                                  39
             Consolidated Statements of Income for the years 
             ended December 31, 1995, 1994, and 1993        40
             Consolidated Statements of Changes in Shareholders' 
             Equity for the years ended December 31, 1995, 1994, 
             and 1993                                       41
             Consolidated Statements of Cash Flows for the years 
             ended December 31, 1995, 1994, and 1993        42

         2)  Financial Statement Schedules:

             The following schedules and information are included 
             in the Footnotes to the above Financial Statements or 
             in Management's Discussion and Analysis of Financial 
             Condition and Results of Operations, both of which 
             are included in the Annual Report:
               Interest Rate Sensitivity                    16
               Distribution of Average Assets, Liabilities, and 
                 Shareholders' Equity and Related Interest Income, 
                 Expense, and Rates                         18
               Volume and Rate Variance Analysis of Net Interest 
                 Income                                     19
               Maturity Distribution and Yield Analysis of the 
                 Securities Portfolios                      20
               Loan Portfolio Analysis by Category          24
               Maturity and Sensitivities of
                 Selected Loan Types to Changes
                 in Interest Rates                          25
               Risk Elements:
                 Non-Accrual, Past Due
                    and Restructured Loans                  28
                 Potential Problem Loans                    29
                 Foreign Loans                              29
               Summary of Loan Loss Experience              26
               Foregone Interest on Non-Accrual Loans       29
               Detailed Deposit Summary                     31
               Maturity Distribution of Time Certificates of 
                 Deposit of $100,000 or More                31
               Return on Equity and Assets, Operating and 
                 Capital Ratios                             58
               Short-term Borrowings                        51

     b)  No reports on Form 8-K were filed during the fourth 
         quarter of the fiscal year ended December 31, 1995.

     c)  Exhibits - See exhibits listed in "Exhibit Index"

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

SIGNATURES

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

By /s/David W. Spainhour               3/27/96     
      David W. Spainhour               date
      President
      Director

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


/s/ Donald M. Anderson      3/27/96     /s/ David W. Spainhour   3/27/96     
Donald M. Anderson           date        David W. Spainhour        date
Chairman of the Board                    President
Director                                 Director

/s/ William S. Thomas       3/27/96     /s/ Donald Lafler        3/27/96     
William S. Thomas            date        Donald Lafler             date
Vice Chairman                            Senior Vice President
Chief Operating Officer                  Chief Financial Officer

/s/ Frank H. Barranco, M.D. 3/27/96     /s/ Edward E. Birch      3/27/96     
Frank H. Barranco, M.D.      date        Edward E. Birch           date
Director                                 Director

/s/ Richard M. Davis        3/27/96     /s/ Anthony Guntermann   3/27/96     
Richard M. Davis             date        Anthony Guntermann        date     
Director                                 Director

/s/ Dale E. Hanst           3/27/96     /s/ Harry B. Powell      3/27/96     
Dale E. Hanst                date        Harry B. Powell           date
Director                                 Director


                            EXHIBIT INDEX TO
                    SANTA BARBARA BANCORP FORM 10-K
               FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995


  Exhibit
  Number   Description

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

     3     Articles of incorporation and bylaws

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

     3.2     Certificate of Amendment of Articles of Incorporation
             of the Company as filed with the California Secretary
             of State on January 24, 1996.***

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

     3.4     Amendment No. One to Bylaws of the Company as
             adopted by the Board of Directors on
             October 24, 1995.***                                      

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

     9     Voting trust agreement**

     10    Material contracts

     10.1    Compensation Plans and Agreements:

     10.1.1  Santa Barbara Bancorp Restricted Stock Option Plan 
             (previously filed as Exhibit 4.1 to Post-Effective
             Amendment No. One to the Company's Registration
             Statement on Form S-8, filed with the Commission on
             June 13, 1995, File No. 33-48724, incorporated
             herein by this reference).

     10.1.2  Santa Barbara Bancorp Director Stock Option Plan 
             (previously filed as Exhibit 4.2 to Post-Effective
             Amendment No. One to the Company's Registration 
             Statement on Form S-8, filed with the Commission on
             June 13, 1995, File No. 33-48724, incorporated herein
             by this reference).

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

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

     10.1.5    First Amendment to Santa Barbara Bank & Trust
               Incentive & Investment and Salary Savings Plan
               executed April 27, 1994.***                             

     10.1.6    Second Amendment to Santa Barbara Bank & Trust
               Incentive & Investment and Salary Savings Plan
               executed June 17, 1994.***                              

     10.1.7    Third Amendment to Santa Barbara Bank & Trust
               Incentive & Investment and Salary Savings Plan
               executed December 28, 1994.***                         

     10.1.8    Fourth Amendment to Santa Barbara Bank & Trust
               Incentive & Investment and Salary Savings Plan
               executed March 2, 1995.***                             

     10.1.9    Santa Barbara Bank & Trust Employee Stock Ownership 
               Plan and Trust, as amended and restated through 
               July 6, 1995 (previously filed with the Commission as
               Exhibit 4.1 to the Post-Effective Amendmentr No. One to
               the Company's Registration Statement on Form S-8, filed
               with the Commission on July 10, 1995, File No. 33-43560,
               incorporated herein by this reference).

     10.1.10   First Amendment to Santa Barbara Bank & Trust Employee
               Stock Ownership Plan and Trust executed
               February 24, 1995.***                               

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

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

     10.1.13   First Amendment to Trust Agreement of Santa Barbara
               Bank & Trust Voluntary Beneficiary Association, executed
               July 23, 1993.***                                      

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

     10.1.15   Santa Barbara Bank & Trust Second Amended and
               Restated Flexmaster Plan adopted effective
               October 1, 1991.***                                     


     10.2.0   Securities and Insurance Service Agreement

     10.2.1   IRA Custodial Agreement.

     11     Statement re computation of per share earnings***         

     12     Statement re computation of ratios**

     13     Annual report to security-holders                           

     16     Letter re change in certifying accountant** 

     18     Letter re change in accounting principles**

     21     Subsidiaries of the registrant                               

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

     23     Consents of experts and counsel:

     23.1     Consent of Independent Public Accountants              

     23.2     Consent of Independent Public Accountants                

     24     Power of attorney**

     27     Financial Data Schedules                                 

     99     Additional exhibits-Notice of Annual Meeting of Shareholders
            and Proxy Statement for Annual Meeting occurring
            April 23, 1996 filed with the Commission on March 15, 1995,

            File No. 0-11113, incorporated herein by this reference.

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

<PAGE>
Exhibit 3.2

CERTIFICATE OF AMENDMENT OF
ARTICLES OF INCORPORATION
OF
SANTA BARBARA BANCORP


David W. Spainhour and Jay D. Smith certify that:

     1.     They are the president and secretary, respectively, of SANTA 
BARBARA BANCORP, a California corporation.

     2.     Article Third of the Articles of Incorporation of this 
Corporation is amended in its entirety to read as follows:

     "THIRD:      AUTHORIZED STOCK     

     This Corporation is authorized to issue only one class of 
shares of stock, designated as common stock.  The total number 
of such shares which this Corporation is authorized to issue 
is twenty million (20,000,000).  Upon the amendment of this 
Article to read as set forth herein, every two (2) outstanding 
shares of common stock of this Corporation shall be converted 
into three (3) shares of common stock.  No fractional shares 
shall be issued in connection with such stock split.  In lieu 
thereof, the Corporation shall pay to each shareholder of 
record who otherwise would receive a fractional share a cash 
amount equal to product obtained by multiplying the fractional 
share otherwise issuable to such shareholder by the mean 
between the closing bid price and the closing asked price per 
share as reported by NASDAQ as of January 23, 1996, or on the 
next most recent prior date on which trades of the 
Corporation's common stock are reported by NASDAQ."

     3.     The foregoing amendment to the Articles of Incorporation of 
this Corporation has been duly approved by the board of directors of 
this Corporation.

     4.     The foregoing amendment to the Articles of Incorporation of 
this Corporation is not required to be approved by a vote of the 
shareholders pursuant to Section 902(c) of the California Corporations 
Code.  

     Each of the undersigned declares under penalty of perjury under the 
laws of the State of California that the statements contained in the 
foregoing certificate are true and correct of his own knowledge, and 
that this declaration was executed on this 16th, day of January, 1996, 
at Santa Barbara, California.


David W.Spainhour, President



Jay D. Smith, Secretary
                                                                 
          


<PAGE>
Exhibit 3.4

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     Record Date.  In order that the Company may 
determine the stockholders entitled to consent to corporate action by 
written consent without a meeting, the Board of Directors may fix a 
record date, which record date shall not precede the date upon which the 
resolution fixing the record date is adopted by the Board of Directors, 
and which date shall not be more than ten (10) days after the date upon 
which the resolution fixing the record date is adopted by the Board of 
Directors.  Any stockholder of record seeking to have the stockholders 
authorize or take corporate action by written consent shall, by written 
notice (the "Notice") to the Secretary of the Corporation, request the 
Board of Directors to fix a record date.  In the absence of other 
Notice, or action by the Board of Directors, the delivery to the 
Corporation of any written consent by any stockholder seeking to have 
the stockholders authorize or take corporate action by written consent 
shall be deemed to be the stockholder's delivery of the Notice to the 
Corporation.  The Board of Directors shall promptly, but in all event 
within ten (10) days after the date on which such a request is received, 
adopt a resolution fixing the record date.  If no record date has been 
fixed by the Board of Directors within ten (10) days of its receipt of 
the Notice, when no prior action by the Board of Directors is required 
by applicable law, the record date shall be the day on which the Notice 
is delivered to the Corporation.  If no record date has been fixed by 
the Board of Directors and prior action by the Board of Directors is 
required by applicable law, the record date for determining stockholders 
entitled to consent to corporate action in writing without a meeting 
shall be at the close of business on the date on which the Board of 
Directors adopts the resolution taking such prior action.

          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, 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.

          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.  Consents shall be 
effective upon receipt by the corporation and revocations shall be 
effective to a party under Section 2.10.6 hereof.  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 twenty (20) days nor more than fifty 
(50) days prior to scheduled date of the meeting; provided that if less 
than thirty (30) 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 
Seventh (7th) 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

November 7, 1995
                                   Jay Donald Smith
                                   Secretary


<PAGE>
Exhibit 3.5


CERTIFICATE OF RESOLUTION

SANTA BARBARA BANCORP

Santa Barbara, California


AMENDMENT NUMBER TWO 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 
December 19, 1995, Section 3.2.1 of the Bylaws of the Corporation was 
amended as follows:

          Authorized Number.  The number of directors who may be 
authorized to serve on the Board of Directors of the 
Corporation shall be no less than seven (7) nor more than 
thirteen (13).  Until a different number within the foregoing 
limits is specified in an amendment to this Section 3.2.1 
duly adopted by the Board of Directors or the shareholders, 
the exact number of authorized directors shall be nine (9).

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

January 18, 1996
                                   Jay Donald Smith
                                   Secretary



<PAGE>
Exhibit 10.1.5


FIRST AMENDMENT

TO

SANTA BARBARA BANK & TRUST

INCENTIVE & INVESTMENT AND SALARY SAVINGS PLAN


     THIS FIRST AMENDMENT (the "First Amendment") is made and entered 
into, effective on the dates set forth below, by and between SANTA 
BARBARA BANK & TRUST, a California corporation ("Employer"), and SANTA 
BARBARA BANK & TRUST, a California corporation ("Trustee"), with 
reference to the following facts:

     RECITALS:

     A.     The Employer sponsors the Santa Barbara Bank & Trust 
Incentive & Investment and Salary Savings Plan (the "Plan"), pursuant to 
that certain Plan document executed December 31, 1991 (the "Plan 
Document").

     B.     The Trustee serves as the Trustee of the trust established 
under the Plan.

     C.     The Employer and the Trustee desire to execute this First 
Amendment in order to modify the amount of the Employer's matching 
contribution under the Plan.

     AGREEMENT:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, 
do hereby agree as follows:

1.     AMENDMENT TO SECTION 4.1(b)

     Section 4.1(b) of the Plan Document is hereby amended in its 
entirety to read as follows:

"(b) On behalf of each Participant who is eligible to share in 
matching contributions for the Plan Year, a matching 
contribution equal to the sum of (i) one-hundred percent 
(100%) of that portion of the Participant's Deferred 
Compensation up to three percent (3.0%) of the Participant's 
Compensation, plus (ii) fifty percent (50%) of that portion of 
the Participant's Deferred Compensation in excess of three 
percent (3.0%) of Compensation and up to six percent (6.0%) of 
Compensation; provided, in no event shall the amount of the 
matching contribution under this Section 4.1(b) on behalf of 
any Participant in any Plan Year exceed four and one-half 
percent (4.5%) of the Participant's Compensation for the Plan 
Year.  The aggregate matching contribution under this Section 
4.1(b) shall be deemed to be an Employer Non-Elective 
Contribution.

2.     MISCELLANEOUS

     2.1      Ratification.  Except as expressly modified by this First 
Amendment, the Plan Document is hereby ratified and confirmed and 
remains in full force and effect.

     2.2      Effective Date.  The Effective Date of this First 
Amendment shall be January 1, 1994.

     IN WITNESS WHEREOF, the parties hereto have executed this First 
Amendment, effective on the date set forth above.



"EMPLOYER:"

SANTA BARBARA BANK & TRUST, a  
  California corporation



By:  
   Name:   Jay D. Smith
  Title:   Secretary


April 27, 1994           
Date


"TRUSTEE:"

SANTA BARBARA BANK & TRUST, a 
  California corporation




By                              
   Name:  Janice Kroekel
  Title:  Assistant Vice President


April 27, 1994                               
Date


<PAGE>
Exhibit 10.1.6

SECOND AMENDMENT

TO

SANTA BARBARA BANK & TRUST

INCENTIVE & INVESTMENT AND SALARY SAVINGS PLAN


     THIS SECOND AMENDMENT (the "Second Amendment") is made and entered 
into, effective on the date set forth below, by and between SANTA 
BARBARA BANK & TRUST, a California corporation, in its capacity as an 
Employer ("Employer"), and SANTA BARBARA BANK & TRUST, a California 
corporation, in its capacity as Trustee of the Plan described below 
("Trustee"), with reference to the following facts:

     RECITALS:

     A.     The Employer sponsors the Santa Barbara Bank & Trust 
Incentive & Investment and Salary Savings Plan (the "Plan") pursuant to 
that certain Plan document executed December 31, 1991, as previously 
amended by that certain First Amendment dated effective January 1, 1994 
(as so amended, the "Plan Document").

     B.     The Trustee serves as the Trustee of the Trust established 
under the Plan.

     C.     The Employer and the Trustee desire to execute this Second 
Amendment in order to shorten the eligibility period for Eligible 
Employees to make salary reduction contributions, and receive Employer 
matching contributions, under the so-called "Salary Savings" portion of 
the Plan.

     AGREEMENT:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, 
do hereby agree as follows:

1.     AMENDMENT TO SECTION 3.1

     The current Paragraph of Section 3.1 of the Plan Document is hereby 
amended in its entirety to read as follows:

"3.1     Conditions of Eligibility.

          (a)  Subject to Sections 3.1(b) and 3.1(c), below, 
each Eligible Employee who commences employment prior to 
January 1, 1990, and has attained age 16 shall be eligible to 
participate hereunder as of the date he has satisfied such 
requirements.  Each Eligible Employee who commences 
employment with the Employer after December 31, 1989, and 
prior to January 1, 1991, and who has completed one (1) Year 
of Service and has attained age 16 shall be eligible to 
participate hereunder as of the date he has satisfied such 
requirements.  Each Eligible Employee who commences 
employment with the Employer after December 31, 1990, and who 
has completed one (1) Year of Service and has attained age 18 
shall be eligible to participate hereunder as of the date he 
has satisfied such requirements.

          (b)  Notwithstanding the provisions of Section 
3.1(a) above, effective July 1, 1994, each Eligible Employee 
who has attained age 18 and completed ninety (90) days of 
employment with the Employer shall be eligible to (a) make 
Deferred Compensation contributions to the Plan in accordance 
with Section 4.2, below, and (b) receive Employer's Matching 
Contributions with respect to such Deferred Compensation in 
accordance with Section 4.1(b), below; provided, such 
Eligible Employee shall not be eligible to receive an 
allocation of the discretionary Employer's Non-Elective 
Contribution under Section 4.1(c), below, until such Eligible 
Employee has completed one (1) Year of Service with the 
Employer in accordance with Section 3.1(a), above, and 
commenced participation in accordance with Section 3.1(c), 
below.

          (c)  An Eligible Employee who has satisfied the 
participation requirements of this Section 3.1 shall commence 
participation in the Plan at the time specified in Section 
3.3, below."

2.     MISCELLANEOUS

     2.1      Ratification.  Except as expressly modified by this Second 
Amendment, the Plan Document is hereby ratified and confirmed and 
remains in full force and effect.

     2.2      Effective Date.  The Effective Date of this Second 
Amendment shall be July 1, 1994.

     IN WITNESS WHEREOF, the parties hereto have executed this Second 
Amendment, effective on the date set forth above.


"EMPLOYER":

SANTA BARBARA BANK & TRUST,
  a California corporation



By                             
  Jay D. Smith
  Senior Vice President


June 17, 1994                                
          Date


"TRUSTEE":

SANTA BARBARA BANK & TRUST,
  a California corporation



By                                
Janice Kroekel
  Assistant Vice President


June 17, 1994                               
               Date


<PAGE>
Exhibit 10.1.7


THIRD AMENDMENT

TO

SANTA BARBARA BANK & TRUST

INCENTIVE & INVESTMENT AND SALARY SAVINGS PLAN 



     THIS THIRD AMENDMENT (the "Third Amendment") is made and entered 
into, effective on the dates set forth below, by and between SANTA 
BARBARA BANK & TRUST, a California corporation, in its capacity as an 
employer (the "Employer"), and SANTA BARBARA BANK & TRUST, a California 
corporation, in its capacity as trustee of the Plan described below (the 
"Trustee"), with reference to the  following facts:

     RECITALS:

     A.     The Employer sponsors the Santa Barbara Bank & Trust 
Incentive & Investment and Salary Savings Plan (the "Plan"), pursuant to 
that certain Plan document executed December 31, 1991, as previously 
amended by that certain First Amendment dated effective January 1, 1994, 
and that certain Second Amendment dated effective July 1, 1994 (as so 
amended, the "Plan Document").

     B.     The Trustee serves as the Trustee of the Trust established 
under the Plan.

     C.      The Plan previously has been amended and restated to 
reflect the requirements of the Tax Reform Act of 1986 and certain 
subsequent legislation, and since the date of that amendment and 
restatement, there have been further developments in legislation, case 
law, and administrative pronouncements that require and permit the Plan 
to be amended further.

     D.     The Employer desires to adopt this Third Amendment in order 
to amend the Plan to reflect such matters.

     AMENDMENT:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, 
do hereby agree as follows:

1.     DIRECT ROLLOVERS

     Pursuant to Rev. Proc. 93-12, 1993-1 C.B. 479, the Plan is hereby 
amended to include the following language:

"Notwithstanding any other provision of the Plan to the 
contrary:

     1.     This Article applies to distributions made on or after 
January 1, 1993.  Notwithstanding any provision of the Plan to the 
contrary that would otherwise limit a distributee's election under this 
Article, a distributee may elect, at the time and in the manner 
prescribed by the Plan Administrator, to have any portion of an eligible 
rollover distribution paid directly to an eligible
 retirement plan specified by the distributee in a direct rollover.

     2.     Definitions.  For purposes of this Article:

          2.1      Eligible Rollover Distribution:  An 
eligible rollover distribution is any distribution of all or 
any portion of the balance to the credit of the distributee, 
except that an eligible rollover distribution does not 
include:  any distribution that is one of a series of 
substantially equal periodic payments (not less frequently 
than annually) made for the life (or life expectancy) of the 
distributee or the joint lives (or joint life expectancies) 
of the distributee and the distributee's designated 
beneficiary, or for a specified period of ten years or more; 
any distribution to the extent such distribution is required 
under Section 401(a)(9) of the Code; and the portion of any 
distribution that is not includable in gross income 
(determined without regard to the exclusion for net 
unrealized appreciation with respect to employers 
securities).

          2.2     Eligible Retirement Plan:  An eligible 
retirement plan is an individual retirement account described 
in Section 408(a) of the Code, an individual retirement 
annuity described in Section 408(b) of the Code, an annuity 
plan described in Section 403(a) of the Code, or a qualified 
trust described in Section 401(a) of the Code, that accepts 
the distributee's eligible rollover distribution.  However, 
in the case of an eligible rollover distribution to the 
surviving spouse, an eligible retirement plan is an 
individual retirement account or individual retirement 
annuity.

          2.3     Distributee:  A distributee includes an 
employee or former employee.  In addition, the employee's or 
former employee's surviving spouse and the employee's or 
former employee's spouse or former spouse who is the 
alternate payee under qualified domestic relations order, as 
described in Section 414(p) of the Code, are distributees 
with regard to the interest of the spouse or former spouse.

          2.4     Direct Rollover:  A direct rollover is a 
payment by the Plan to the eligible retirement plans 
specified by the distributee."

2.     411(a)(11) WAIVERS

     Pursuant to Rev. Proc. 93-47, 1993-2 C.B. 578, and notwithstanding 
any provision of the Plan to the contrary, the following language is 
hereby added to the Plan:

"If a distribution is one to which Sections 401(a)(11) and 
417 of the Internal Revenue Code do not apply, such 
distribution may commence less than 30 days after the notice 
required in Section 1.411(a)-11(c) of the Income Tax 
Regulations is given, provided that (1) the Plan 
Administrator clearly informs the participant that the 
participant has a right to a period of at least 30 days after 
receiving the notice to consider the decision of whether or 
not to elect a distribution (and, if applicable, a particular 
distribution option), and (2) the participant, after 
receiving the notice, affirmatively elects a distribution."

3.     $150,000 COMPENSATION LIMIT

     Pursuant to Rev. Proc. 94-13, 1994-3 I.R.B. 18, and notwithstanding 
any provision of the Plan to the contrary, the Plan is hereby amended to 
include the following language:

     "In addition to other applicable limitations set forth 
in the Plan, and notwithstanding any other provision of the 
Plan to the contrary, for Plan Years beginning on or after 
January 1, 1994, the annual compensation of each employee 
taken into account under the Plan shall not exceed the OBRA 
'93 annual compensation limit.  The OBRA '93 annual 
compensation limit is $150,000, as adjusted by the 
Commissioner for increases in the cost of living in 
accordance with section 401(a)(17)(B) of the Internal Revenue 
Code.  The cost-of-living adjustment in effect for a calendar 
year applies to any period, not exceeding 12 months, over 
which compensation is determined (determination period) 
beginning in such calendar year.  If a determination period 
consists of fewer than 12 months, the OBRA '93 annual 
compensation limit will be multiplied by a fraction, the 
numerator of which is the number of months in the 
determination period, and the denominator of which is 12.

     For Plan Years beginning on or after January 1, 1994, 
any reference in this Plan to the limitation under section 
401(a)(17) of the Code shall mean the OBRA '93 annual 
compensation limit set forth in this provision.

     If compensation for any prior determination period is 
taken into account in determining an employee's benefits 
accruing in the current Plan Year, the compensation for that 
prior determination period is subject to the OBRA '93 annual 
compensation limit in effect for that prior determination 
period.  For this purpose, for determination periods 
beginning before the first day of the first Plan Year 
beginning on or after January 1, 1994, the OBRA '93 annual 
compensation limit is $150,000.

4.     PLAN AMENDMENTS

     Notwithstanding any provision of the Plan to the contrary, this 
Plan may be amended by action of the Board of Directors of the Employer 
or such Committee to which the Board may delegate from time to time the 
authority and responsibility for adopting such amendments, and any 
amendment approved by such persons may be executed by any authorized 
agent of the Employer.

5.     MISCELLANEOUS

     5.1      Ratification.  Except as expressly set forth above, the 
Plan, as previously amended and restated to reflect the requirements of 
the Tax Reform Act of 1986 and certain subsequent legislation, and as 
further amended by the First Amendment and the Second Amendment, remains 
in full force and effect.

     5.2      Effective Date.  The provisions described above are 
effective on the date(s) prescribed in connection with each such 
provision, and to the extent no date is so prescribed the provisions of 
this Third Amendment shall be effective on the first day of the Plan 
Year in which this amendment is executed by the Employer and Trustee.

     IN WITNESS WHEREOF, the parties hereto have executed this 
Amendment, effective on the dates set forth above.


"EMPLOYER:"

SANTA BARBARA BANK & TRUST, a California corporation


By                             
  Name: Jay D. Smith
 Title: Secretary

December 28, 1994                               
Date

"TRUSTEE:"

SANTA BARBARA BANK & TRUST, a California corporation


By                             
   Name: Janice Kroekel
  Title: Assistant Vice President

December 28, 1994                               
Date


<PAGE>
Exhibit 10.1.8


FOURTH AMENDMENT

TO

SANTA BARBARA BANK & TRUST

INCENTIVE AND INVESTMENT AND SALARY SAVINGS PLAN


     THIS FOURTH AMENDMENT (the "Fourth Amendment") is made and entered 
into, effective on the date set forth below, by and between SANTA 
BARBARA BANK & TRUST, a California corporation (in its capacity as 
"Employer"), and SANTA BARBARA BANK & TRUST, a California corporation 
(in its capacity as "Trustee"), with reference to the following facts:

     RECITALS:

     A.     The Employer sponsors that certain Incentive and Investment 
and Salary Savings Plan pursuant to that certain document executed 
December 31, 1991, as amended by that First Amendment dated effective 
January 1, 1994, that certain Second Amendment dated effective July 1, 
1994, and that certain Third Amendment executed December 28, 1994 (as so 
amended, the "Plan").

     B.     The Employer desires to amend the Plan in order to clarify 
the manner in which the Plan shall reallocate amongst participants an 
amount which cannot be allocated to a particular participant in a Plan 
Year by reason of the limits imposed by Section 415 of the Internal 
Revenue Code (the "Code").

     AGREEMENTS:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, 
do hereby agree as follows:

1.     AMENDMENT TO SECTION 4.10

     Section 4.10 of the Plan is hereby modified and amended to read in 
its entirety as follows:

          "4.10     Adjustment For Excessive Annual Additions.

(a)      For purposes of this Section 4.10, the term:

     (1)     "Excess Amount" shall mean, for each Participant 
in each limitation year, the excess, if any, of (i) the 
"annual additions" which would be credited to his account 
under the terms of the Plan without regard to the limitations 
of Section 415, over (ii) the maximum "annual additions" 
permitted by Code Section 415, as determined pursuant to 
Section 4.9, above.

     (2) "Section 415 Suspense Account" shall mean an 
unallocated account equal to the sum of "excess amounts" for 
all Participants in the Plan during the limitation year, 
determined after such excess amounts have been reallocated to 
all Participants to the extent permitted by Section 415 and 
in accordance with the provisions of Section 4.10(b), below.  
The amount allocated to the Section 415 Suspense Account 
shall not share in any earnings or losses of the Trust Fund.

(b)  If the "annual additions" under this Plan would cause 
the maximum "annual additions" to be exceeded for any 
Participant by reason of (i) the allocation of Forfeitures, 
(ii) a reasonable error in estimating a Participant's 
Compensation, (iii) a reasonable error in determining the 
amount of elective deferrals (within the meaning of Code 
Section 402(g)(3)) that may be made with respect to any 
Participant under the limits imposed on such deferrals, or 
(iv) other facts and circumstances to which Treasury 
Regulations Section 1.415-6(b)(6) shall be applicable, then 
the Administrator shall:

     (1)      Allocate and reallocate such excess amounts to 
other Participants in accordance with Section 4.4, above, but 
subject to the limits on "annual additions" imposed by 
Section 4.9, above; 

     (2)      Allocate to the Section 415 Suspense Account 
any "excess amount" remaining after application of Paragraph 
(1), above; and

     (3)      Allocate and reallocate the Section 415 
Suspense Account in the next limitation year (and, if the 
amount in that Section 415 Suspense Account is not fully 
allocated in the next limitation year, then in succeeding 
limitation years) to all Participants in the Plan before any 
Employer or Employee contributions which would constitute 
annual additions are made to the Plan for such limitation 
year, and reduce Employer contributions to the Plan for such 
limitation year by the amount of the Section 415 Suspense 
Account allocated and reallocated during such limitation 
year.

(c)  The Plan may not distribute excess amounts, other than 
voluntary Employee contributions, to Participants or Former 
Participants."

2.     MISCELLANEOUS

     2.1      Ratification.  Except as expressly amended by the First 
Amendment, the Second Amendment, the Third Amendment, and this Fourth 
Amendment, the Plan is hereby ratified, confirmed, and approved, and 
remains in full force and effect.

     2.2      Effective Date.  The effective date of this Fourth 
Amendment shall be January 1, 1995.

     IN WITNESS WHEREOF, the parties hereto have executed this Fourth 
Amendment, effective on the date set forth above.


"EMPLOYER":

SANTA BARBARA BANK & TRUST, a
  California corporation


By     
  Name:  Jay D. Smith
  Title:  Secretary

March 2, 1995                              
            Date

"TRUSTEE":

SANTA BARBARA BANK & TRUST, a
  California corporation


By     
  Name: Janice Kroekel
     Title: Assistant Vice President

March 2, 1995                               
            Date

<PAGE>
Exhibit 10.1.10


FIRST AMENDMENT

TO

EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST

OF

SANTA BARBARA BANK & TRUST


     THIS FIRST AMENDMENT (the "First Amendment") is made and entered into,
 effective on the date set forth below, by and between SANTA BARBARA BANK &
 TRUST, a California corporation, as Employer (the "Employer"), and SANTA
 BARBARA BANK & TRUST, a California corporation, as Trustee (the "Trustee"),
 with reference to the following facts:

     RECITALS:

     A.     The Employer sponsors an Employee Stock Ownership Plan and Trust
 (the "ESOP") pursuant to that certain plan document executed June 28, 1994
 (the "Plan").

     B.     The ESOP is implementing certain procedures to satisfy the "required
 diversification" rules of Internal Revenue Code ("IRC") Section 401(a)(28).

     C.     In order to provide the Trustee sufficient flexibility to satisfy
 those rules in a manner that is in the best interests of plan participants,
 the Employer desires to amend the Plan in a manner described below.

     AMENDMENT:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, do
     hereby agree and amend the Plan as follows:

1.     AMENDMENT TO SECTION 4.6.1 

     Subparagraph C of Section 4.6.1 of the Plan is hereby amended in its
     entirety to read as follows:

"C.  The Trustee shall satisfy the diversification direction of the 
Qualified Participant under this Section 4.6.1 by either (1) 
distributing to the Qualified Participant, within ninety (90) days 
after the end of the period in which the Participant may make a 
diversification election under this Section 4.6.1, either such 
number of shares of Company Stock which the Participant has elected 
to diversify, or cash in an amount equal to the fair market value 
of such shares of Company Stock (determined as of the last 
Anniversary Date prior to the date of the distribution), provided, 
any such shares of Company Stock distributed to a Qualified 
Participant shall be subject to the "put option" requirements of 
Section 7.11, below; or (2) offering within the Trust at least 
three distinct investment options (in accordance with Treasury 
Regulations implementing Code Section 401(a)(28)) in which an 
amount equal to the fair market value of the number of shares of 
Company Stock which the Qualified Participant has elected to 
diversify shall be invested during the ninety-day period after the 
period in which the Qualified Participant may elect a 
diversification election pursuant to this Section 4.6.1, or (3) 
transferring to another qualified retirement plan sponsored by the 
Employer the number of shares of Company Stock which the Qualified 
Participant elects to diversify (or an amount representing the fair 
market value of those shares as of the last Anniversary Date 
preceding the date of the transfer), and offering in that other 
plan at least three distinct investment options (in accordance with 
Treasury Regulations implementing Code Section 401(a)(28)) into 
which the proceeds from the sale of the designated number of shares 
of the Company Stock (or an amount of cash representing the fair 
market value) shall be invested during the 90-day period following 
the period in which the Participant may make a diversification 
election pursuant to this Section 4.6.1."

2.     MISCELLANEOUS

     2.1      Ratification.  Except as expressly modified by this First 
Amendment, the Plan is hereby ratified and confirmed and remains in full 
force and effect.

     2.2      Effective Date.  The effective date of this First  
Amendment shall be January 1, 1995.





(Signatures appear on the following page.)


     IN WITNESS WHEREOF, the parties hereto have executed this First 
Amendment, effective on the date set forth above.

EMPLOYER":

SANTA BARBARA BANK & TRUST,
  a California corporation


By                            
  Name: Jay D. Smith
  Title: Secretary


February 24, 1995                              
            Date


"TRUSTEE":

SANTA BARBARA BANK & TRUST,
  a California corporation


By:
                               
  Name:  Janice Kroekel
  Title: Assistant Vice President


February 24, 1995               
            Date


<PAGE>
Exhibit 10.1.13

FIRST AMENDMENT

TO

TRUST AGREEMENT

OF

SANTA BARBARA BANK & TRUST

VOLUNTARY EMPLOYEES' BENEFICIARY ASSOCIATION


     THIS FIRST AMENDMENT (the "First Amendment") is made and entered 
into, effective on the date set forth below, by and between SANTA 
BARBARA BANK & TRUST, a California corporation, in its capacity as the 
Employer establishing the Trust described below (the "Bank"), and SANTA 
BARBARA BANK & TRUST, a California corporation, in its capacity as 
Trustee under the Trust Agreement described below (the "Trustee"), with 
reference to the following facts:

     RECITALS:

     A.     The Bank and the Trustee executed that certain Trust 
Agreement of Santa Barbara Bank & Trust Voluntary Employees' Beneficiary 
Association dated effective December 29, 1992 (the "Trust Agreement"), 
establishing a trust (the "Trust") intended to qualify as a "Voluntary 
Employees' Beneficiary Association" ("VEBA") under Internal Revenue Code 
("Code") Section 501(c)(9).

     B.     The Bank desires to amend the Trust Agreement, in the manner 
reflected below, in order to permit certain portions of contributions 
made by the Bank to the Trust to be returned to the Bank on the 
occurrence of the circumstances described below.

     C.     The Bank intends that this Amendment not be effective unless 
the Internal Revenue Service determines that this Amendment would not 
cause the Trust to fail to qualify as a VEBA under Code Section 501(c)(9).  

     AGREEMENTS:

     NOW, THEREFORE, the parties hereto, intending to be legally bound, 
do hereby agree as follows:

1.      AMENDMENT TO SECTION 8.3

     Section 8.3 of the Trust Agreement is amended to read as follows:

     "8.3      Prohibited Reversion and Inurement.  Except to 
the extent the Bank may make a good faith mathematical or 
other computational error in determining the amount of its 
contribution in any Plan Year and except as otherwise provided 
in Section 9.1, below, under no circumstances shall any assets 
or net earnings of the Trust, either during the existence of 
the Trust or at the termination thereof:

          8.3.1      Reversion.  Revert to the Bank or be 
applied to or for the benefit of the Bank (except to the 
extent the Trust Fund is applied to pay the cost of Coverage 
pursuant to the Plan); or

          8.3.2      Inurement.  Otherwise be paid to, or 
inure to the benefit of, any private individual, shareholder 
or other person, except through the payment of the cost of 
Coverage pursuant to the Plan and the costs of administering 
the Trust."

2.      AMENDMENT TO SECTION 9.1

     Section 9.1 of the Trust Agreement is amended to read as follows:

     9.1      Qualification and Initial Contribution.  The Bank and the 
Trustee shall cooperate in preparing and submitting to the Internal 
Revenue Service all documents that may be necessary to obtain from the 
Internal Revenue Service a letter determining that the Trust, in 
operation with the Plan, constitutes a VEBA and the Trust is exempt from 
federal income taxes under Section 501(a) of the Code.

          9.1.1       Amendment.  The Bank and the Trustee shall execute 
any amendment to this Agreement that may be necessary to obtain such 
determination letter, and any such amendment shall have retroactive 
effect to the extent necessary to ensure the qualification of the Trust 
as a tax-exempt VEBA as of the effective date of this Agreement.

          9.1.2      Initial Contribution.  The Bank and the Trustee 
acknowledge and agree that all contributions made by the Bank to the 
Trust for the period ended December 31, 1992, have been made on 
condition that the Trust promptly obtain such favorable determination 
letter.  If the Trust shall fail to qualify as a tax-exempt VEBA with 
respect to the period ended December 31, 1992, then all such 
contributions shall be returned to the Bank.

          9.1.3      Subsequent Contribution.  The Bank and the Trustee 
acknowledge and agree that all contributions made by the Bank to the 
Trust are made on condition that such contributions are deductible by 
the Bank under Section 419 of the Code.  If a deduction is not allowable 
under that Section for any portion of any such contribution for the 
taxable year of the Bank with respect to which a contribution is made, 
then the non-deductible portion of such contribution shall be returned 
to the Bank if the Bank demands such portion within one year following 
(a) the last day of the Bank's taxable year with respect to which such 
contribution was made, or (b) if later, the date on which the Internal 
Revenue Service disallows a deduction for all or any portion of such 
contribution; provided, no portion of the earnings on such excess 
contribution may be returned to the Bank, and any losses attributable to 
such excess contribution shall reduce the amount which otherwise would 
have been returned to the Bank under this Section 9.1.3.

3.      MISCELLANEOUS

     3.1      Ratification.  Except as amended by this First Amendment, 
the Trust Agreement is valid and effective and remains in full force and 
effect.

     3.2      Effective Date.  This Amendment shall be effective only if 
the Internal Revenue Service determines that this Amendment shall not 
adversely affect the qualification of the Trust as a VEBA under Code 
Section 501(c)(9).  If the Internal Revenue Service makes that 
determination, then this Amendment shall be effective on the later of 
December 29, 1992, or any subsequent date which the Internal Revenue 
Service determines to be the earliest date as of which this Amendment 
may be effective.

     IN WITNESS WHEREOF, the parties hereto have executed this First 
Amendment, effective on the date set forth above. 


"TRUSTEE"                            "BANK"


SANTA BARBARA BANK & TRUST,        SANTA BARBARA BANK & TRUST,
a California corporation             a California corporation


                                                              
Name:  Janice Kroekel               Name:  Jay D. Smith
Title: Assistant Vice President     Title: Secretary
Date:  July 23, 1993                Date:  July 23, 1993


<PAGE>
Exhibit 10.1.15


SANTA BARBARA BANK & TRUST


SECOND AMENDED AND RESTATED FLEXMASTER PLAN


October 1, 1991



SECOND AMENDED AND RESTATED FLEXMASTER PLAN

OF

SANTA BARBARA BANK & TRUST

     THIS AMENDED AND RESTATED FLEXMASTER PLAN is adopted by SANTA 
BARBARA BANK & TRUST, a California corporation (the "Bank"), with 
reference to the following facts:

     RECITALS:

     A.     The Bank previously adopted an Amended and Restated 
Cafeteria Plan (the "Cafeteria Plan"), effective May 1, 1991, in order 
to provide its employees an option to elect either to receive the entire 
amount of their compensation from the Bank in cash, or to direct the 
Bank to apply a portion of that compensation to purchase certain 
benefits.

     B.     The Bank now desires to amend and restate the Cafeteria Plan 
in order to reflect the addition of other nontaxable benefits available 
under such plan.

     PLAN:

     NOW, THEREFORE, the Bank, intending to be legally bound, hereby 
adopts the following Plan:

1.     DEFINITIONS

For purposes of this Plan, each of the following terms shall have the 
meaning set forth below:

     1.1      "Annual Earnings" means, with respect to each Participant 
for each Plan Year, the amount of taxable wages paid by the Bank to the 
Participant during the twelve-month period ending on the July 31st 
immediately preceding the commencement of such Plan Year, as rounded 
upward to the next higher multiple of One Thousand Dollars ($1,000.00).

     1.2      "Bank" means Santa Barbara Bank & Trust, a California 
corporation.

     1.3     "Change in Family Status" means the occurrence of any one 
or more of the following events:

          1.3.1  Marriage; Divorce.  The marriage or divorce of the 
Participant;

          1.3.2  Death.  The death of the spouse or other dependent of 
the Participant;

          1.3.3  Birth; Adoption.  The birth or adoption of a child of 
the Participant;

          1.3.4  Termination or Commencement of Employment.  The 
Participant's spouse terminates employment or commences employment with 
a new employer;

          1.3.5  Change of Employment Status.  The Participant or the 
Participant's spouse switches from a part-time to a full-time employment 
status or from a full-time to a part-time employment status; or

          1.3.6  Change in Health Coverage.  There is a significant 
change in the health coverage of the Participant or the spouse of the 
Participant that is available as a result of the employment of the 
Participant's spouse.

     1.4      "Class Multiple" means the Participant's multiple as 
determined under the table set forth below:


                                                     Then the
                                                  Participant's Class
Class No.         If the Participant is:             Multiple is:

   1              A President, Executive               3
                  Vice-President, or Senior
                  Vice-President


   2              An employee who has 10               2
                  or more years of service
                  with the Bank


   3              An employee who has at               1.5
                  least 5 but less than
                  10 years of service with
                  the Bank


   4              An employee who has less             1
                  than 5 years of service


     1.5     "Code" means the Internal Revenue Code of 1986, as amended 
from time to time, and any reference to any section of the Code shall be 
deemed to include a reference to any comparable or succeeding provision 
of any legislation that amends, supplements, or replaces such section.

     1.6     "Commencement Date" means the first day on which an 
Employee first performs any service for the Bank in the capacity as a 
common law employee of the Bank.

     1.7      "Component Benefit Plans" means (a) the Dental Care Plans, 
(b) the Dependent Care Reimbursement Plan, (c) the Dependent Life 
Insurance Plans, (d) the Employee Life and Accidental Death and 
Disability Plans, (e) the Health Care Reimbursement Plan, (f) the Long-
Term Disability Insurance Plans, and (g) the Medical Insurance Plans.

     1.8      "Dental Care Plans" means the group dental care plans 
under which the Bank provides group dental coverage to its Employees and 
their dependents, as the same may be amended from time to time.  As of 
the Effective Date of this Plan, the Bank sponsors the following Dental 
Care Plans:  (a) Santa Barbara Bank & Trust Direct Reimbursement Dental 
Plan (Plan No. 514); and (b) Dental Net (Plan No. 516).

     1.9      "Dependent Care Assistance Plan" means the Santa Barbara 
Bank & Trust Dependent Care Assistance Plan, under which the Bank 
reimburses its Employees for certain dependent care expenses, as the 
same may be amended from time to time.  

     1.10      "Dependent Life Insurance Plans" means the group life 
insurance plans under which the Bank provides life insurance coverage 
for the dependents of its Employees, as the same may be amended from 
time to time.

     1.11     "Effective Date" means October 1, 1991.

     1.12     "Election Form" means a form, as prescribed by the Plan 
Administrator, on which a Participant may elect, inter alia, to receive 
nontaxable benefits under one or more of the Component Benefits Plans.

     1.13     "Employee" means any individual who is a common law 
employee of the Bank.

     1.14      "Employee Life and Accidental Death and Dismemberment 
Plans" means the group life and accidental death and dismemberment 
insurance plans under which the Bank provides life and accidental death 
and dismemberment coverage to its employees, as the same may be amended 
from time to time.

     1.15      "Employer Contribution" means, for each Participant in 
each Plan Year, a dollar amount equal to the sum of (a) the Fixed Health 
Contribution, plus (b) the Variable Contribution.  Such Employer 
Contribution represents the amount (other than Salary Reduction 
Contributions) which the Employer shall contribute to this Plan for each 
Participant in each Plan Year.  

     1.16      "Fixed Health Contribution" means a dollar amount which 
the Bank elects to contribute to the Plan in each Plan Year for each 
Participant, as determined and announced by the Bank prior to the 
beginning of such Plan Year.  Commencing October 1, 1991, and continuing 
until changed by the Bank, the Fixed Health Contribution shall be Three 
Thousand Eighteen Dollars ($3,018.00).  

     1.17      "Health Care Reimbursement Plan" means the Santa Barbara 
Bank & Trust Health Care Reimbursement Plan, under which the Bank 
reimburses its Employees for certain medical expenses, as the same may 
be amended from time to time.

     1.18     "Highly Compensated Employee" means a "highly compensated 
employee," as that term is defined in Section 414(q) of the Code.

     1.19     "Key Employee" means a "key employee," as that term is 
defined in Section 416(i)(1) of the Code.

     1.20      "Long-Term Disability Insurance Plans" means the group 
long-term disability insurance plans, under which the Bank provides 
group long-term disability coverage to Bank employees, as the same may 
be amended from time to time.

     1.21     "Medical Insurance Plans" means the group medical 
insurance plans under which the Bank provides group medical coverage to 
its Employees and their dependents, as the same may be amended from time 
to time.  As of the effective date of this Plan, the Bank sponsors the 
following Medical Insurance Plans: (a) CaliforniaCare Plan (Plan No. 
507); (b) Enhanced CaliforniaCare Plan (Plan No. 519) (c) the Freedom 
Plan (Plan No. 513); and (d) the Prudent Buyer Plan (Plan No. 515).

     1.22     "Participant" means each Employee who satisfies the 
requirements of participation set forth in Section 2.1 of this Plan.

     1.23      "Participant's Account" means the account established for 
each Participant by the Bank pursuant to Section 3.1, below.

     1.24     "Plan" means this "Santa Barbara Bank & Trust Amended and 
Restated FlexMaster Plan," as the same may be amended from time to time 
in accordance with Section 5, below.

     1.25     "Plan Administrator" means the Bank, or such person or 
committee as the Bank may appoint from time-to-time to supervise the 
administration of the Plan.

     1.26     "Plan Year" means each period of twelve consecutive months 
commencing on each October 1 and ending on September 30 in the 
immediately subsequent calendar year.

     1.27      "Salary Reduction Contribution" means the amount of 
compensation, if any, that the Participant has elected to contribute to 
the Plan.  The maximum amount of Salary Reduction Contributions by a 
Participant in any Plan Year shall not exceed the excess, if any, of (a) 
the cost of benefits which the Participant elects to receive under 
Component Benefit Plans in such Plan Year, over (b) the amount of the 
Employer Contribution in that year.

     1.28      "Variable Contribution" means the sum of the Life/AD&D 
Credit Amount, and (b) the LTD Credit Amount.  For purposes of this 
Section 1.28, the terms:

          1.28.1      "Life/AD&D Credit Amount" shall be equal to the 
product determined by multiplying:

               A.     The lesser of (1) the product determined by 
multiplying (a) the Participant's Class Multiple, times (b) the amount 
of the Participant's Annual Earnings, or (2) Four Hundred Thousand 
Dollars ($400,000); times

               B.     The Participant's credit factor, as determined 
under the table set forth below, with the Participant's age being 
determined as of the July 31st immediately preceding the first day of 
the Plan Year for which the credit factor is being determined:

          Participant's Age               Credit Factor

            Less than 26                         .00152
                    26-29                              .00126
                    30-34                              .00152
                    35-39                              .00206
                    40-44                              .00282
                    45-49                              .00414
                    50-54                              .00690
                    55-59                              .01098
                    60-64                              .01352
                    65-69                              .02286
               70 or more                              .06078

          1.28.2      "LTD Credit Amount" shall mean the product 
determined by multiplying:

               A.     The lesser of (1) the amount of the Participant's 
Annual Earnings, or (2) Two Hundred Fifty-Seven Thousand One Hundred 
Forty-Three Dollars ($257,143.00); times

               B.     The Participant's credit factor, as determined 
under the table set forth below, with the Participant's age being 
determined as of the July 31st immediately preceding the first day of 
the Plan Year for which the credit factor is being determined:

          Participant's Age                    Credit Factor

            Less than 26                         .0011
                    26-29                              .0012
                    30-34                              .0018
                    35-39                              .0024
                    40-44                              .0034
                    45-49                              .0048
                    50-54                              .0063
                    55-59                              .0072
                    60-64                              .0065
                    65-69                              .0040
               70 or more                         .0031

2.     PARTICIPATION

     2.1      Eligibility to Participate.  An Employee shall be eligible 
to participate in the Plan if the Employee (a) customarily works at 
least twenty-one (21) hours per week for the Bank, and (b) has completed 
ninety (90) days of employment with the Bank.

     2.2      Commencement of Participation.  An Employee who has 
satisfied the conditions set forth in Section 2.1, above, may commence 
participation in the Plan effective on the later of (a) the Effective 
Date of this Plan, or (b) the first day of the first calendar month 
beginning after the Employee satisfies the conditions to eligibility set 
forth in Section 2.1, above.

     2.3      Termination of Participation.  A Participant will cease to 
be a Participant as of the earlier of: 

          2.3.1     Plan Termination.  The date on which the Plan 
terminates; or

          2.3.2     Eligibility Conditions.  The date on which the 
Participant fails to satisfy the conditions to eligibility set forth in 
Section 2.1, above; provided, if a Participant who remains employed by 
the Bank fails to satisfy the conditions to eligibility set forth in 
Section 2.1, above, because such Participant begins working for the Bank 
fewer than twenty-one hours per week, then (a) such Participant shall 
remain a Participant and the Participant's election pursuant to Section 
3.3, below, shall remain in effect for the remainder of the Plan Year, 
and (b) such Participant's status as a Participant shall cease 
automatically, effective on the first day of the next succeeding Plan 
Year, unless the Participant once again has satisfied the conditions to 
eligibility described in Section 2.1, above.

     2.4      Reinstatement of Participant.  A person who has ceased to 
be a Participant under Section 2.3, above, once again shall become a 
Participant only after satisfying the conditions to eligibility set 
forth in Section 2.1, above.

3.     OPTIONAL BENEFITS

     3.1  Credits to Participant's Account.  The Bank shall establish 
for each Participant under this Plan a Participant's Account, to which 
the Bank shall credit:

          3.1.1      Employer Contribution.  The amount of the Employer 
Contribution for each Plan Year; and

          3.1.2      Salary Reduction Contributions.  The amount of 
Salary Reduction Contributions which the Participant elects to make to 
the Plan for such Plan Year.

     3.2  Application of Account Credits.  The amount credited to each 
Participant's Account shall be applied in each Plan Year as follows:

          3.2.1      Core Benefits.  First, subject to Section 3.2.3, 
below, such amount shall be applied toward the purchase of:

               A.     Long-term disability insurance coverage for such 
Participant, under such of the Long-Term Disability Insurance Plans as 
is selected by the Participant, in an amount equal to fifty percent 
(50%) of such Participant's Annual Earnings for such Plan Year;

               B.     Life and accidental death and dismemberment 
insurance coverage for the Participant under such of the Employee Life 
and Accidental Death and Dismemberment Plans as is selected by the 
Participant, in an amount equal to the lesser of (1) $50,000, or (2) one 
hundred percent (100%) of the Participant's Annual Earnings for such 
Plan Year; and

               C.     The premium cost of coverage for the Participant 
under such Medical Insurance Plan and Dental Care Plan as are selected 
by the Participant; provided, if the Participant presents to the Bank 
evidence satisfactory to the Bank establishing that the Participant 
receives insurance coverage under a medical insurance plan or dental 
care plan other than those sponsored by the Bank, then no portion of the 
amount credited to the Participant's Account shall be applied toward the 
purchase of coverage under one of the corresponding plans sponsored by 
the Bank.
          3.2.2      Election.  Thereafter, subject to Section  3.2.3, 
below, the remaining balance of such Participant's Account after 
application of Section 3.2.1, above, shall be applied, in accordance 
with the Participant's designation on the Election Form for such Plan 
Year, either:

               A.     To pay the Participant additional taxable 
compensation during such Plan Year;

               B.     To provide the Participant additional nontaxable 
benefits under one or more of the Component Benefit Plans; or

               C.     To provide the Participant such combination of 
additional taxable compensation and nontaxable benefits under one or 
more of the Component Benefit Plans as the Participant desires.

          3.2.3      Failure to Elect.  Notwithstanding the provisions 
of Sections 3.2.1 and 3.2.2, above, if for any Plan Year a Participant 
fails to complete and return an Election Form to the Plan Administrator 
on or before the date specified by the Plan Administrator, then:

               A.     The Participant shall be deemed to have elected, 
and the amount credited to the Participant's Account shall be applied, 
to purchase (a) long-term disability insurance coverage for such 
Participant, under one of the Long-Term Disability Insurance Plans, in 
an amount equal to fifty percent (50%) of the Participant's Annual 
Earnings for the Plan Year; (b) Life and Accidental Death and 
Dismemberment Insurance coverage for the Participant, under one of the 
Employee Life and Accidental Death and Dismemberment Plans, in an amount 
equal to the lesser of $50,000 or one hundred percent (100%) of the 
Participant's Annual Earnings for the Plan Year; and 

               B.     The Participant shall not be entitled to receive 
any other benefits under this Plan or any Component Benefit Plan for 
such Plan Year, and shall forfeit, to the extent not necessary to 
purchase the benefits described in subparagraph A, above, all amounts 
credited to the Participant's Account for such Plan Year.

     3.3      Election Procedure.  The election described in Section 
3.2.2, above, shall be made at the time, and in the manner, set forth in 
this Section 3.3.

          3.3.1      Annual Election.  Prior to the commencement of each 
Plan Year, the Plan Administrator shall provide an Election Form to each 
Employee who is expected to be a Participant as of the first day of the 
next ensuing Plan Year.  On the Election Form, each such Employee shall 
(a) specify the amount, if any, of Salary Reduction Contributions which 
the Employee shall make during the ensuing Plan Year, and (b) authorize 
and direct the Bank as to the manner in which amounts credited to the 
Participant's Account shall be applied by the Bank pursuant to Section 
3.2.2, above, during the ensuing Plan Year.

               A.     The amount of the reduction in the Employee's 
compensation for the next ensuing Plan Year initially shall be not less 
than the difference between (1) the amount of the cost of the optional 
benefits selected by the Employee pursuant to Section 3.2.2, above, for 
such Plan Year, and (2) the amount of the Employer Contribution.  During 
the Plan Year such reduction shall be adjusted automatically in the 
event there is a change in the cost of a benefit provided by a third-
party insurance company under one of the Component Benefit Plans, and 
the Bank elects to require Participants to bear that increase.

               B.     Each Election Form must be completed and returned 
to the Plan Administrator on or before such date as the Plan 
Administrator shall specify, which date shall be prior to the first day 
of the Plan Year to which the Election Form is to apply.

          3.3.2      New Participant.  As soon as practicable before 
each Employee becomes a Participant, the Plan Administrator shall 
provide an Election Form to the Employee.  Such Election Form must be 
completed and returned to the Plan Administrator on or before such date 
as the Plan Administrator shall specify, which date shall be prior to 
the first day of the first pay period to which any reduction in the 
Participant's compensation is to apply.

     3.4      Duration of Election.  Each election made pursuant to 
Sections 3.2.2 and 3.3, above, shall continue to apply as set forth in 
this Section 3.4.

          3.4.1  General Rule.  Except as otherwise provided in Sections 
3.4.2 and 3.4.3, below, each such election shall be irrevocable and 
shall remain effective until the last day of the Plan Year to which it 
relates.

          3.4.2      Voluntary Revocation.  A Participant voluntarily 
may elect to revoke any election previously made in accordance with 
Section 3.4, above, if the benefit being purchased by the Bank in 
accordance with such election is provided by an independent third-party 
provider under a Medical Insurance Plan or Dental Care Plan; and:

               A.     Both (1) the cost of that coverage changes 
significantly during the Plan Year, and (2) the Participant makes a new 
election to receive such coverage from another third-party provider, if 
any, offering similar coverage through this Plan;

               B.     Both (1) the extent of such coverage is 
significantly curtailed or ceases during the Plan Year, and (2) the 
Participant makes a new election to receive such coverage from another 
third-party provider, if any, offering similar coverage through this 
Plan; or

               C.     Both (1) there is a Change in Family Status and 
with respect to the Participant, and (2) any new election which the 
Participant makes is consistent with such Change in Family Status.

          3.4.3      Mandatory Termination.  A Participant's election 
under Section 3.4, above, shall be terminated: 

               A.     Automatically when the Participant ceases to be a 
Participant, provided, in accordance with Section 2.3.2, above, the 
election of a Participant who remains employed by the Bank but no longer 
works at least twenty-one (21) hours per week for the Bank on a 
customary basis shall be revoked automatically effective on the first 
day of the first Plan Year next following the date on which the 
Participant begins working less than twenty-one (21) hours per week;

               B.     Automatically upon the termination of this Plan;

               C.     Automatically if the benefit which the Participant 
has designated in the Participant's Election Form no longer is offered 
under this any of the Component Benefit Plans; and

               D.     At such time as, and to the extent which, the Plan 
Administrator reasonably determines is necessary to ensure that the Plan 
will not be treated as a discriminatory cafeteria plan under Section 125 
of the Code.  Any such termination or modification by the Plan 
Administrator shall be applied under rules uniformly applicable to all 
similarly situated Participants.  Such action may include, without 
limitation, modification of elections made by Highly Compensated 
Employees or by Key Employees.

     3.5      Maximum Employer Contribution.  Notwithstanding any other 
provision of this Plan to the contrary, the Bank shall not be obligated 
to contribute toward the purchase of any optional benefit elected by a 
Participant pursuant to Section 3.2.2, above, any amount in excess of 
the sum of (a) the Employer Contribution and (b) the Participant's 
Salary Reduction Contribution.

     3.6      Appeals Procedure.  If a claim for benefits under this 
Plan is partially or fully denied by the Plan Administrator, then the 
Participant may request a review of that decision by submitting to the 
Bank, not later than sixty (60) days after receiving notice of the Plan 
Administrator's decision, a written request for review of the decision.  
Within sixty (60) days of receiving such application, the Bank shall 
review the application, hold such hearings as, in the sole discretion of 
the Employer, it deems appropriate, and advise the Participant, in 
writing, of its decision.  If the decision on review is not provided 
within such sixty (60) day period, then the application for appeal shall 
be deemed to be denied.

     3.7      Description of Nontaxable Benefits.  The costs, extent, 
requirements for participation, and other terms and conditions of the 
benefits which a Participant may elect to receive under Section 3.2, 
above, shall be those which are set forth in the Bank's Component 
Benefit Plans, as the same may be amended from time to time.

4.     ADMINISTRATION

     4.1      Duties of Plan Administrator.  The Plan Administrator 
shall administer the Plan in accordance with its terms, for the 
exclusive benefit of Participants, in a manner which ensures that the 
Plan satisfies the rules applicable to qualified "cafeteria plans" under 
Section 125 of the Code.

     4.2      Powers of Plan Administrator.  The Plan Administrator 
shall have full power and authority to administer and carry into effect 
the terms and conditions of the Plan, subject to applicable requirements 
of law.  Such power shall include, but not be limited to, the power:

          4.2.1     Revoke Elections.  To modify or revoke, for the 
purpose of ensuring that the Plan does not violate the nondiscrimination 
rules applicable to cafeteria plans, an election made by a Participant 
under this Plan;

          4.2.2      Rules and Regulations.  To make and enforce such 
reasonable rules and regulations as the Plan Administrator deems 
necessary or proper for the efficient administration of the Plan, 
including the establishment of any claims procedures that may be 
required by applicable provisions of law;

          4.2.3      Interpretation.  To interpret in good faith the 
terms and conditions of this Plan;

          4.2.4      Resolution.  To resolve all questions concerning 
the Plan and the eligibility of any Employee to participate in the same; 
and

          4.2.5      Agents.  To appoint and retain such agents, 
counsel, accountants, consultants, and other persons as may be necessary 
or appropriate to assist in the administration of the Plan.

     4.3      Records.  The Plan Administrator shall establish and 
maintain such records as are necessary or appropriate to the efficient 
administration of the Plan.  Each Participant, upon reasonable advance 
notice to the Plan Administrator, shall be entitled to inspect such of 
those records as pertain to that Participant.

     4.4      Filing.  The Plan Administrator shall timely file all 
forms required to be filed with respect to the Plan pursuant to Section 
6039D of the Code, each successor provision of the Code, and all 
counterpart provision of California law. 

     4.5      Indemnification.  The Bank shall indemnify, defend, and 
hold the Plan Administrator free and harmless from and against any and 
all liabilities, damages, costs and expenses, including reasonable 
attorneys' fees, occasioned by any actions which the Plan Administrator 
takes, or fails to take, in good faith, in connection with the 
administration of the Plan.

5.     AMENDMENT AND TERMINATION

     The Plan may be amended or terminated at any time by a written 
instrument executed by the Board of Directors of the Bank, or its 
designee.

6.     MISCELLANEOUS

     6.1      No Employment Rights.  Neither the adoption and 
maintenance of this Plan, nor any express or implicit provision of this 
Plan, shall be deemed:

          6.1.1      Contract.  To constitute a contract between the 
Bank and any person, or to be a consideration for or an inducement or 
condition of, the employment of any person;

          6.1.2      Right.  To give any person the right to be retained 
in the employ of the Bank;

          6.1.3      Discharge.  To interfere with the right of the Bank 
to discharge any Employee (including any Participant) at any time; or 

          6.1.4      Continuing Employment.  To give the Bank the right 
to require an Employee to remain in the employ in the Bank, or to 
interfere with an Employee's right to terminate his employment at any 
time.

     6.2      Enforceability; Exclusive Benefit.  Subject to the 
provisions of Section 6.1, above, the Bank: 

          6.2.1      Legally Enforceable.  Represents that the rights 
created in this Plan in favor of its Employees are intended to be 
legally enforceable; and 

          6.2.2      Exclusive Benefit.  Agrees to administer this Plan 
for the exclusive benefit of its Employees.
     6.3      Interpretation.  As used in this Plan, the masculine, 
feminine, and neuter gender and the singular and plural numbers each 
shall be deemed to include the other whenever the context indicates or 
requires.  The captions to various sections of this Plan are for 
convenience and reference purposes only, and shall not affect in any way 
the meaning or interpretation of this Plan.

     6.4      Governing Law.  This Plan shall be construed, 
administered, and enforced in accordance with the laws of the State of 
California, and in such manner as is necessary to permit the Plan to 
continue to be qualified as a "cafeteria plan" which satisfies the 
requirements of Section 125 of the Code.

     IN WITNESS WHEREOF, the Bank has caused this Plan to be adopted, 
effective on the Effective Date.

                                   SANTA BARBARA BANK & TRUST, 
                                     a California corporation



                                   By_________________________________
                                     Name:  Janice Kroekel
                                     Title: Assistant Vice President

                                   Date:  May 1, 1991

<PAGE>
                                     Exhibit 11.0
                        SANTA BARBARA BANCORP AND SUBSIDIARIES

<TABLE>
COMPUTATION OF EARNINGS PER SHARE


<CAPTION>
                                               For the Years Ended December 31,
                                         1995                              1994
                                  Primary       Fully Diluted       Primary     Fully Diluted
<S>                            <C>              <C>               <C>               <C>
Weighted Average Shares
   Outstanding                   7,677,057        7,677,057         7,646,839         7,646,839
Weighted Average Options
   Outstanding                     677,598          677,599           750,567           750,567
Anti-dilution adjustment (1)       (13,504)               0           (33,441)          (33,441)
Adjusted Options Outstanding       664,094          677,599           717,126           717,126
Equivalent Buyback Shares (2)     (450,542)        (432,252)         (497,924)         (496,093)
Total Equivalent Shares            213,552          245,347           219,202           221,033
Adjustment for Non-Qualified
   Tax Benefit (3)                 (87,556)        (100,592)          (89,873)          (90,624)
Weighted Average Equivalent
   Shares Outstanding              125,996          144,755           129,329           130,409
Weighted Average Shares
   for Computation               7,803,053        7,821,812         7,776,168         7,777,248
Fair Market Value (4)          $     18.40      $     19.83       $     16.99       $     16.99
Net Income                     $10,415,548      $10,415,548       $12,950,918       $12,950,918
Per Share Earnings             $      1.33      $      1.33       $      1.67       $      1.67
<FN>
(1) Options with exercise prices above fair market value are excluded because of their anti-dilutive effect.

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

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

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

SANTA BARBARA BANCORP 1995 ANNUAL REPORT

      Core Values

Exceed Customer Expectations

Foster Employee Commitment

Maximize Shareholder Return

Support Our Communities

         Vision
To be the financial services provider of choice in the communities and 
markets we serve through exceptional employees delivering legendary 
customer service.

        Mission
To identify our customers' financial needs and exceed their expectations 
in the delivery of quality products and services in a responsible and 
ethical manner to assure the maximization of our shareholders' return. 
To partner with the communities we serve to provide enduring economic 
value and sustainable quality of life.


<PAGE>
To Our Shareholders & Friends

For the first time in thirty years, your company, Santa Barbara Bancorp, 
is not reporting a record earnings year. Earnings were impacted by our 
expansion into Ventura County, third quarter loan loss provisions 
related to two large problem loans, and a last-minute IRS rule change 
that resulted in diminished demand for, and loan losses on, Refund 
Anticipation Loans (RAL's). Earnings for the fourth quarter of 1995, 
however, were the highest ever recorded, up 5.2% over earnings for the 
same quarter in 1994. We firmly believe that 1995 was a watershed year 
in the history of our institution. The initiatives begun last year will 
lay the foundation for the next thirty years of success.

Our competitive strategy declares that the Company will be 
differentiated in the markets we serve as the financial services 
provider of choice, offering a broad array of financial products and 
measurably superior service.

This focused and aggressive strategy led the Company to pursue a three-
pronged approach in 1995 to assure future competitiveness. The first, 
and most visible, was the geographic expansion of our franchise to the 
communities of Ventura, Camarillo and Oxnard in Ventura County, which is 
described in the following section. The second initiative was internally 
known as the Credit Project, and the third initiative was directed at 
the enhancement of our sales and marketing function in the Trust & 
Investment Services Division.

Photograph of three individuals with caption: William S. Thomas, Jr., 
President, Chief Executive Officer, SBB&T; David W. Spainhour, Chairman 
of the Board, SBB&T; Donald M. Anderson, Chairman of the Board, Bancorp.

The first of the three initiatives, geographic expansion, began in 
earnest with the opening of the Camarillo office in February, 1995. In 
April, the Ventura and Oxnard offices opened in temporary facilities 
until September, 1995, when their permanent quarters were completed. The 
combined deposits of the three offices exceeded $55 million by year-end 
and achieved profitability in October, 1995. Loan activity was high, and 
trust and investment management business was excellent.

The Credit Project was a major event in 1995. The addition to staff of 
experienced loan review personnel was accomplished along with the 
strengthening of the credit administration area. The commercial loan 
function was reorganized into the Community Banking Group, the Business 
Banking Group, and the Private Clients Group. This is discussed in the 
next three sections. 

The changes in Trust & Investment Services were significant as well. 
Research indicated that our existing clients were pleased with the level 
of personal service and attention they receive from our trust 
administrators and staff. The performance of our portfolio managers for 
investments and real estate has been outstanding. The identified need in 
the Trust & Investment Services area was to communicate our expertise to 
prospective clients, cultivate referrals and generate new customers. The 
structure and staff to accomplish this sales and marketing effort are 
now in place.

We are confident that 1996 and the years that follow will benefit from 
this investment. As our Company's success continues to grow, we hope to 
continue our expansion, offering the values of community banking to 
local markets throughout the Central Coast.

We thank our dedicated employees who each day add new meaning to our 
commitment to legendary customer service.

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

William S. Thomas, Jr.,
President, Chief Executive
Officer, SBB&T

David W. Spainhour,
Chairman of the Board,
SBB&T

Donald M. Anderson
Chairman of the Board,
Bancorp


Caption to two photographs:
(Left) The largest affordable housing project ever developed in Santa 
Barbara was a partnership between the owners, Bill and Margie Wagner, 
Sr., the Santa Barbara Redevelopment Agency, and Santa Barbara Bank & 
Trust. Ugo L. Melchiori, left, was the general contractor.
The El Patio Garden development consists of 113 two, three, and four-
bedroom apartments, all of which are designated as "affordable" units. 
Both the Wagners and Mr. Melchiori have been Bank customers for over 25 
years. The La Cumbre and Main Offices serve their needs.

(Right) Was it a stop for a cup of coffee that encouraged the 
multimillion dollar flower industry to grow and flourish in the 
Carpinteria Valley? Perhaps so. After five generations of growing 
flowers in Holland, four van Wingerden family brothers came to the 
United States to grow flowers here. They were told that the north county 
was the ideal area to locate, however, when they made that coffee stop 
and saw the lands of Carpinteria, it was all they had hoped for and 
more.
Case Van Wingerden, Jr., of Westland Floral, representing the second 
U.S. generation, has one million square feet of growing area under glass 
and with a staff of 50 employees, raises chrysanthemums sold to florists 
and supermarkets nationwide. The Carpinteria Office accommodates his 
needs, along with uncles, brothers, and nephews in the floral industry.


<PAGE>
Positioned For Growth In The Retail Market

In 1995, we undertook a major expansion into Ventura County, which 
opened up a highly promising new market for the Bank and positioned us 
for significant growth in 1996. With First Interstate Bank's acquisition 
of the Bank of A. Levy, Ventura County's leading independent bank, the 
need for a strong, service-oriented community bank became clear. SBB&T 
opened its Camarillo office in February, followed in April by office 
openings in Oxnard and Ventura. We recognized that central to the 
success of these efforts was the selection of a core of highly-trained, 
committed employees, dedicated to their community and conversant with 
the local market. All of our new employees, most of whom were formerly 
with the Bank of A. Levy, met these criteria, bringing with them a level 
of expertise and enthusiasm that greatly expedited the transition phase. 

Within six months, our first-year goal of $36 million in deposits for 
all three offices was met and exceeded, with deposits reaching $55 
million by the end of 1995. In October, the offices achieved 
profitability on our initial investment.

SBB&T's adherence to a policy of commitment to community service 
provided a strong basis for our success in Ventura County. Bank officers 
routinely express their interest and involvement in the community 
through their volunteer activities in the Chamber of Commerce, Rotary, 
Lions Clubs, YMCA, symphony boards and other service organizations. At 
the same time, donations to programs benefiting youth and arts programs 
helped to consolidate our position as a caring, service-oriented bank 
with strong ties to the local community.

Rapid changes in the financial industry, fueled by mergers and 
consolidations, continue to create challenging opportunities for SBB&T 
in the retail banking sector. To address these changes, consumer lending 
has been restructured, creating additional support for traditional 
products and adding the capability to make indirect loans. Residential 
real estate loan origination became a priority business line, with our 
loan representatives now producing at the level required to maintain our 
number one position in this market.

Photograph of two individuals at a winery. Caption:
In 1970, Richard Sanford, wine grower, became a Bank customer and also 
planted his first vines in the Santa Ynez Valley on what became a 125 
acre vineyard and he also became a Bank customer. With an annual 
production of 40 thousand cases of consistently award winning wines, 
demand now requires international distribution. A Sanford chardonnay 
wine is served to first class passengers on British Airways and a 
variety of wines have been served at several White House occasions. Tom 
Prendiville, right, is the Bank's Commercial Loan Officer who services 
the winery financial needs. The company accounts are maintained at the 
Buellton Office.

In both Santa Barbara and Ventura Counties, we are responding to 
intensified competition in the marketplace through a more aggressive 
sales and business development stance. In tandem with that, we recognize 
the need to stay abreast of technological changes in the financial 
industry, adopting those technologies and products that best meet our 
customers' needs. Our intention is to maintain our competitive edge in 
the market area where we already excel, while seeking out and expanding 
our customer base in other areas. To this end, we undertook a 
restructuring of our offices in 1995 that resulted in an increased focus 
on business development and greater operational efficiency without 
sacrificing our goal of exceeding customer expectations in the delivery 
of our products and services.

Groups of offices were reorganized by area, each one overseen by a 
business development manager whose responsibility is to assist in 
generating new business in that area. Sales goals set in mid-1995 for 
both the calling program, which targets potential new customers, and for 
referrals to other departments within the Bank were well exceeded by the 
end of the year.

These efforts were greatly aided by the installation of a new wide-area 
computer network which links communications and data processing among 
all the offices. Employees can access data through more than 350 
terminals in our bank-wide system, which also facilitates the opening of 
new accounts with on-screen visuals, graphs and growth charts. A 
customer/prospect database maintains up-to-date information on potential 
customers and allows us to track and evaluate our calling and sales 
efforts. Sophisticated market research based on customer-base 
profitability models supports these sales efforts. Our product managers 
are constantly researching the technology market for new applications 
and products to enhance customer service and increase operating 
efficiency. 

In-laid text box reads: Reader polls conducted by Santa Barbara County's 
two leading newspapers have consistently ranked SBB&T as the area's 
"Best Bank."

While refining our efforts to maintain and improve customer service at 
the office level, we are responding to customer desires for the 
convenience of electronic transactions. Last year our ATM network 
expanded to include new installations at the Camarillo and Solvang 
factory outlet malls. The implementation of a new debit card program 
allows customers to access their checking accounts at merchant 
locations. In 1995, we completed the infrastructure that will support an 
array of electronic banking functions, and this year we will be 
exploring those areas further.

Photograph of two individuals with unbrellas outside of the Camrosa 
Water District. Caption reads: Well water from the Camrosa Water 
District is supplied to 26,000 domestic and agricultural users covering 
30 square miles of the greater Camarillo area. Richard Hajas is the 
District General Manager, and Jan Gibson is the Camarillo Office Manager 
where the accounts are maintained.

At the foundation of these new initiatives is an emphasis on personal 
customer service. We believe that the basis for our success in the face 
of unprecedented competition is building and maintaining relationships 
with our customers. From the first-time borrower to the sophisticated 
investor, our approach continues to be customer-focused. Our employees 
are committed to getting to know our customers, discovering their needs 
and meeting those needs.

Photograph of woman and two miniature horses. Caption: Quicksilver Ranch 
celebrates the arrival of the year's first foal. This day-old miniature 
horse will soon be joined by many others destined for show rings 
throughout the Western states or to become a gentle and affectionate pet 
of new owners. Santa Ynez Valley ranch owners Aleck & Louise Stribling 
receive financial services from our Solvang Office.

In 1995, we achieved the number one position in residential real estate 
lending, we extended our financial service network into Ventura County, 
and we consolidated our position as the leading independent bank in 
Santa Barbara County. The Bank enjoys a clear dominance of the market in 
this county, with a market share of 27% for retail deposits, twice that 
of the next leading bank. Our strong capital position, our reputation 
for exemplary service and the breadth of our product capabilities have 
firmly positioned the Bank to examine further expansion possibilities. 
Wells Fargo's acquisition of First Interstate Bank, and the resulting 
closure of branch offices, may present further opportunities for 
expansion within Ventura and Santa Barbara Counties. In the months 
ahead, we will also be looking northward to communities that closely 
match ours in terms of demographics and a need for banking services that 
revolve around our core values of commitment to employee, customer, 
community and shareholder. We expect that expansion will be gradual and 
undertaken in partnership with other financial institutions that share 
our institutional culture and values.


<PAGE>
Business Banking: Positioned for Market Expansion

In market surveys conducted by the Bank last year, 44% of business 
people named SBB&T as the bank with the best customer service. The same 
surveys also indicated that there were opportunities to expand our 
lending relationships to identified market segments in the business 
community. As a result, our commercial lending group saw a 
reconfiguration to better accommodate specific categories of customers. 
A new Business Banking Division was formed to oversee the Bank's 
commercial lending activities. As a corollary, a Community Banking 
Division is being established to be of assistance to smaller and start-
up businesses.

Additions to staff and leadership in the Credit Administration and 
Lending Divisions have added specific, long-term experience in the 
business banking field. A Trade Finance Department was added to serve 
the needs of companies conducting all or part of their business in other 
countries. In addition to foreign currency exchange and letter of credit 
facilities required for Trade Finance, other new products and services, 
such as accounts receivable financing and PC-based cash management, have 
rounded out our ability to offer exemplary customer service. The result 
of these initiatives is a highly-refined focus on meeting the needs of 
the business community.

In a move to enhance efficiency and flexibility, our Employee Benefits 
Trust Group forged an alliance with the PlanMember Services Program. 
This alliance, which includes a marketing and sales component, will 
allow us to offer clients a wider choice of investments and services for 
their IRA's and company retirement plans.

Our business development efforts are directed toward the retention of 
existing relationships and the cultivation of new prospects. We are 
constantly refining the focus of our prosect calling program to pursue 
those market segments that represent the highest potential 
opportunities.

In-laid text box reads: More businesses use SBB&T for their financial 
needs than the next four banks combined.

The key elements are now in place for improving our penetration in the 
lending markets we serve in 1996. Our goal is to aggressively seek the 
opportunity to bid on every transaction. We are proud of our reputation 
as the bank for business in the communities we serve.

Photograph of two individuals outside of the Santa Barbara Mission.
Caption reads: On that memorable morning of April 21, 1782, the site of 
El Real Presidio de Santa Barbara was dedicated marking the founding of 
the pueblo of Santa Barbara. Yet it was four years later that Presidio 
workmen were reassigned to begin construction of the mission, one of a 
chain of 21 missions to be constructed. Its dedication was on December 
4, 1786. The Santa Barbara Mission we see today, the fourth to be 
constructed on the site, is considered to be the "Queen of the Mission," 
and is the only California Mission operated by the Franciscan Order from 
its conception to this very day. The Franciscan Friars' account is at 
the Main Office.


<PAGE>
Positioned For Growth In The Management Of Wealth

In 1995, the Trust & Investment Services Division instituted new and 
streamlined procedures to increase efficiency and provide customers with 
the broadest possible array of financial services. The division is the 
largest on the Central Coast and is the only trust & investment division 
in coastal California to offer full-service capabilities under one roof 
between Los Angeles and San Francisco.

A dedicated Trust & Marketing Sales Department was established to 
actively solicit new business through a variety of efforts, including 
media campaigns, seminars, public presentations and on-going calling 
efforts. Media advertising was designed to publicize the superior 
investment performance and the capacities of our skilled portfolio 
managers. Our accounts actively participated in the robust markets for 
both stocks and bonds, and our staff continues to focus on fully 
understanding the divergent objectives of our clients. 

The start-up this year of a Retail Investment Services Group, 
administered through the Trust & Investment Services Division, provides 
for investment counseling and sales of mutual funds, annuities and asset 
allocation models through all of the Bank's offices. By December, after 
less than a year of operation, the new group was running at a break-even 
pace, with profits expected in 1996.

Photograph of outdoor scene. Caption reads: The Ventura County Museum of 
History and Art featured a two-month photo exhibit called "Isla de los 
Vaqueros: the Ranching History of Santa Rosa Island" which was sponsored 
by the Bank. The museum account is maintained at the Ventura Office.

Photograph of dancer. Caption reads: Santa Barbara, California's Fiesta 
City, celebrated its first Old Spanish Days Fiesta in 1924. This annual 
event of pageantry, mercados, street dances, parades, rodeos, and 
feasting is the state's largest five-day event and beckons 
visitors worldwide.
The organization is a longtime Main Office customer.

In 1995, the Trust Real Estate Management Group was awarded the 
Accredited Management Organization designation by the Institute of Real 
Estate Management, a distinction currently accorded to only one other 
bank nationwide. The designation was based on criteria in the areas of 
experience, integrity and fiscal responsibility. In the same year, the 
real estate group applied for and received a corporate broker's license, 
which will allow for greater flexibility in handling properties not held 
in trust or in the Bank's name. We currently have the only trust 
division in our market area capable of offering in-house property 
management services.

An integral part of the Trust and Investment Services Division is a 
trust tax capability. An improved and upgraded computer system 
facilitates monthly updating of records and has resulted in our 
continuing to produce the earliest returns of any area trust division. 
The in-house availability of a trust tax capability, at a time when most 
major banks are outsourcing this service, assures our clients of the 
most comprehensive and individualized service possible.

In-laid text box reads: Our team of financial advisors is not positioned 
to offer investment management services equal to or better than any 
other provider.

The Private Clients Division formed last year, and administered under 
the Trust & Investment Services Division, is staffed by experienced 
officers who can facilitate multiple bank activities for their clients, 
such as trust and investment management, as well as depository and 
lending activities. The Private Clients Division combines those elements 
that have served our commercial borrowers well for the past thirty years 
with new iniatives and skills in the areas of investment and wealth 
management. This division represents a continuation of our tradition of 
superlative service to some of the Bank's most long-standing and valued 
customers. Clients within this division receive highly personalized 
service from our private client personnel, who ensure that SBB&T has the 
opportunity to fulfill all of their banking needs. 

SBB&T's reputation for stability and our long-term credibility within 
the community provide the mainstay of our response to increasing 
competition in the private client field. Our staff of private bankers, 
with many years of cumulative experience in the Bank, successfully 
combine business acumen and technology to provide more rapid decision 
making and greater personalized service than the larger, regional banks.

While we have sought out and embraced new technologies that advance 
efficiency and customer convenience, we believe that our success lies in 
our truly legendary customer service delivered by exceptional employees. 
In a marketplace increasingly dedicated to technology, customers will 
see a clear differentiation in levels of service offered by the major 
banks as opposed to independent banks such as SBB&T. Our reputation 
throughout the state for legendary customer service, combined with our 
breadth of products, including trust and investment services, real 
estate and private banking, is a strong factor in our belief that we 
will continue to grow our franchise.

Photograph of three individuals standing in lemon field. Caption reads:
(Top) Eighteen million pounds of lemons plus avocados, oranges, 
grapefruit and kiwis are harvested annually on the Leavens Ranches which 
total 1,200 acres. Paul and daughter Leslie meet with Vice President Lee 
Draughton, a responsive Commercial Lending Officer, who is supported by 
a lending philosophy to serve the agriculture industry. Accounts are 
located at the Ventura Office.

Photograph of fire engine, two youngsters and a fire dog. Caption 
reads:(Middle) "Sheriff's Day at the Ranch" is a fundraising event for 
the Sheriff and Fire Departments which attract over 5,000 people. The 
Bank sponsored the Children's Fire Theatre where youngsters learned fire 
safety in the home and met Sparky the Fire Dog. The La Cumbre Office 
maintains the account.

Photograph of two individuals working with a computer. Caption 
reads:(Right) The Bank is a founding member of the newly formed Systems 
& Software Consortium, Inc. which is composed of members from business, 
academia, and government. Its purpose is to play a helpful supporting 
role in the growth of a significant high technology industry in Ventura 
and Santa Barbara Counties. Michael Ditmore, President and CEO 
(standing) confers with Dr. Mark Schniepp, Director of the University of 
California Santa Barbara Economic Forecast Project. The account 
relationship is maintained at the Magnolia Office.

Photograph of Jonathan Winters. Caption reads: Jonathan Winters: Actor, 
author, artist, makes weekly visits to the Montecito Village Office.


<PAGE>
OFFICERS AND DIRECTORS

BOARD OF DIRECTORS

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

EXECUTIVE ADMINISTRATION

DONALD M. ANDERSON
   Chairman of the Board-Bancorp
DAVID W. SPAINHOUR
   Chairman of the Board - SBB&T
WILLIAM S. THOMAS, JR.
   President, Chief Exec. Officer
DAVID A. ABTS
   Exec. V.Pres., Ret. Bank./Support Svs.
JOHN J. McGRATH
   Sr. Vice Pres., Chief Credit Officer
JAY D. SMITH
   Sr. Vice Pres., Gen. Coun. & Corp. Sec.
KENT M. VINING
   Sr. Vice Pres., Strat. Plan. Officer
DONALD LAFLER
   Sr. Vice Pres., Chief Financial Officer
CATHERINE STEINKE
   Sr. Vice Pres., Dir. of Human Res.

ADMINISTRATION

VICE PRESIDENTS
MICHAEL CONLEY
SHARON E. GREEN
JERRY HELTON
EDWIN C. HOLT
DEL HOOVER   
MARK A. HUBERT
H. GEORGE KALLUSKY
CHRIS LEM
HAZEL MARCUS
MICHAEL MURPHY
CYNTHIA PLAHN
SHERRELL REEFER
DAVE RISTIG  
JOYCE SPEZMAN-MARGOLIN 
KIM TAUFER
AL TODD
GARY TURNER
RICH TURNER

ASST. VICE PRESIDENTS
TERRY BALL
BRAD BROWN
DEBRA CARTER
TERRY CAVAZOS
NICOLE DINKELACKER
RITA DUBOIS
KIM EVANS
MIKE FITZGIBBON 
ROGER JANES
KERRY KELLEY
JANICE NICCUM KROEKEL
ROY MARTINEZ
SCOTT MATTHEW
CLARE MCGIVNEY
KEVIN QUIGLEY
MARGARET ROGERS
BRIAN ROSS
TERRY SLATON
MARK S. STANLEY
RALPH STROHBACH
MARY TREBBIN

OFFICERS
SHERRY BAKER
PHILIP BERRY
PATRICIA BOUCHER
DAVID BRIAN
DANI CARAM
MICHELLE DREXLER-HALL
NANCY DUNCAN
MARYLOU FAVELA
COSMO FEDELE
WENDY MIRBOD
MARCIA NIESSEN
JULIE PUGH
BRIAN ROSS
SHIRLEY SCALES
TERRI SLATON
CAROLYN SNYDER
JOE STRONKS
QUYEN URICK

CREDIT ADMINISTRATION

PERRY RITENOUR
   Sr. Vice Pres., Cred. Admin.

VICE PRESIDENTS
PAUL MISTELE
LARRY PAPKIN

LOAN ADJUSTMENTS

SUSAN MARSHALL
   Vice Pres.
IRENE TERRY
   Asst. Vice Pres.
JULIA FOX
   Officer

LOAN SERVICES

PAMELA J. GEREMIA
  Vice Pres., Mgr.
ASST. VICE PRESIDENTS
BARBARA ALMEIDA
ANN M. MARKONIS
CHARLENE RAY
KAREN CLEMOW

OLGA MEDINA
   Officer

ESCROW

PAMELA MARTIN
   Asst. Vice Pres., Mgr.

OFFICERS
DIANE NORIAN
DIANE PALACIO

LENDING

STEPHEN J. MIHALIC
   Sr. Vice Pres., Chief Lend. Of.

COMMERCIAL LENDING

VICE PRESIDENTS
GERALD O. COWAN
   Sr. Vice President
LINDA CABLE
DONALD DUNCAN
MICHAEL FLOYD
MICHAEL R. KIRKWOOD
PHIL MORREALE
THOMAS PRENDIVILLE
BERNARD M. WITTKINS
JOHN H. WURZEL

COMMUNITY LENDING

WILLIAM ENHOLM
   Vice Pres., Mgr.

REAL ESTATE INDUSTRIES

DONALD RAPP
   Vice President
BRUCE I. WENNERSTROM
   Sr. Vice President

REAL ESTATE 
CHARLES BROWNING
   Vice Pres., Mgr.
TERRY SWANN
   Vice Pres.

ASST. VICE PRESIDENTS
JANICE BAXTER
CYNTHIA EYANSON
TERI GAUTHIER
ELIZABETH HEITMANN
ALICE MADRID
DONALD MCMAHON
THOMAS SLATER

CONSUMER LOANS

GERALD J. LUKIEWSKI
   Vice Pres., Mgr.
ROBERT CURRY
   Vice Pres.
DON ENDERBY
   Asst. Vice President
DAWN MOORE
   Officer

PRIVATE CLIENT GROUP

JOHN F. MURPHY
   Sr. Vice President, Mgr.
RICHARD B. WELCH
   Sr. Vice President

VICE PRESIDENTS
ROY GASKIN
GARY HARRIS

TRUST & INVESTMENTS

DONALD E. BARRY
   Sr. Vice Pres., Trust & Inv. Mgr.
JOHN ZIEGLER
   Sr. Vice President

VICE PRESIDENTS
JOHN BRINKER
JEAN BUBRISKI
CHRIS COLBERT 
ANTHONY FIELDHOUSE
WILLIAM HOPKINS
BARRY HUNTER
JANICE JOHNSON
WENDY PENKE
PAULETTE POSCH
KATHERINE SCHOMER
ALICE SYKES
FRANK TABAR
JIM WILLIAMS

ASST. VICE PRESIDENTS 
KAREN BAILEY-SHIFFMAN
DAVID COVELL
NICKIE FURNIER CRANDALL
MIKE KELLY
JUDITH MILAM
MICHAEL MORGAN
BARBARA PETRONIS
SALLY SYLVIA

OFFICERS
WARREN BITTERS
MILTON BURTON
TEREASE CANN
JEANINE KARCZEWSKI
CATHERINE MOAKLEY
ROBERT RAMIREZ

RETAIL BANKING

ALFRED J. ROTELLA
   Vice Pres., Mgr.

OUR GANG SERVICES

PAMELA HOLST
   Vice Pres., Mgr.
FRANCES JIMENEZ
   Asst. Vice President
MARJORIE KOCHER
   Officer

SANTA BARBARA AREA

JOANNE FUNARI
   Vice President
   Area Business Dev. Mgr.

MAIN OFFICE

LISA DANIEL
   Vice Pres., Mgr.
EMMA TORRES
   Vice Pres.

ASST. VICE PRESIDENTS
SANDRA COCKLIN
LORETTA GARDNER 

OFFICERS 
KELLY SILVA
TRACY TALBOT
MOONSOOK WATERS

COTTAGE OFFICE

DORIS WENGLER 
   Asst. Vice President, Mgr.
MARGIE FAIRGRAY
   Officer

MESA OFFICE

THOMAS TURNER
   Asst. Vice President, Mgr.

OFFICERS
VICTORIA WILLIAMS
MICHAEL DOMINGUEZ

SAN ROQUE OFFICE

MARY YOST 
   Asst. Vice President, Mgr.

OFFICERS
LISA VARGAS
JENNIFER WELCH

GOLETA AREA

LYNNETTE DAVIS
   Vice President
   Area Business Dev. Mgr.

GOLETA/FAIRVIEW
OFFICE

LISA HERNANDEZ
   Vice Pres., Mgr.
CAROL THOMAS  
   Vice President
MARY LOUISE LISCOMBE
   Officer

LA CUMBRE OFFICE

LISA NEWBERRY
   Asst. Vice Pres., Mgr.

OFFICERS
DAVID HALL
DIANNE NOCKEY

MAGNOLIA OFFICE

SCOTT HANSEN 
   Asst. Vice President, Mgr.

OFFICERS
JUSTIN LENGNER
MARTHA MERA

MONTECITO
CARPINTERIA AREA

ANGELA KRABLIN
   Vice President
   Area Business Dev. Mgr.

MONTECITO OFFICE

OFFICERS
DEBBIE JIMENEZ
JAMES VOPELAK

CARPINTERIA OFFICE

CHRISTINE DEVRIES
   Asst. Vice President, Mgr.

OFFICERS
CHRISTOPHER O'CONNOR
THOMAS WHITTAKER

MONTECITO VILLAGE 
OFFICE

LINDA COWAN  
   Vice President, Manager

OFFICERS
ROSEMARY BERTKA 
DEBORAH WILSON

SANTA YNEZ AREA

CHUCK PIRA
   Vice President
   Area Business Dev. Mgr.

SOLVANG OFFICE

OFFICERS
SHIRLEY BROWN  
CHERYL REYNOLDS 
PEGGY CHAMBLIN 


BUELLTON OFFICE

SUSAN JENSEN  
   Officer

VENTURA AREA

SUZANNE CHADWICK
   Vice President
   Area Business Dev. Mgr.

VENTURA OFFICE

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

OXNARD OFFICE

KIMBERLEY GIBAS
   Asst. Vice President, Mgr.

OFFICERS
ROSEMARY COLBERN
DANIELLE NAVAS
   
CAMARILLO OFFICE

JANICE GIBSON
   Asst. Vice President, Mgr.

OFFICERS
SHARIE QUARRY
AMY WHITNEY

<PAGE>
<TABLE>
Santa Barbara Bancorp
and Subsidiaries
HISTORICAL SUMMARY (unaudited)
<CAPTION>
Balance Sheets (as of December 31):          1995        1994        1993        1992       1991       1990       1989
<S>                                          <C>         <C>         <C>         <C>        <C>        <C>        <C>
Assets:
 Cash and due from banks                     $    74,746 $    69,630 $    50,946 $   44,059 $   44,987 $   29,233 $   46,941
 Federal funds sold                               65,000      15,000          --         --     20,000     25,000     40,000
 Securities                                      357,565     386,959     383,518    387,670    323,585    235,119    149,031
 Bankers' acceptances
  and commercial paper                           139,294      80,594      63,614     35,300         --         --     19,883
 Net loans                                       546,452     486,520     454,163    467,862    491,529    531,962    445,475
 Premises and equipment, net                       8,149       7,391       6,657      5,111      7,598      6,036      6,874
 Other assets                                     21,155      21,522      20,245     21,237     19,483     16,495     13,774
  Total assets                               $ 1,212,361 $ 1,067,616 $   979,143 $  961,239 $  907,182 $  843,845 $  721,978

Liabilities and shareholders' equity:
 Demand deposits                             $   158,122 $   147,085 $   114,557 $  116,342 $  107,068 $   99,806 $  107,677
 Time and savings deposits                       895,898     809,632     751,696    733,033    693,554    646,613    527,661
  Total deposits                               1,054,020     956,717     866,253    849,375    800,622    746,419    635,338
 Securities sold under
  agreements to repurchase
  and Federal funds purchased                     51,316       9,487      20,155     25,983     30,046     27,092     26,228
 Other liabilities                                 6,028       7,452       6,744      8,736      9,299     12,077      7,039
 Shareholders' equity                            100,997      93,960      85,991     77,145     67,215     58,257     53,373
  Total liabilities and shareholders' equity $ 1,212,361 $ 1,067,616 $   979,143 $  961,239 $  907,182 $  843,845 $  721,978

Statements of Income
 (for the years ended December 31):
 Operating revenue                           $   103,888 $    87,984 $    82,535 $   85,978 $   91,335 $   90,268 $   78,698
 Operating expense (1)                            89,488      70,515      65,848     69,968     76,803     76,224     65,656
 Income before taxes                              14,400      17,469      16,687     16,010     14,532     14,044     13,042
 Applicable income taxes (1)                       3,985       4,518       3,757      4,310      3,824      3,740      3,392
  Net income                                 $    10,415 $    12,951 $    12,930 $   11,700 $   10,708 $   10,304 $    9,650

Per share data (adjusted
  for stock dividends and splits):
 Average shares outstanding                        7,672       7,647       7,783      7,773      7,797      7,780      7,894
 Net income                                  $      1.36 $      1.69 $      1.66 $     1.51 $     1.37 $     1.32 $     1.22
 Cash dividends declared                     $      0.55 $      0.52 $      0.47 $     0.38 $     0.31 $     0.18 $     0.17
Other statistics:
 Stock dividends declared                              -           -           -          -         5%       2x5%          -
 Stock splits declared                           3 FOR 2           -           -          -          -          -    4 FOR 3
 Trust assets under administration
  (market value)                             $ 1,393,737 $ 1,188,748 $ 1,165,522 $  926,233 $  853,428 $  722,862 $  700,948

<FN>
(1) For the year 1992, operating expense includes the cumulative effect of the accounting change and provision
    for income tax includes the tax effect of the change. For the year 1993, provision for income tax includes
    the tax effect of the change in accounting principle for that year.
</FN>
</TABLE>

<TABLE>
Santa Barbara Bancorp
and Subsidiaries
HISTORICAL SUMMARY (unaudited)
<CAPTION>
Balance Sheets (as of December 31):          1988       1987       1985       1980       1975      1970      1965
<S>                                          <C>        <C>        <C>        <C>        <C>       <C>       <C>
Assets:
 Cash and due from banks                     $  48,273  $  23,684  $  24,485  $  12,357  $ 21,755  $  5,253  $  1,766
 Federal funds sold                             30,000     15,000     23,600      3,425     1,100       700        --
 Securities                                    171,419    143,714    137,369     64,299    33,327    11,935     6,701
 Bankers' acceptances
  and commercial paper                          29,200     24,729     19,619      4,934        --       --       --
 Net loans                                     344,051    277,054    206,563    103,580    39,544    21,134    12,854
 Premises and equipment, net                     5,248      6,210      5,326      4,590     1,936       718       194
 Other assets                                    7,376      7,348      6,308      3,307     1,339       373       164
  Total assets                               $ 635,567  $ 497,739  $ 423,270  $ 196,492  $ 99,001  $ 40,113  $ 21,679

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

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

Per share data (adjusted
  for stock dividends and splits):
 Average shares outstanding                      7,899      7,671      7,489      7,113     6,001     6,012     6,012
 Net income                                  $    1.02  $    0.85  $    0.52  $    0.33  $   0.13  $   0.05  $   0.02
 Cash dividends declared                     $    0.13  $    0.11  $    0.08  $    0.05  $   0.03  $   0.01  $   0.00
Other statistics:
 Stock dividends declared                           12%         --         5%        15%        8%        5%        5%
 Stock splits declared                               --         --    5 FOR 4         --        --        --        --
 Trust assets under administration
  (market value)                             $ 616,948  $ 600,817  $ 315,961  $ 112,696  $ 46,265  $ 25,477  $  5,548
<FN>
(1) For the year 1992, operating expense includes the cumulative effect of the accounting change and provision
    for income tax includes the tax effect of the change. For the year 1993, provision for income tax includes
    the tax effect of the change in accounting principle for that year.
</FN>
</TABLE>


<PAGE>
Santa Barbara Bancorp and Subsidiaries
1995 FINANCIAL STATEMENTS AND INFORMATION

Table of Contents                                         Page
Management's Resposibility for Financial Reporting          12
Management's Discussion and Analysis of Financial
   Condition and Results of Operations                      13
Report of Independent Public Accountants                    38
Consolidated Balance Sheets                                 39
Consolidated Statements of Income                           40
Consolidated Statements of Changes in
   Shareholders' Equity                                     41
Consolidated Statements of Cash Flows                       42
Notes to Consolidated Financial Statements                  43
Selected Annual and Quarterly Financial Data                58

MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

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

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

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

Management has made its own assessment of the effectiveness of the 
Company's internal control structure over financial reporting as of 
December 31, 1995, in relation to the criteria described in the report, 
Internal Control--Integrated Framework, issued by the Committee of 
Sponsoring Organizations of the Treadway Commission.

There are inherent limitations in the effectiveness of any internal 
control structure, including the possibility of human error and the 
circumvention or overriding of controls. Accordingly, even an effective 
internal control structure can provide only reasonable assurance with 
respect to reliability of financial statements. Furthermore, the 
effectiveness of any internal control structure can vary with changes in 
circumstances. Nonetheless, based on its assessment, Management believes 
that as of December 31, 1995, Santa Barbara Bancorp's internal control 
structure was effective in achieving the objectives stated above.

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

signature
David W. Spainhour
President and
Chief Executive Officer
Santa Barbara Bancorp

signature
William S. Thomas, Jr.
President and
Chief Executive Officer
Santa Barbara Bank & Trust

signature
Donald Lafler
Senior Vice President and
Chief Financial Officer
Santa Barbara Bancorp and
Santa Barbara Bank & Trust


<PAGE>
Santa Barbara Bancorp and Subsidiaries

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

Overview of the Earnings, Financial Condition, and Business of the 
Company

Summary Results

Total assets, loans, deposits and equity of Santa Barbara Bancorp all 
grew in 1995, both in terms of their average balances for the year and 
from period end to period end. This growth occurred in part due to the 
Company's expansion into adjacent Ventura County, where three new branch 
offices were opened. However, net income decreased compared to the prior 
year for the first time in 30 years. Among the reasons for the decrease 
are the additional expenses incurred to open the new offices, a higher 
than expected level of losses resulting from the tax refund anticipation 
loan ("RAL") program, increased provisioning for potential loan losses 
on several large credits, and a higher cost of funds. Each of these is 
explained in more detail below in the relevant section of this 
discussion.

As economic recovery continued to be elusive, the inability of some 
borrowers to repay loans according to their contractual terms has 
increased the amount of non-performing assets compared to the amount at 
the end of 1994. However, they still represented less than eight tenths 
of one percent of total assets. This is less than the average for peer 
banks (Note A).

Business of the Company

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

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

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

The remainder of this discussion is to assist readers of the 
accompanying financial statements by providing information on the 
environment in which the Company operates, the risks for a financial 
institution in this environment, the strategies adopted by the Company 
to address these risks, and the results of these strategies. Each of 
these elements will be addressed as they relate to the major asset and 
liability components of the Company's balance sheets, and the major 
income and expense categories of the Company's statements of income and 
to significant changes therein. Lastly, it is intended to provide 
insight into Management's assessment of the operating trends over the 
last several years and its expectations for 1996.

External Factors Impacting the Company

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

Economic Conditions

From a national perspective, the most significant economic factors 
impacting the Company in the last three years have been the actions of 
the Federal Reserve Board ("the Fed") to raise or lower short-term 
interest rates to manage the pace of growth in the economy--raising 
rates to slow the pace and forestall inflation, lowering rates to spur 
growth and avoid recession. These changes impact the Company as market 
rates for loans, investments and deposits respond to the Fed's actions.

The local economy appears to be experiencing some recovery. New 
companies are establishing their headquarters in the area. While heavy 
rains in early 1995 caused extensive damage in the Company's market 
area, reservoirs are filled and the severe drought of the last several 
years is over. This positively impacts tourism which has long been 
important to the communities in the Company's market area and has 
brought an end to water hookup moratoria which slowed housing growth. 
The local governments have generally been perceived to be inclined 
towards environmentalism and slow-growth. However, at both the state and 
local levels more attention is now being paid to the need to create a 
supportive business climate in order to maintain a healthy, sustainable 
economy.

Regulatory Considerations

The Company is impacted by changes in the regulatory environment. As a 
state-chartered commercial bank, the Bank is regulated by the California 
State Department of Banking. The Bancorp, as a bank holding company, the 
Bank, as a member of the Federal Reserve Bank (the "FRB"), and the 
ServiceCorp, as a non-bank subsidiary of a bank holding company, are all 
regulated by the FRB. The Bank became a member of the Federal Reserve 
System in 1995 to simplify regulatory issues. Prior to becoming a 
member, the Bank's primary Federal regulator was the FDIC.

Changes in regulation impact the Company in different ways. The FRB 
requires that the Company maintain cash reserves with it equal to a 
percentage of the Company's transaction deposits. The FRB may increase 
or decrease the percentage of deposits that must be held at the FRB to 
impact the amount of funds available to commercial banks to lend to 
their customers as a means of stimulating or slowing economic activity. 

The Company is also impacted by minimum capital requirements. These 
rules are discussed below in the section entitled "Capital Adequacy."

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

Trends in the Banking and Financial Services Industries

Among the major trends within the banking and financial services 
industry over the last several years has been the continuing 
consolidation through mergers and seizures. 1995 saw a continuation of 
this trend as a number of large mergers and takeovers were announced 
across the country. In the Company's market area, the acquisition of the 
largest community bank in Ventura County, Bank of A. Levy, was completed 
by First Interstate Bancorp, which was itself later in the year to 
become the target of a hostile acquisition by Wells Fargo. This process 
of consolidation is expected to continue, and Management expects that, 
as in the past, it will provide the opportunity for the Company to gain 
both "in-market" market share from customers not satisfied with the new 
institution chosen for them and the opportunity for expansion into new 
geographic markets. 

Banks once had an almost exclusive franchise for deposit products and 
provided the majority of business financing. With deregulation in the 
1980's, other kinds of financial institutions began to offer competing 
products. Also, increased competition in consumer financial products has 
come from companies not typically associated with the banking and 
financial services industry such as AT&T and General Motors. Community 
banks, including the Company, are working to offset this trend by 
developing new products that capitalize on the service quality that a 
local institution can offer. Among these are new residential loan 
products and programs for the sale of mutual funds and annuities to 
retail customers through the Company's Trust & Investment Services 
Division.

Risk Management

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

The special risks related to financial products are credit risk, market 
risk, mismatch risk, and basis risk. Credit risk is discussed in the 
sections related to loans. The nature of each of the other risks will be 
explained in the next secion. The effective management of these risks is 
the backbone of the Company's business strategy.

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

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

Net interest income is the difference between the interest income and 
fees earned on loans and investments and the interest expense paid on 
deposits and other liabilities. The amount by which interest income will 
exceed interest expense depends on two factors: the volume of earning 
assets compared to the volume of interest bearing deposits and 
liabilities, and the interest rate earned on those interest earning 
assets compared with the interest rate paid on those interest bearing 
deposits and liabilities.

Net interest margin is net interest income expressed as a percentage of 
earning assets. To maintain its net interest margin, the Company must 
manage the relationship between interest earned and paid, and that 
relationship is subject to the following types of risks that are related 
to changes in interest rates.

Market Risk Relating to Fixed Rate Instruments

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

Note 14 to the financial statements discloses the carrying amounts and 
fair values of the Company's financial assets and liabilities as of the 
end of 1995 and 1994. Other than a relatively small difference due to 
credit quality issues pertaining to loans, the difference between the 
carrying amount and the fair value is a measure of how much more or less 
valuable the Company's financial instruments are to it than when 
acquired. The excess of fair values over carrying amounts at the end of 
1995 is $20.7 million compared with a deficit of $7.8 million at the end 
of 1994. Most of this $28.5 million relative appreciation is related to 
securities as shown in Note 2 to the financial statements. The Company 
has a large portfolio of municipal securities. These longer term notes 
had unrealized gains of $15.9 million at the end of 1995, having 
increased in value with the steady decline in interest rates during the 
latter half of 1995, compared to unrealized gains of only $8.3 million 
at December 31, 1994. Also shown in Note 2, the U.S. Treasury and agency 
securities in the held-to-maturity portfolio had net unrealized gains of 
$1.6 million at December 31, 1995 as compared to net unrealized losses 
of $13.1 million at December 31, 1994.

There is market risk relating to the Company's fixed-rate or term 
liabilities as well as its assets. For liabilities, the adverse exposure 
to market risk is to lower rates because the Company must continue to 
pay the higher rate until the end of the term of the certificate. 
However, because the amount of fixed rate liabilities is significantly 
less than the fixed rate assets, and because the average maturity is 
substantially less than for the assets, the market risk is not as great. 
The difference between the carrying amount and the fair value in the 
table in Note 14 shows the impact of declining rates on the term 
deposits. They are worth $3.5 million more to customers at December 31, 
1995 than they were when issued because they are paying higher than 
current market rates. However, this is much less than the $20.7 million 
by which the Company's assets are worth more to it than when acquired 
because they too are paying higher rates than are currently available 
for comparable assets.

Mismatch Risk

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

<PAGE>
<TABLE>
TABLE 1--Interest Rate Sensitivity
As of December 31, 1995
(in thousands)
<CAPTION>                              After three    After six     After one                  Noninterest
                           Within        months        months       year but                   bearing or
                            three      but within    but within      within      After five    nonrepricing
                           months      six months     one year     five years       years         items         Total
<S>                     <C>           <C>           <C>           <C>           <C>           <C>           <C>
Assets:
Loans (Note F)          $   313,798   $    99,523   $    31,564   $    61,661   $    43,524   $     8,731   $   558,801
Cash and due from banks          --            --            --            --            --        74,746        74,746
Federal funds sold           65,000            --            --            --            --            --        65,000
Securities:                      --            --            --            --            --            --
 Held-to-maturity            10,944            --        21,470       151,560        47,756            --       231,730
 Available-for-sale          30,009        15,035        10,128        70,175            --           488       125,835
Bankers' acceptances        129,476         9,818            --            --            --            --       139,294
Other assets (Note E)            --            --            --            --            --        16,955        16,955
Total assets                549,227       124,376        63,162       283,396        91,280       100,920   $ 1,212,361

Liabilities and
   shareholders' equity:
Borrowed funds:
Repurchase agreements
 and Federal funds
 purchased                   51,316            --            --            --            --            --   $    51,316
Other borrowings              1,000            --            --            --            --           210         1,210
Interest-bearing deposits        --            --            --            --            --            --
 Savings and interest-           --            --            --            --            --            --
  bearing transaction
  accounts                  414,376            --       254,973            --            --            --       669,349
 Time deposits               75,263        44,394        45,541        60,990           361            --       226,549
Demand deposits                  --            --            --            --            --       158,122       158,122
Other liabilities                --            --            --            --            --         4,818         4,818
Net shareholders' equity         --            --            --            --            --       100,997       100,997
Total liabilities and
 shareholders' equity       541,955        44,394       300,514        60,990           361       264,147   $ 1,212,361
Interest rate-
 sensitivity gap        $     7,272   $    79,982   $  (237,352)  $   222,406   $    90,919   $  (163,227)
Gap as a percentage of
  total assets                0.60%         6.60%       (19.58%)       18.34%         7.50%       (13.46%)
Cumulative interest
 rate-sensitivity gap   $     7,272   $    87,254   $  (150,098)  $    72,308   $   163,227
Cumulative gap as a per-
 centage of total assets      0.60%         7.20%       (12.38%)        5.96%        13.46%
</TABLE>

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

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

The first measuring period shown in the table covers assets and 
liabilities that mature or reprice within the three months following 
December 31, 1995. This is the most critical period because there is 
little time to correct a mismatch that is having an adverse impact on 
income. For example, if the Company had a significant positive gap--
assets significantly exceeded liabilities--and interest rates dropped 
suddenly, the Company would have to wait for more than three months 
before enough deposits could be repriced to offset the lower earnings on 
the assets.

As of year-end 1995, the Company had a very small positive gap in this 
first period. Assets exceeded liabilities by 0.60% of total assets, well 
within the target range of 10%. There is some arbitrariness in the 
assignment of deposit accounts that reprice at the option of the Company 
to specific time periods. For the purposes of this table, the Company 
has made the assumption that some of the money market accounts will 
reprice within three months, but this will be governed by market 
conditions rather than contractual terms.

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

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

If these accounts were placed in the first period, the gap for this 
third period would be slightly positive and the gap for the first period 
would be about negative 19%, outside the target range for the period. 
This presentation would show the Company benefiting in the short term by 
falling rates more than is likely to be the case because there are 
practical limits to how much and how frequently interest rates can be 
dropped on deposit accounts even if the Company is permitted to do so.

The cumulative dollar gap and cumulative gap as a percentage of total 
assets is also shown in the table. It is important to take note of the 
cumulative gap amounts if they are additive or magnify the gaps for the 
individual period. Because cumulative gaps through the third period are 
offsetting, no additional considerations apply than explained above for 
the individual periods.

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

Basis Risk

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

Net Interest Income and Net Economic Value Simulations

A gap report can show mismatches in the maturities and repricing 
opportunities of assets and liabilities, but has limited usefulness in 
measuring or managing market risk and basis risk. To assess the extent 
of these risks in both its current position and the potential results of 
positions it might take in the future, the Company uses a computer model 
to simulate the impact of different interest rate scenarios on net 
interest income and on net economic value. Net economic value or the 
market value of portfolio equity is defined as the difference between 
the market value of financial assets and liabilities. These hypothetical 
scenarios include both sudden and gradual interest rate changes, and 
changes in both directions. 


<PAGE>
<TABLE>
TABLE 2--Distribution of Average Assets, Liabilities, and Shareholders' Equity and Related Interest Income,
             Expense, and Rates                            (Taxable equivalent basis - Notes B and E)

<CAPTION>
(amounts in thousands)                                 1995                       1994                      1993
                                           Balance  Interest   Rate    Balance  Interest    Rate   Balance Interest  Rate
<S>                                      <C>        <C>       <C>    <C>        <C>        <C>    <C>      <C>       <C>
Assets:
 Loans (Note C):
  Commercial                             $  152,149 $16,055   10.55% $  169,001 $16,472     9.75% $181,813 $15,725    8.65%
  Real estate                               306,288  26,226    8.56     230,607  19,138     8.30   206,504  18,803    9.11
  Consumer                                   77,381  10,692   13.82      78,997  11,603    14.69    83,153   8,905   10.71
   Total loans                              535,818  52,973    9.89     478,605  47,213     9.86   471,470  43,433    9.21
 Securities:
  Taxable                                   290,950  16,127    5.54     350,849  18,580     5.30   300,645  17,074    5.68
  Non-taxable                                85,162  10,562   12.40      83,711  11,114    13.28    76,723  10,490   13.67
  Equity                                        238      14    6.00           -       -        -         -       -       -
   Total securities                         376,350  26,703    7.10     434,560  29,694     6.83   377,368  27,564    7.30
 Money market instruments:
  Bankers' acceptances                       54,367   3,294    6.06      31,282   1,500     4.80    22,662     760    3.35
  Federal funds sold                         53,695   3,131    5.83      16,709     772     4.62    26,881     795    2.96
   Total money market
    instruments                             108,062   6,425    5.95      47,991   2,272     4.73    49,543   1,555    3.14
 Total earning assets                     1,020,230  86,101    8.44%    961,156  79,179     8.24%  898,381  72,552    8.08%
 Non-earning assets                          59,998                      58,313                     64,109
  Total assets                           $1,080,228                  $1,019,469                   $962,490

Liabilities and shareholders' equity:
 Borrowed funds:
  Repurchase agreements and
   Federal funds purchased               $   26,801   1,474    5.50% $   23,632     878     3.72% $ 24,952     728    2.92%
  Other borrowings                            1,450      74    5.10       2,314      81     3.50     2,586      68    2.63
   Total borrowed funds                      28,251   1,548    5.48      25,946     959     3.70    27,538     796    2.89
 Interest bearing deposits:
  Savings and interest bearing
   transaction accounts                     602,661  20,559    3.41     562,049  14,714     2.62   505,085  11,493    2.28
  Time deposits                             212,056  11,476    5.41     214,860   9,294     4.33   240,080  10,073    4.20
   Total interest bearing
    deposits                                814,717  32,035    3.93     776,909  24,008     3.09   745,165  21,566    2.89
   Total interest bearing
    liabilities                             842,968  33,583    3.98%    802,855  24,967     3.11%  772,703  22,362    2.89%
 Demand deposits                            132,095                     119,578                    100,384
 Other liabilities                            6,892                       6,662                      5,572
 Net shareholders' equity                    98,273                      90,374                     83,831
  Total liabilities and
   shareholders' equity                  $1,080,228                  $1,019,469                   $962,490

Interest income/earning assets                                 8.44%                        8.24%                     8.08%
Interest expense/earning assets                                3.29                         2.60                      2.49
Net interest margin                                  52,518    5.15              54,212     5.64            50,190    5.59
Provision for loan losses
 charged to operations/earning assets                 9,924    0.97               6,257     0.65             6,150    0.68
Net interest margin after provision
 for loan losses on tax equivalent basis             42,594    4.18%             47,955     4.99%           44,040    4.91%
Less: taxable equivalent income
 included in interest income from
 non-taxable securities and loans                     3,913                       4,279                      4,119
Net interest income                                 $38,681                     $43,676                    $39,921
</TABLE>


<PAGE>
<TABLE>
TABLE 3--Volume and Rate Variance Analysis of Net Interest Income
(Taxable equivalent basis - Notes D and E)
(in thousands)

<CAPTION>                                    1995 over 1994                    1994 over 1993
                                      Volume     Rate       Total       Volume     Rate       Total
<S>                                   <C>        <C>        <C>         <C>        <C>        <C>
Increase (decrease) in:
Interest income:
 Loans
  Commercial loans                    $  (1,712) $   1,295  $    (417)  $  (1,160) $   1,907  $    747
  Real estate loans                       6,470        618      7,088       2,089     (1,754)      335
  Consumer loans                           (234)      (677)      (911)       (465)     3,163     2,698
     Total loans                          4,524      1,236      5,760         464      3,316     3,780
 Securities:
  Taxable                                (3,270)       817     (2,453)      2,706     (1,200)    1,506
  Non-taxable                               191       (743)      (552)        931       (307)      624
  Equity securities                           7          7         14          --        --       --
   Total securities                      (3,072)        81     (2,991)      3,637     (1,507)    2,130
 Money market instruments:
  Bankers' acceptances                    1,323        471      1,794         346        394       740
  Federal funds sold                      2,110        249      2,359        (369)       346       (23)
   Total money market
     instruments                          3,433        720      4,153         (23)       740       717
 Total earning assets                     4,885      2,037      6,922       4,078      2,549     6,627

Liabilities:
  Repurchase agreements and
   Federal funds purchased                  130        466        596         (41)       191       150
  Other borrowings                          (36)        29         (7)         (7)        20        13
     Total borrowed funds                    94        495        589         (48)       211       163
 Interest bearing deposits:
  Savings and interest bearing
   transaction accounts                   1,130      4,715      5,845       1,387      1,834     3,221
  Time certificates of deposit             (122)     2,304      2,182      (1,084)       305      (779)
    Total interest bearing
     deposits                             1,008      7,019      8,027         303      2,139     2,442
    Total interest bearing
     liabilities                          1,102      7,514      8,616         255      2,350     2,605
 Net interest margin                  $   3,783  $  (5,477) $  (1,694)  $   3,823  $     199  $  4,022
</TABLE>


Asset/Liability Management

The Company monitors asset and deposit levels, developments and trends 
in interest rates, its liquidity and capital adequacy, and marketplace 
opportunities. It responds to all of these to protect and enhance net 
interest income while managing risks within acceptable levels. This 
process, known as asset/liability management, is carried out by changing 
the maturities and relative proportions of the various types of loans, 
investments, deposits and other borrowings in the ways described above. 

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

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

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

As mentioned above, the Company carefully monitors its net interest 
income and its net interest margin. As might be expected, as the Company 
has grown and has had more earning assets, net interest income generally 
has increased. However, whether the net interest margin increases or 
decreases depends on how well the Company has managed interest rate 
risks, product pricing policy, product mix, and also on external trends 
and developments.

As shown in Table 2, the net interest margin increased from 5.59% in 
1993 to 5.64% in 1994, as the average rate earned on assets increased 16 
basis points while the average rate paid for liabilities increased by 
only 11 basis points. In 1995, the average rate earned increased by only 
20 basis points while the average rate paid for liabilities increased by 
69 basis points, resulting in a decline in the net interest margin to 
5.15%. Table 3 shows the volume and rate variance analysis of net 
interest income for 1995 compared to 1994, and 1994 compared to 1993. 
This analysis computes the proportion of the change in net interest 
income due to changes in the balances from one year to another and the 
proportion due to changes in rates between the two years.

There are always steps that the Company can take to increase its net 
interest margin. Among these steps would be to increase the average 
maturity of its securities portfolios because longer term instruments 
normally earn a higher rate; to emphasize fixed rate loans because they 
earn more than variable rate loans; to purchase lower rated securities; 
and to lend to less creditworthy borrowers. However, as noted above, 
banking is a process of balancing risks, and each of these alternative 
tactics involve more risk. The first two involve more market risk, the 
second two more credit risk. Management intends to continue to use a 
balanced approach.

Non-earning Assets

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

With most of these properties disposed of in 1993, the average balance 
of OREO was only $1.9 million in 1994 compared with $11.0 million in 
1993. This aggressive approach to disposing of foreclosed property 
allowed average non-earning assets to drop to 5.72% of assets in 1994. 
In 1995, average non-earning assets dropped to 5.55%. The Company's 
ratio compares very favorably to its peers. As of September 30, 1995, 
the average ratio of non-earning assets to total assets for all FDIC 
banks, regardless of size, was 15.72%. Using the Company's average asset 
size and average rate of 5.95% earned in 1995 on money market 
investments, having an extra 10.17% of assets earning interest meant the 
Company had $109.8 million more in earning assets compared with its 
peers and earned $6.5 million in pre-tax income on those assets. These 
additional earnings are somewhat offset by higher lease expense, 
additional equipment cost, and occasional losses taken on quick sales of 
foreclosed property. Overall, however, Management believes that these 
steps give the Company an earnings advantage. This efficient use of 
assets also allows the Company to produce a given amount of revenue at 
substantially less risk than its competition. There is less risk because 
additional deposits or borrowings do not have to be obtained to fund the 
assets generating the revenue.

SECURITIES

The major components of the earning asset base for 1995 were the 
securities portfolios, the loan portfolio and the Company's holdings of 
money market instruments. The structure and detail within these 
portfolios are very significant to an analysis of the financial 
condition of the Company. The loan and money market instrument 
portfolios will be covered in later sections of this discussion.

<TABLE>
TABLE 4--Maturity Distribution and Yield
         Analysis of the Securities Portfolios

<CAPTION>
                                                    After one   After five
As of December 31, 1995                 One year    year to     years to    Over
(amounts in thousands)                  or less     five years  ten years   ten years   Total
<S>                                    <C>         <C>          <C>         <C>        <C>
Maturity distribution:
 Available-for-sale:
  U.S. Treasury obligations            $  30,109   $  70,175          --          --   $ 100,284
  U.S. agency obligations                 25,063          --          --          --      25,063
  Equity securities                                                                          488
 Subtotal                                 55,172      70,175          --          --     125,835
 Held-to-maturity:
  U.S. Treasury obligations               25,111      72,417          --          --      97,528
  U.S. agency obligations                  4,925      46,901          --          --      51,826
  State and municipal
   securities                              2,378      32,242   $  21,823   $  25,933      82,376
     Subtotal                             32,414     151,560      21,823      25,933     231,730
Total                                  $  87,586   $ 221,735   $  21,823   $  25,933   $ 357,565
</TABLE>
<TABLE>
<CAPTION>
Weighted average yield (Tax equivalent-Note B):
<S>                                       <C>         <C>         <C>         <C>         <C>
 Available-for-sale:
  U.S. Treasury obligations                4.94%       5.34%          --          --       5.22%
  U.S. agency obligations                  5.79%          --          --          --       5.79%
  Equity securities                                                                        6.00%
 Weighted average                          5.33%       5.34%          --          --       5.33%
 Held-to-maturity:
  U.S. Treasury obligations                   --          --          --          --          --
  U.S. agency obligations                  5.30%       5.78%          --          --       5.66%
  State and municipal
   securities                             11.61%      13.25%      11.09%      10.30%      11.70%
    Weighted average                       5.97%       7.52%      11.09%      10.30%       7.95%
Overall weighted average                   5.56%       6.83%      11.09%      10.30%       7.02%
</TABLE>

SFAS 115 and the Establishment of Two Portfolios

Upon implementation of SFAS 115 on December 31, 1993, the Company 
classified its securities into two portfolios, the "Earnings" or held-
to-maturity portfolio, and the "Liquidity" or available-for-sale 
portfolio.

The Earnings Portfolio consists only of securities purchased with the 
intention and ability to hold to maturity, to be sold only in event of 
concerns with the issuer's creditworthiness, a change in tax law that 
eliminates their tax-exempt status, or other infrequent situations as 
permitted by SFAS 115. Securities in the Earnings Portfolio would not be 
sold because of changes in market rates, liquidity needs, or 
asset/liability management concerns. The Earnings Portfolio consists of 
long-term tax-exempt obligations, and U.S. Treasury and agency 
securities with maturities normally up to five years from date of 
purchase.

The Liquidity Portfolio consists of securities which might be sold for 
liquidity needs and asset/liability concerns, and will be sold if their 
market value deteriorates to a predetermined point because of higher 
interest rates. The Liquidity Portfolio consists of U.S. Treasury and 
agency securities with original maturities normally up to two years from 
date of purchase.

Prior to adoption of SFAS 115, the Company followed a policy of selling 
securities which had declined in value due to increases in market 
interest rates. While this resulted in immediate losses, it permitted 
the reinvestment of the proceeds in higher yielding securities. The 
Company was able to take a tax deduction for the loss in the year of the 
sale, but the taxes on the increased income were spread out over the 
life of the new security, for a net economic benefit to earnings. After 
adoption of SFAS 115, the Company continued to follow this policy for 
the Liquidity Portfolio, but could not sell securities from the Earnings 
Portfolio because of their held-to-maturity classification.

"Window of Opportunity" Period to Reassess and Reclassify

As discussed in Note 2 to the financial statements, in November 1995, 
the FASB permitted a one time, "window of opportunity" period lasting 
until December 31, 1995 to reassess the classification of securities and 
reclassify them from held-to-maturity to available-for-sale without 
calling into question the ability or intent to hold to maturity the 
securities remaining in the held-to-maturity classification.

As was the case with other financial institutions, the Company had 
discovered after the implementation of SFAS 115 that it had 
significantly less flexibility to use its securities for asset/liability 
management purposes when they were classified as held-to-maturity. The 
Company could not sell securities that had declined in value because of 
increases in interest rate in order to reinvest the proceeds at higher 
rates. Similarly, if the Company desired to change the average maturity 
of securities to create more complementary matching characteristics with 
other assets and liabilities by selling some securities and repurchasing 
others in new maturity ranges, it was unable to sell the ones which were 
causing the mismatch because they had been classified as held-to-
maturity.

Therefore, in this "window of opportunity" period, the Company reviewed 
its securities and concluded that there were opportunities to achieve 
more flexibility and better maturity balance by reclassifying certain 
securities with maturities in crowded maturity zones from its Earnings 
Portfolio (held-to-maturity) to its Liquidity Portfolio (available-for-
sale), then selling those securities and purchasing other securities 
with different maturities. On November 29, 1995, the Company transferred 
$144 million of U.S. Treasuries from its Earnings Portfolio to its 
Liquidity Portfolio. The Company then sold $94 million of those 
securities at an aggregate net loss of $77,000 and started purchasing 
other securities into targeted, less crowded maturity zones. The 
objective is to achieve, over time, a better maturity balance in both 
the Liquidity and Earnings Portfolios, establishing relatively level 
amounts in each maturity range.

In addition to achieving more flexibility, the Company also established 
a $50 million Discretionary Portfolio of securities which while 
classified as available-for-sale were not currently needed for liquidity 
or asset/liability management. However, because of their classification, 
should liquidity or asset/liability management considerations make their 
sale advisable, such sales are permitted. The portfolio will be 
accounted for like the Liquidity Portfolio because the securities will 
be classified as "available-for-sale" but they will be managed more like 
securities in the Earnings Portfolio and will not be automatically sold 
if their market values deteriorate to a predetermined point because of 
higher interest rates. This will result in some additional capital 
volatility as unrealized gains and losses for these securities are 
recognized in the separate component of capital. Securities in the 
Discretionary Portfolio will normally have maturities up to three years 
from date of purchase. In Note 2 to the financial statements, they are 
all included in the amounts shown for available-for-sale securities.

Planned Amortization Class ("PAC's") Securities

In December 1995, the Company began to investigate the advisability of 
purchasing short-term, high-quality, planned amortization class 
securities. These securities are specialized portions of larger 
collateralized mortgage obligation pools. The objective is to achieve 
increased yields with high-quality, short-term securities other than 
just U.S. Treasuries and agencies. These PAC securities with the 
underlying mortgages guaranteed by U.S. agencies currently yield 40 to 
50 basis points more than U.S. Treasuries of the same maturity range. 
When acquired, they will be classified as available-for-sale and placed 
in either the Discretionary or Liquidity Portfolio. As of December 31, 
1995, no PAC's had been acquired; subsequently, the Company has acquired 
some PAC bonds, all of which have been classified into the Discretionary 
Portfolio. Management intends to purchase approximately $30 million of 
these securities.

Purposes Served by the Securities Portfolios

The securities portfolios of the Company serve several purposes: 1) they 
(primarily the Liquidity Portfolio) provide liquidity to even out cash 
flows from the loan and deposit activities of customers; 2) the deposits 
of public agencies and trust customers must be secured by certain assets 
of the Company as required by law, and portions of any of the securities 
portfolios may be used for this function; 3) they are a large base of 
assets, the maturity and interest rate characteristics of which can be 
changed more readily than the loan portfolio to better match changes in 
the deposit base and other funding sources of the Company; 4) they 
(primarily the Earnings Portfolio) are an alternative interest-earning 
use of funds when loan demand is light; and, 5) they may provide 
partially tax -exempt income.

Liquidity and Portfolio Distribution:  The first purpose listed above, 
liquidity, is provided through proceeds arising from the outright sale 
of securities, the maturity of securities, and repurchase agreements 
involving securities. Although securities in the Earnings Portfolio 
(held-to-maturity) may not be sold without calling into question the 
Company's intent to hold the remaining securities in the Earnings 
Portfolio to maturity, securities in the Liquidity and Discretionary 
Portfolios (both available-for-sale) can be sold to provide liquidity 
when needed. Maturing securities also provide liquidity irrespective of 
the portfolio in which held; to best achieve this, the combined 
portfolios should be of an adequate size and have staggered maturities. 
In assessing the adequacy of the size of the portfolios and managing the 
maturity schedule, the Company also looks at the combination of bankers 
acceptances and Federal funds sold. Liquidity can also be achieved by 
repurchase agreements. Under these arrangements, certain types of 
securities can be sold under agreements to repurchase in order to obtain 
short-term, temporary liquidity. 

It is expected that the Earnings Portfolio will stay relatively stable 
as a percentage of assets through the reinvestment of maturing 
securities. The relative amounts of securities maintained in the 
Discretionary and the Liquidity Portfolios should change based on 
expected liquidity needs. The Company's investment and liquidity 
policies direct that if the ratio of loans to assets increases, then 
most new purchases will have relatively short maturities and would be 
made for the Liquidity Portfolio so that funds will be available as 
needed. When loans are decreasing as a percentage of total assets, most 
new purchases would be made for the Discretionary Portfolio to obtain 
higher yields. 

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

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

This use of the portfolios for matching is also available only if there 
are frequent maturities that provide cash to reinvest. With a little 
over 23% of the combined portfolios made up of long-term tax-exempt 
securities, it is necessary for most of the remaining portion of the 
portfolio to be invested in securities with shorter maturities; the 
maturity of most purchases in the last two years has been in the 1 to 3 
year range. 

Alternative to Loans:  When loan demand is not sufficient to keep up 
with the inflow of funds from depositors, the funds may be invested in 
securities. There is generally less credit risk with securities than 
with loans, but the yields are also lower. The securities purchased for 
this purpose are placed in the Earnings or Discretionary Portfolios.

Table 4 sets forth the amounts and maturity ranges of the securities at 
December 31, 1995. The weighted average yields (using taxable equivalent 
adjustments in calculating the yields of state and municipal securities-
- -Note B) of the securities are also shown. The average yields on the 
taxable securities (U.S. Treasury and agency securities) are 
significantly lower than the average rates earned from loans as shown in 
Table 2. Because of this, securities are purchased for earnings only 
when loan demand is weak.

Tax-Exempt Securities:  Prior to 1986, much of the income from the 
securities now included in the Earnings Portfolio had the additional 
advantage of being tax-exempt through investment in state and municipal 
bonds.

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

However, certain issues of municipal securities may still be purchased 
with the tax advantages available before TRA. Such securities, because 
they can only be issued in very limited amounts, are generally issued 
only by small municipalities, and the Company must do a careful credit 
evaluation to ascertain that the municipality has a diverse and healthy 
tax base from which to repay the debt. In reviewing securities for 
possible purchase, management must also ascertain that they have 
desirable maturity characteristics, and that the amount of tax-exempt 
income they generate will not be enough to trigger the Alternative 
Minimum Tax or the tax advantage could be lost. In the last several 
years the Company has been able to identify some securities that met all 
of these criteria and purchased $3.7 million in 1995, $9.7 million in 
1994, and $2.6 million in 1993. The Company expects any purchases in 
coming years to be of about the same magnitude, and expects to be able 
to continue to earn approximately $7 million per year in tax-exempt 
income.

Portfolio Turnover, Unrealized Gains and Losses, and Securities Losses

As shown in the accompanying consolidated statements of cash flows there 
is a relatively large turnover in the securities portfolios. The 
purchase of relatively short-term securities both to provide liquidity 
and to minimize market risk, as explained above, is part of the reason 
for the high turnover in the Company's securities portfolios. The 
reclassification and sale of $94 million of U.S. Treasuries for maturity 
restructuring during the FASB 115 "window of opportunity" period in 
November 1995, also as explained above, is another part of the reason. 

Turnover from sales will also result from the Company following its 
"stop loss" policy of liquidating taxable fixed rate securities with a 
remaining maturity of over one year if they have declined in fair value 
by a specified amount, while holding securities that have appreciated in 
fair value because of declining rates. With the adoption of SFAS 115, 
only the securities in the Liquidity Portfolio are subject to sale for 
this reason.

In 1994, as short-term interest rates increased substantially, many of 
the available-for-sale securities were sold because their established 
stop-loss points were reached. In fact, a number of the securities 
purchased during 1994 with the proceeds of maturing or sold securities 
were themselves sold as their stop-loss points were in turn passed. 
These sales caused $1.19 million in realized pre-tax losses.This loss 
offsets some of the Company's taxable income thereby providing an 
immediate tax benefit and the proceeds permitted the Company to increase 
its average earning rate by purchasing new securities at the higher 
rates.

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

Other Effects of Interest Rate Changes on the Securities Portfolios

The Company does not have a trading portfolio. That is, it does not 
purchase securities on the expectation that interest rates will decrease 
and thereby allow subsequent sale at a gain. Instead, if the purposes 
mentioned above are to be met, purchases must be made throughout 
interest rate cycles. Rather than anticipate the direction of changes in 
interest rates, the Company's investment policy directs that securities' 
maturities (other than for municipal securities) be approximately 
equally spaced into quarterly maturity zones within the respective 
portfolios (Earnings, Discretionary and Liquidity). 

Hedges, Derivatives, and Other Disclosures

The Company has not made use of interest rate swaps or other forms of 
off-balance sheet hedging, but expects to establish policies and 
procedures in 1996 to permit limited types and amounts of off-balance 
sheet hedges to help manage interest rate risk. 

The Company did not purchase any derivative securities in 1995, but as 
noted above has started in early 1996 to acquire up to $30 million of 
high-quality, short-term planned amortization class securities. The 
Company has purchased several structured notes issued by U.S. agencies, 
but, as described in Note 2 of the accompanying financial statements, 
they are step-up bonds that pay an increased interest rate if not 
called. They are not indexed nor have contingent terms other than 
whether the issuer will decide to call them.

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

Money Market Instruments--Federal Funds Sold and Bankers' Acceptances

Cash in excess of amounts immediately needed for operations is generally 
lent to other financial institutions as Federal funds sold. Excess cash 
expected to be available for longer periods is generally used to 
purchase short-term U.S. Treasury securities or bankers' acceptances. 
Average Federal funds sold and bankers' acceptances as a percentage of 
average earning assets tends to vary based on changes and differences in 
short-term market rates. While the acceptances of only highly rated 
financial institutions are utilized, acceptances have some amount of 
risk above that of U.S. Treasury securities, and the Company therefore 
requires that there be a reasonable spread in the yields between the 
bankers' acceptances and U.S. Treasury securities to justify the 
assumption of that additional risk. 

The average balance of bankers' acceptances held during 1995 was $54.4 
million and the amount at year-end was $139 million. These figures are 
higher than the comparable balances for 1993 or 1994, primarily because 
a large proportion of the proceeds from the sale of the securities as a 
result of the SFAS window of opportunity were invested in bankers' 
acceptances. One purpose of the sale and reinvestment as explained above 
was to better balance the maturities in the securities portfolios. The 
Company could not immediately purchase securities in the right maturity 
ranges and so temporarily invested the funds in bankers' acceptances 
until suitable Treasury and agency securities were available.

LOAN PORTFOLIO

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

<TABLE>
TABLE 5--Loan Portfolio Analysis by Category

(in thousands)
<CAPTION>                                                       December 31
                                            1995      1994     1993      1992     1991
<S>                                         <C>       <C>      <C>       <C>      <C>
Real estate:
 Residential                                $ 142,143 $108,923 $  54,395 $ 40,496 $  30,133
 Non-residential                              179,272  145,928   123,534  108,117    96,548
 Construction and development                  20,846   26,695    41,030   67,524    85,454
Commercial, industrial, and agricultural      144,011  148,396   168,227  168,575   188,252
Home equity lines                              34,597   32,573    36,219   43,877    44,318
Consumer                                       28,494   27,319    27,331   36,888    44,328
Municipal tax-exempt obligations                7,573    7,831    11,888    9,445     7,955
Other                                           1,865    1,766     1,606    2,293     2,152
                                            $ 558,801 $499,431 $ 464,230 $477,215 $ 499,140

Net deferred fees                           $   2,139 $  2,038 $   1,301 $  1,162 $   1,219
</TABLE>


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

The year-end balance for all loans had increased about $35 million from 
the end of 1993 to the end of 1994 and about $59 million from the end of 
1994 to the end of 1995. Economic recovery, the expansion into the 
Ventura County market, and new calling programs centered on potential 
commercial customers, were all reasons for the growth. 

Residential mortgages showed the largest growth in 1995. More variety in 
the kinds and terms of loans offered to customers and more aggressive 
pricing resulted in an expanded share of the residential real estate 
mortgage market. Most of these loans are 1-4 family adjustable rate 
mortgage loans, which generally have low initial "teaser" rates. While 
these loans have interest rate "caps," nearly all can be repriced to a 
market rate of interest within a reasonable time. A few loans have 
payment caps which would result in negative amortization if interest 
rates rise appreciably.

During 1995, the Company entered into indirect financing agreements with 
a number of local automobile dealers whereby the Company purchases loans 
dealers have made to customers. While automobile dealers frequently 
provide financing to customers through manufacturers' finance 
subsidiaries, some customers prefer loan terms that are not included in 
the standard packages. Other customers are purchasing used cars not 
covered by the manufacturers' programs. Based on parameters agreed to by 
the Company, the dealer makes the loan to the customer and then sells 
the loan to the Company. This program is neither a factoring or flooring 
arrangement. The individual customers are the borrowers and thus there 
is no large concentration of credit risk. There were approximately $1.7 
million of such loans included in the consumer loan total as of December 
31, 1995. The Company expects to reach a balance of $12 million of these 
loans by the end of 1996. 

The same interest rate and liquidity risks that apply to securities are 
also incurred in lending activity. Long-term fixed rate loans are 
subject to market risk. The table in Note 14 to the financial statements 
shows only a very slight difference between the carrying amount of loans 
and their market value. This occurs because the majority of the loans 
made by the Company either amortize monthly or have relatively short 
maturities and, except for the consumer loans and the municipal 
obligations, most have floating rates of interest. The floating rates 
are generally tied to the Company's base lending rate or to another 
market rate indicator, which serve to lessen the risk to the Company 
from increases in interest rates. The Company sells any of the fixed 
rate real estate loans that are salable in the secondary market as a 
means of limiting market risk.

Table 6 shows the maturity of selected loan types outstanding as of 
December 31, 1995, and shows the proportion of fixed and floating rate 
loans for each type. Net deferred loan origination, extension, and 
commitment fees are not shown in the table. There is no maturity or 
interest sensitivity associated with the fees because they have been 
collected in advance.

<TABLE>
TABLE 6--Maturities and Sensitivities of Selected
Loan Types to Changes in Interest Rates
(in thousands)
<CAPTION>                                        Due after
                                 Due in one      one year to   Due after
                                 year or less    five years    five years
<S>                              <C>             <C>           <C>
Commercial, industrial, and
  agricultural loans:
 Floating rate                   $ 115,254             --           --
 Fixed rate                         10,744       $ 11,413      $ 1,313
Real estate-construction
 and development:
 Floating rate                      21,853             --           --
 Fixed rate                             --             --           --
Municipal tax-exempt
 obligations                            --          7,068          505
                                 $ 147,851       $ 18,481      $ 1,818
</TABLE>

The amortization and short maturities also help to maintain the 
liquidity of the portfolio and reduce credit risk, but they result in 
lower interest income if rates are falling. At present, Management 
prefers to incur market risk from longer maturities in the securities 
portfolios, and avoid such risk in the loan portfolio.

Tax Refund Anticipation Loans ("RAL's") and Refund Transfers

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

For the 1993 tax season, almost $45 million was lent to over 42,000 
taxpayers. The collected fees amounted to just over $1 million. The pre-
tax earnings after losses from these loans was about $412,000, and the 
average loan was outstanding for 20 days.

The program was expanded in 1994. About 150,000 loans were made, 
totaling $230 million. The fees earned were $4.8 million and net charge-
offs were $2.4 million (1.03% of total loans), resulting in net fee 
income after losses of $2.4 million.

As is more fully discussed below, approximately $75.5 million was lent 
to about 75,600 taxpayers in 1995. Fees earned on the loans totaled $3.2 
million with net loan charge-offs through year-end totaling $4.0 
million.

<PAGE>
<TABLE>
TABLE 7--Summary of Loan Loss Experience
(in thousands)

<CAPTION>                                Year ended December 31
                                        1995    1994    1993    1992   1991
<S>                                     <C>     <C>     <C>     <C>    <C>
Balance of the allowance for
 loan loss at beginning of year         $12,911 $10,067 $ 9,353 $7,611 $6,207
Charge-offs:
 Real estate:
  Residential                             1,086      --      --     --     --
  Non-residential                         4,847      47      --     70     --
  Construction and development               --      --   3,380    331    878
 Commercial, industrial, and agricultural   787     921   1,268  1,553  1,169
 Home equity lines                           86     200     --      77     --
 Tax refund anticipation                  4,402   3,030     650    404     --
 Other consumer                             394     345     570    762    711
 Municipal tax-exempt obligations            --      --      --     --     --
   Total charge-offs                     11,602   4,543   5,868  3,197  2,758

Recoveries:
 Real estate:
  Residential                                22      --      --     --     --
  Non-residential                            12      --      --     --     --
  Construction and development               --      --       2     --     --
 Commercial, industrial, and agricultural   430     235     130    116    137
 Home equity lines                           34      50      --     --     --
 Tax refund anticipation                    383     672      62     77     --
 Other consumer                             235     173     238     96    125
 Municipal tax-exempt obligations            --      --      --     --     --
   Total recoveries                       1,116   1,130     432    289    262
Net charge-offs                          10,486   3,413   5,436  2,908  2,496
Provision for loan losses charged
  to operations                           9,924   6,257   6,150  4,650  3,900
Balance at end of year                  $12,349 $12,911 $10,067 $9,353 $7,611
Ratio of net charge-offs to
 average loans outstanding                1.96%   0.71%   1.15%  0.60%  0.48%
</TABLE>


Losses are higher for RAL's than for most other loan types, but were 
substantially greater in 1995 than in previous years. The tax preparers 
participating in the program are located across the country and few of 
the taxpayers have any customer relationships with the Company other 
than these RAL's. Many taxpayers make use of the service because they do 
not have a permanent mailing address at which to receive their refund. 
Therefore, if there is a problem with the return such that the IRS 
rejects, partially disallows, or disregards the request of the taxpayer 
to remit the refund to the Company, collection efforts may be less 
effective than with local customers. 

The Company has taken several steps to minimize losses from these loans. 
Preparers are screened before they are allowed to submit their 
electronic filings, procedures have been defined for the preparers to 
follow to ensure that the agreement signed by the taxpayer is a valid 
loan, and the preparers' IRS reject rates are monitored very carefully. 
If rejects are above normal, they are dropped from the program. If 
rejects are below expectations, they are paid an incentive fee.

Through the 1994 filing season, the Company only extended the loans to 
the taxpayer after receiving an acknowledgement from the IRS that it has 
run several preliminary computer checks on the taxpayer for such items 
as a valid Social Security number and that there are no outstanding 
liens from the IRS against the taxpayer. However, for the 1995 filing 
season, the IRS eliminated that acknowledgement. To reduce the 
additional credit risk, the Company ran credit checks on all taxpayers 
who were new to the program in the 1995 filing year. While helpful, this 
step was not sufficient to mitigate a change made in IRS procedures 
during the tax filing season after the Company had made a large amount 
of loans. The IRS placed a moratorium on electronic payment of refunds 
which had a significant portion related to the Earned Income Tax Credit 
("EIC"). Without confirmation, and with significant uncertainty 
regarding whether the IRS would reimburse the Company for loans related 
to EIC, the Company began to restrict loans only to those taxpayers who 
met certain credit standards, and excluded the EIC related portion of 
any refund from the amount which it would lend. However, losses resulted 
from the loans the Company had already made.

The Company had raised fees for the season to cover the additional 
expenses associated with credit checks. Also, fewer taxpayers qualified 
for loans with the restrictions implemented after the IRS change. These 
factors reduced the number of loans and the associated fees.

The Company instituted substantial collection efforts as soon as the 
problems were recognized and approximately 1,900 customers representing 
$900,000 in loans are making payments. In addition, the Company has 
entered into cooperative agreements with the other banks making RAL's in 
1996. Under these agreements, if a taxpayer owing money to one bank from 
a prior year applies for a loan from another bank, that second bank will 
repay the delinquent amount to the first bank before remitting the 
refund to the taxpayer. From the beginning of  1996 to the date of the 
preparation of this discussion, just over $1 million has been recovered 
in delinquent loans from prior years. Additional amounts are expected to 
be recovered.

Many taxpayers not qualifying for loans in 1995 still had their returns 
filed electronically and received their refunds more quickly by having 
the refund sent electronically by the IRS to the Company. The Company 
then prepared a check or authorized the tax preparer to issue a check to 
the taxpayer. The Company earned approximately $1.6 million in fees for 
this refund transfer service, which helped to offset the losses and the 
cost of collection efforts. The net result for the program in 1995 was a 
pre-tax loss of about $683,000. This figure includes only the recoveries 
received during 1995, with the large amount of recoveries on 1995 loans 
(about $921,000) received in 1996 to be reported with 1996 operating 
results.

The balances outstanding during each tax filing season are included in 
the average balance for consumer loans shown in Table 2, but there are 
no such loans included in the balance sheets as of December 31, 1995 or 
1994 because all loans not collected from the IRS are charged-off before 
year-end. The fees earned on the loans are included in the accompanying 
income statements for 1995, 1994, and 1993 within interest and fees on 
loans. The fees earned on the refund transfers are included in other 
service charges, commissions, and fees.

<TABLE>
TABLE 8--Allocation of the Allowance for Loan Losses
(amounts in thousands)
<CAPTION>                    December 31, 1995     December 31, 1994    December 31, 1993
                                     Percent of            Percent of              Percent of
                                     Loans to              Loans to                Loans to
                              Amount Total Loans    Amount Total Loans   Amount    Total Loans
<S>                          <C>        <C>        <C>       <C>        <C>        <C>
Commercial, industrial,
 and agricultural            $ 6,048     25.2%     $ 5,343    29.2%     $  3,508    35.4%
Real estate:
 Residential                     836     24.9        1,183    21.4         1,074    11.5
 Non-residential               2,503     31.4        2,856    28.7         1,652    26.0
 Construction
  and development                526      3.6        1,141     5.3           881     8.7
Home equity lines                534      6.1          496     6.4           491     7.6
Consumer                         447      5.0          438     5.4           462     5.8
Municipal tax-exempt
 obligations                      --      1.3           --     1.5            --     2.5
Other                            126      2.5           91     2.1           104     2.5
Not specifically allocated     1,329       --        1,363      --         1,895     --
Total allowance              $12,349    100.0%     $12,911   100.0%     $ 10,067   100.0%
Allowance for loan loss
 as percentage of
 year-end loans                2.21%                 2.59%                 2.17%
</TABLE>


ALLOWANCE FOR LOAN LOSSES

Credit risk is inherent in the business of extending loans to 
individuals, partnerships, and corporations. The Company sets aside an 
allowance or reserve for loan losses through charges to earnings. The 
charges are shown in the income statements as provision for loan losses. 
All specifically identifiable and quantifiable losses are immediately 
charged off against the allowance.

Determination of Adequacy and the Allocation Process
The Company formally assesses the adequacy of the allowance on a 
quarterly basis. An important step in this assessment and in managing 
credit risk is to periodically grade all of the larger loans, all of the 
delinquent loans, and other loans for which there is a question of 
repayment. A significant portion of all other loans are also graded. A 
portion of the allowance is then allocated to the delinquent or 
otherwise questionable loans in an amount sufficient to cover 
Management's estimate of the loss that might exist in them. A portion of 
the allowance is also allocated to the remainder of the loans based on 
the latest grading of their quality. Relatively more is allocated to 
those loans which, while currently performing according to their terms, 
are in categories that have characteristics which lead Management to 
conclude that there is inherently more risk of problems in the future.

The implementation by the Company of Statements of Financial Accounting 
Standards No. 114, Accounting by Creditors for Impairment of a Loan 
("SFAS 114") and No. 118, Accounting by Creditors for Impairment of a 
Loan--Income Recognition and Disclosures ("SFAS 118") on January 1, 1995 
is discussed in Note 1 to the financial statements. The statements 
specify how lenders must determine the amount of the allowance that must 
be recorded for certain types of loans that are impaired. Valuation 
allowances established in accordance with the provisions of these 
statements are included in the allocation process outlined above.

There are limitations to any grading process. The first is that it is 
impracticable to grade every loan every quarter. Therefore, it is 
possible that some of the smaller currently performing loans not 
recently graded will not be as strong as their last grading and an 
insufficient portion of the allowance will have been allocated to them. 
The second limitation is that grading must be done without knowing 
whether all relevant facts are at hand. Delinquent borrowers may 
deliberately or inadvertently omit important information from reports or 
conversations with lenders regarding their financial condition and the 
strength of repayment sources. The third limitation is that even for 
experienced reviewers, grading loans and estimating possible losses 
involve judgments about the present situation and the impact of 
potential future events. Eventual losses therefore may differ from the 
most recent estimate. Because of these limitations, the Company assumes 
that there are losses inherent in the current portfolio which will be 
sustained, but which have not been identified to date. It therefore 
maintains the allowance at an amount larger than the total that is 
allocated as described above. 

To the extent that the allowance is insufficient to cover the amounts 
allocated and its estimate of unidentified losses, Management records 
additional provision for loan loss. If the allowance is greater than 
appears to be required, less provision expense will be recorded.

The allowance allocation shown in Table 8, "Allocation of the Allowance 
for Loan Losses," should not be interpreted as an indication of the 
specific amounts or specific loan categories in which charge-offs did or 
may ultimately occur. There is no allocation of allowance to RAL's 
because all loans unpaid were charged-off prior to year-end, yet there 
inevitably will be losses in 1996 for these loans. At the bottom of the 
table is the ratio of the allowance for loan losses to total loans for 
each year.

Loan Losses

Table 7, "Summary of Loan Loss Experience," shows the additions to, 
charge-offs against, and recoveries for the Company's allowance for loan 
losses. Also shown is the ratio of charge-offs to average loans for each 
of the last five years. This ratio has been adversely impacted in the 
last several years by problems with two large relationships and with the 
higher charge-offs in the RAL program. 

The larger ratio for the Company in 1993 was due to $3.3 million in 
charge-offs associated with one large loan in order to recognize the 
decline in the value of the real estate that secured it. The Company 
subsequently had to foreclose on the property, adding OREO of about $9 
million. During 1993, the Company was able to sell most of the property 
it had taken in foreclosure with no further net loss, and recognized a 
gain when the remaining property was sold in 1994.

In 1995, the Company charged-off $4.5 million from various loans made to 
one borrower. Although the loan is secured by collateral from which some 
recovery is expected, the uncertainty regarding the amount and timing of 
recovery led Management to charge-off all of one $4.2 million loan and 
portions of a series of smaller loans. Foreclosure proceedings were 
delayed by bankruptcy and the actions of other creditors, but have been 
initiated whenever possible.

<TABLE>
TABLE 9--Nonaccrual and Past Due Loans

(in thousands)
<CAPTION>                                   Year ended December 31
                                      1995    1994     1993     1992    1991
<S>                                  <C>     <C>      <C>     <C>      <C>
Nonaccrual                           $8,972  $6,326   $3,126  $  888   $3,058
90 days or more past due                395   1,290      862     322      100
Total noncurrent loans               $9,367  $7,616   $3,988  $1,210   $3,158
Total noncurrent loans as per-
 centage of the total loan portfolio  1.68%   1.52%    0.86%   0.25%    0.63%
Allowance for loan loss as a per-
 centage of noncurrent loans           132%    170%     252%    773%     241%
</TABLE>

Approximately $4.0 million, $2.4 million, and $588,000 of the net 
charge-offs (charge-offs less recoveries) for 1995, 1994, and 1993, 
respectively, are related to the RAL's. The reasons for these charge-
offs are explained earlier in this discussion on page 25.

There are very few banks in the country that have RAL programs, so 
comparability with the net charge-off ratio of other institutions is 
lost unless the RAL net charge-offs are eliminated. If the Company had 
not had the RAL program, the ratio of net charge-offs to average loans 
would have been 1.21% in 1995, 0.22% in 1994, and 1.03% in 1993. These 
ratios compare with the net charge-off ratios for the Company's FDIC 
peers of 0.60% for the first nine months of 1995, 0.54% for 1994, and 
0.92% for 1993. The portion of the Company's 1995 and 1993 ratios 
related to the two large charge-offs were 0.84% and 0.70%, respectively. 

NONACCRUAL, PAST DUE, AND RESTRUCTURED LOANS

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

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

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

Noncurrent loans increased during 1995 to a high of $15.4 million at the 
end of the second quarter. Charge-offs and repayments by the borrowers 
account for the decrease to $9.4 million at year-end. The ratio of 
noncurrent loans to total loans of 1.68% is higher than its FDIC peers' 
ratio of 1.15%.

Management strengthened the credit adminsitration, review, and analysis 
functions by hiring additional staff in 1994 and 1995. Secondly, 
Management established a Special Assets Committee which has given 
increased attention to the larger problem loans. All delinquent loans 
are reviewed by the Committee and action plans formulated for collection 
or charge-off. 

Based on current information available from the loan grading process and 
because the change in emphasis from RAL's to refund transfers means less 
credit risk, Management expects that charge-offs will be lower during 
1996 than in 1995. However, undoubtedly some portion of the balance of 
nonaccrual loans will have to be charged off, and some borrowers now 
current in their payments will become delinquent.

Interest income from nonaccrual loans in the portfolio at year-end that 
was not recognized is shown below:

<TABLE>
TABLE 10--Foregone Interest
(in thousands)
<CAPTION>                         Year ended December 31
                                  1995    1994  1993
<S>                               <C>     <C>   <C>
Interest that would
 have been recorded
 under original terms             $1,291  $671  $301
Gross interest recorded              753   424   188
Foregone interest                 $  538  $247  $113
</TABLE>

Restructured Loans: The Company did not have any restructured loans at 
the end of 1991 or 1992. The only restructured loans at the end of 1993, 
1994, and 1995 are reported above in the total of nonaccrual loans.

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

At year-end 1995, these loans amounted to $13,767,000 or 2.46% of the 
portfolio. The corresponding amounts for 1994 and 1993 were $32,561,000 
or 6.52% of the portfolio and $18,729,000 or 4.03% of the portfolio, 
respectively. The 1995 amount is comprised of loans of all types. $4.2 
million of the allowance for loan losses--an average of 30% of the 
outstanding balance--has been allocated to these loans to cover 
potential losses. 

OTHER LOAN PORTFOLIO INFORMATION

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

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

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

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

Loan to Value Ratio: The Company follows a policy of not loaning more 
than 65% to 90% of the value of the collateral for construction and 
development loans depending on the type of the project. The limits are 
75% of the value of commercial property and no more than 80% of 
residential property for its real estate loans. The Company generally 
does not make use of credit enhancements like loan insurance to exceed 
these amounts. The above ratios are sometimes exceeded when the loan is 
being originated for sale to another institution that does lend at 
higher ratios and the sale is immediate, when the exception is 
temporary, or when other special circumstances apply. There are no 
specific loan to value ratios for other commercial, industrial or 
agricultural loans not secured by real estate. Adequacy of the 
collateral is established based on the individual borrower and the 
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.

Loan Concentrations: The concentration profile of the Company's loans is 
discussed in Note 16 to the accompanying consolidated financial 
statements. The Company's one material concentration of loans to 
borrowers engaged in similar activities at year-end 1995 is for real 
estate construction and development.

A majority of the $21 million in construction and development loans have 
been made to developers. However, these projects include a wide variety 
of properties--single family, small and large apartment complexes, 
condominiums, commercial offices, and industrial and retail space--and 
they are geographically dispersed throughout the Company's market area.

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

Mortgage Servicing Rights: In May, 1995, the FASB issued Statement of 
Accounting Standards No. 122, Accounting for Mortgage Servicing Rights. 
This statement requires companies engaged in mortgage banking activities 
to recognize the rights to service mortgage loans for others as separate 
assets. This statement is effective for fiscal years beginning after 
December 15, 1995. The Company adopted this statement on January 1, 
1996.

The Company sells some of the mortgage loans that it originates. Most 
are sold "servicing released"--the purchaser takes over the collection 
of the payments. However, some are sold with "servicing retained"--the 
Company continues to receive the payments from the borrower and forwards 
the funds to the purchaser. The Company earns a fee for this service. 
For loans originated for sale, the statement requires that a portion of 
the investment in the loan be ascribed to the right to receive this fee 
for servicing and that this value be recorded as a separate asset. The 
Company anticipates no material impact on its financial statements from 
the implementation of this statement.

DEPOSITS

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

The average rate paid on deposits declined significantly from 3.79% in 
1992 to 2.89% in 1993, but increased in 1994 to 3.09% and to 3.93% in 
1995. The Fed pushed rates up sharply during 1994 and only gradually 
dropped them in 1995. The average rate was also impacted by a 
significant change in the product mix during the last three years 
reflecting both a customer choice to shorten the maturities of their 
accounts so as to be able to reinvest should interest rates turn up, and 
a choice by the Company to encourage shortening so that interest paid 
would decrease as rates were falling. There was a general practice among 
banks, which the Company also followed, of lowering the rates on the 
time deposit categories more than on the transaction and savings account 
categories.

<PAGE>
<TABLE>
TABLE 11--Detailed Deposit Summary
(dollars in thousands)
<CAPTION>                                              Year ended December 31
                                             1995                1994                 1993
                                        Average            Average             Average
                                        Balance   Rate     Balance    Rate     Balance    Rate
<S>                                    <C>        <C>      <C>        <C>      <C>        <C>
NOW accounts                           $126,883   1.16%    $128,212   1.01%    $119,778   1.20%
Money market deposit accounts           375,227   4.44      298,561   3.48      231,575   2.70
Savings accounts                        100,551   2.42      135,276   2.25      153,732   2.48
Time certificates of deposit for
 less than $100,000 and IRA's           154,234   5.53      157,763   4.54      158,613   4.52
Time certificates of deposit for
 $100,000 or more                        57,822   5.09       57,097   3.72       81,467   3.57
Interest-bearing deposits               814,717   3.93%     776,909   3.09%     745,165   2.89%
Demand deposits                         132,095             119,578             100,384
                                       $946,812            $896,487            $845,549
</TABLE>

The Company's transaction and savings account categories continued to 
increase as a percentage of total deposits in 1995 as they had in 1993 
and 1994. The most dramatic growth was in the Personal Money Master 
accounts. When introduced by the Company in 1990, these accounts had an 
interest rate indexed to the 3-month Treasury bill. Balances grew 
substantially from an average balance of $69.1 million in 1993 to $131.7 
million in 1994 as the rate paid increased from 3.06% at the beginning 
of 1994 to 5.07% by November. After proper notice was given to 
depositors, the Company changed the rate paid to an administered rate 
(the same way all other non-term deposits are priced) instead of a rate 
indexed to the Treasury bill. Despite the change to an administered 
rate, balances continued to grow in 1995 to an average of $201.4 
million, with $224.7 million at year-end, when the rate was 4.15%.

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

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

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

(in thousands)
<CAPTION>                  At December 31
                           1995       1994       1993
<S>                        <C>        <C>        <C>
Three months or less       $21,938    $26,232    $51,022
Over three months
 through six months         17,364     10,258     12,868
Over six months
 through one year           24,179     14,086      7,953
Over one year               12,957     12,980     11,537
                           $76,438    $63,556    $83,380
</TABLE>

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

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FEDERAL FUNDS 
PURCHASED

Securities sold under agreements to repurchase ("repos") are a form of 
borrowing that is secured by some of the securities in the Company's 
portfolios. Some banks use these agreements to borrow from other banks 
in order to provide temporary liquidity. In contrast, the Company 
provides these instruments in amounts over $100,000 to business 
customers for their cash management. Like the rate paid on Federal funds 
purchased, the interest rate paid on repos is tied to the Federal funds 
sold rate. The average rate paid in 1995 increased to 5.01% from 3.26% 
in 1994 and 2.90% during 1993. The average balance for these 
arrangements varies with economic activity as these customers have more 
or less cash to invest. The average balance borrowed during 1995 
increased slightly from $9.4 million in 1994, but the outstanding 
balance at year-end 1995 was $21.9 million, the highest month-end 
balance since 1990.

Federal funds purchased are a form of overnight borrowing from other 
banks. The Company purchases funds each day to accommodate other local 
community banks on the Central Coast that have excess cash to invest 
overnight. The related interest expense is tied to the rate that the 
Company receives for its excess cash sold as Federal funds to larger 
financial institutions. During the last three years, the Company has 
occasionally purchased additional funds from money center banks to meet 
liquidity needs, especially during the RAL season. The average balance 
was $16.6 million in 1995, compared to $14.3 million in 1994, and $12.7 
million for 1993. Management does not anticipate that the Company will 
need to borrow funds during 1996 because with the shift in emphasis from 
loans to refund transfers, the program does not create any need for 
temporary funds. The average balance for 1996 will therefore depend on 
the amount of excess cash placed with the Company by the other banks.

OTHER REAL ESTATE OWNED

Real property owned by the Company which was  acquired in foreclosure 
proceedings is termed Other Real Estate Owned or OREO.

Table 13 summarizes the OREO activity during 1995:

<TABLE>
TABLE 13--OREO Activity
(in thousands)

<S>                                    <C>
Balance, December 31, 1994             $  856
Additions                               1,525
Sales                                    (596)
Write-downs                                --
Balance, December 31, 1995             $1,785
</TABLE>

The Company follows an aggressive policy of selling collateral it has 
acquired in foreclosure. The total at year-end to be disposed of is only 
0.15% of total assets, compared with 0.13% held by its FDIC peers as a 
percentage of their total assets.

As part of the loan application process, the Company reviews all real 
estate collateral for possible problems from contamination by hazardous 
waste. This is reviewed again before any foreclosure proceedings are 
initiated.

OTHER OPERATING INCOME

At over $7.0 million in 1995, trust fees remain the   largest component 
of other operating income. Fees increased by $571,000 over 1994. The 
market value of assets under administration--on which the majority of 
fees are based--increased from $926 million at the start of 1993 to $1.4 
billion at the end of 1995.

The Trust and Investment Services Division began selling annuities and 
mutual funds to customers in 1995 and earned $183,000 in fees from these 
sales. The Company provides assistance to customers to determine what 
investments would best match their financial goals and helps the 
customers allocate their funds according to the customers' risk 
tolerance and need for diversification. The funds and annuities are not 
operated by the Company, but instead are managed by registered 
investment companies. Fees for managing employee benefit trust business 
increased $107,000 or 15% in 1995.

Included within other service charges, commissions and fees are service 
fees arising from the processing of merchants' credit card deposits, 
escrow fees, and a number of other fees charged for special services 
provided to customers. In 1995, this category of income increased 
substantially because it included $1.6 million in fees earned for refund 
transfers. As explained in the discussion on RAL's on page 27, many of 
the taxpayers not qualifying for loans still had their refunds sent by 
the IRS to the Company which then issued the refund check more quickly 
than would the IRS. The Company earned fees for this service. Management 
expects that this will provide a significant source of income in 1996 as 
well.

The Company continues to work on increasing other income and fees 
because it is an important potential contributor to profitability. In 
late 1994, after a thorough evaluation of the cost and value of the 
services and a comparison of the Company's fees with other financial 
institutions, Management raised most fees and began charging new fees 
for a number of services. Similar evaluations and fee schedule revisions 
will be done in 1996.

OTHER OPERATING EXPENSE

Total other operating expenses have increased over the last three years 
as the Company has grown, but as a percentage of average earning assets, 
these expenses have remained relatively steady at 4.11%, 4.09%, and 
4.16%, for 1995, 1994, and 1993, respectively. These ratios are quite 
favorable compared to the average ratio of 4.30% for its FDIC peer group 
for the first nine months of 1995, especially when two important factors 
are considered.

The first is that it is exceptional for a financial institution the size 
of the Company to have such a large trust division. The expenses of this 
division (approximately $4.02 million in 1995) are included in the 
general category of other operating expenses (the numerator of the 
ratio), but the only earning assets associated with the division (the 
denominator of the ratio) are trust customer funds deposited with the 
Company, which averaged $82.6 million in 1995. 

The second factor is the high proportion of premises leased rather than 
owned by the Company. There is increased lease expense, but, as noted 
above, by not committing funds to the purchase of premises, the Company 
is able to substantially increase its net interest income.

As indicated in Note 12 to the consolidated financial statements, the 
Company benefited in 1995, and the ratio of other operating expenses to 
earning assets is lower, due to a significant reduction in FDIC deposit 
premiums.

Within the whole category of other operating expense, salary and benefit 
expenses have increased 15.3% from 1993 to 1995 compared to a 13.5% 
increase in average earning assets for the same period. The number of 
staff has increased for several reasons. Four additional branch offices 
have been opened since the start of 1993. Additional credit review and 
administrative personnel were hired as mentioned on page 29, and other 
personnel were hired for the new services in the Trust and Investment 
Services Division. A number of temporary employees were hired for 
collection efforts in the RAL program. 

Net occupancy and equipment expense have increased slightly from 1993 to 
1995 because of some renovation of branch offices, cost of living 
increases on leases, and the opening of the new offices.

The Company incurred approximately $2.5 million in direct operating 
expenses related to the new offices and personnel in the Ventura County 
expansion. In general, these expenses will increase in 1996 as the 
offices are open for the full year. Additional expenses were incurred in 
the administrative and support areas of the Company for the startup 
activities. A much smaller proportion of these will recur in 1996 unless 
additional offices are opened or operations initiated. 

CAPITAL RESOURCES

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

Capital Adequacy Standards

The primary measure of capital adequacy is based on the ratio of capital 
to risk weighted assets. This method of measuring capital adequacy is 
meant to accomplish several ends: 1) to establish capital requirements 
that are more sensitive to the differences in risk associated with 
various assets; 2) to explicitly take into account off-balance sheet 
exposure in assessing capital adequacy; and, 3) to minimize 
disincentives to holding liquid, low-risk assets. The Company, as a bank 
holding-company, is required by the FRB to maintain a risk-based capital 
ratio of at least 8.00%. At the end of 1995, the Company's ratio was 
17.67%. The Bank is also subject to the requirement to maintain a risk-
based capital ratio of 8.00%. The Bank's ratios have always been 
slightly higher than the Company's, and at the end of 1995, its ratio 
was 17.79%. The ServiceCorp has no minimum capital requirements.

The risk-based capital ratio is strongly impacted by the management of 
the investment portfolio because the U.S. Treasury securities are 
assigned a zero risk weighting and other instruments in which the 
Company has often placed a significant amount of funds--U.S. Agency 
securities, State and Municipal securities, Federal funds sold, and 
bankers' acceptances--have a 20% risk weighting. The Company's ratio 
decreased from 19.28% for year-end 1994 to 17.97% for year-end 1995 
because Treasury securities were 23% of total assets at the end of 1994 
and 16% at the end of 1995.

The Company is trying to increase loans as a percentage of total assets 
in order to increase net interest income. Except for most 1-4 family 
residential loans, loans are risk-weighted at 100%. If Management's 
projections for loan growth are reached in 1996, the Company's ratio may 
decrease slightly, but Management does not anticipate any reason 
whatsoever why minimum standards will not continue to be significantly 
exceeded.

Future Sources and Uses of Capital

The Company expects sustained growth in capital resources. Net income 
has provided $36.3 million in capital in the last three years. Of this 
amount, $11.8 million, or 32.5% was distributed in dividends. 

In addition to the capital generated from the operations of the Bank, 
over the years a significant source of capital growth has been the 
exercise of employee stock options. The extent of the growth from this 
source in any one year depends on a number of factors, among them the 
current stock price in relation to the price at the time options were 
granted and the number of options that would expire if not exercised 
sometime during the year. In 1995, the increase to capital from the 
exercise of options (net of shares surrendered as payment for exercises 
and taxes) was $454,000 or 6.5% percent of the net growth in 
shareholders' equity in this year.

At December 31, 1995, there were approximately 412,000 options 
outstanding and exercisable at less than the current market price, with 
an average exercise price of $12.33. This represents a potential 
addition to capital of $5.1 million, if all options were exercised with 
cash. However, employees are permitted to exercise options by trading 
shares of stock already owned. This "swapping" of shares reduces the 
amount of new equity created when options are exercised. Therefore, some 
amount less than the $5.1 million in new capital is likely to result 
from the exercise of options, and they are likely to be exercised over a 
number of years.

There are no material commitments for capital expenditures or "off-
balance sheet" financing arrangements as of the end of 1995, except as 
reported in Note 16 to the consolidated financial statements. State law 
limits the amount of dividends that may be paid by a bank to the lesser 
of the bank's retained earnings or the total of its undistributed net 
income for the last three years. For the Bank, this would mean 
approximately $26.1 million more could have been transferred as 
dividends to the Bancorp in 1995, subject to regulatory capital 
requirements. The primary need for funds to be transferred to the 
Bancorp is for the payment of dividends to its shareholders. Management 
expects that the amount of dividends to be transferred to the Bancorp 
from the Bank will be in the range of $4 to $6 million per year.

Tender Offer

As disclosed in Note 9 to the accompanying consolidated financial 
statements, in 1993 the Company purchased approximately 155,000 shares 
of its stock under the terms of a formal tender offer. The Company paid 
$3.3 million for the stock tendered, which was accounted for as a 
retirement of shares and reduction of capital. As explained in the 
tender offer, this action was taken: 1) to provide shareholders with 
larger holdings an opportunity to sell shares if they had not been able 
to because the market was not able to absorb larger blocks; 2) because 
the significant earnings growth over the last several years had resulted 
in an accumulation of capital in excess of current needs, and 3) to 
reduce the outstanding shares in anticipation of the issuance of new 
shares upon the exercise of employee stock options.

REGULATION

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

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

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

The FRB may take action against a bank holding company or a bank that it 
regulates should it make a finding that the financial institution has 
failed to maintain adequate capital. This action has usually taken the 
form of restrictions on the payment of dividends to shareholders, 
requirements to obtain more capital from investors, and restrictions on 
operations. The FDIC may also take action against a bank that it finds 
is not acting in a safe and sound manner. Management has received no 
indication from either regulatory agency that would in any way suggest 
that they are contemplating any such finding, and given the strong 
capital position of the Company and the Bank, it expects no such finding 
to be made in the foreseeable future.

IMPACT OF INFLATION

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

LIQUIDITY

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

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

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

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

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

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

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

As of December 31, 1995, this ratio was a positive 29.4%. This means 
that there is a substantial excess of short-term, liquid assets to 
handle any sudden withdrawals of large, volatile liabilities. This 
positive 29.4% compares with ratios for year-end 1994 and 1993 of 15.8% 
and 21.0%, respectively. Liquidity has increased from year-end 1994 to 
year-end 1995 even though the large, volatile liabilities and the net 
loans have increased because the short-term, liquid assets have 
increased even more. This occurred because many of the longer-term 
securities were sold as part of the restructuring of the portfolios 
described on page 21 and reinvestment in longer term securities had not 
occurred by year-end.

Too little liquidity results in lost opportunities and difficulties in 
meeting commitments. Excessive liquidity generally results in less 
income because the shorter, liquid assets usually do not pay as high an 
interest rate as the longer-maturing assets. However, because of the 
partially inverted yield curve that prevailed during the second half of 
1995, it would be necessary to purchase securities with 2 to 5 years 
remaining maturity to earn as much as overnight funds. The Company 
purchased some longer-term securities during this period, However, 
because the Company manages its liquidity along with considerations of 
the three types of interest risk, Management has been reluctant to 
invest a large portion of the excess liquidity in instruments with 
longer than a two year maturity because of the depreciation that would 
result when interest rates begin to rise.

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

The large amount of loans showing in Table 6 should not be considered a 
significant source of liquidity. The maturity dates of many of these 
loans are scheduled renewals.

INCOME TAX EXPENSE

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

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

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

Most of the Company's temporary differences involve recognizing 
substantially more expenses in its financial statements than it has been 
allowed to deduct for taxes, and therefore the Company has a net 
deferred tax asset. Deferred tax assets are dependent for realization on 
past taxes paid, against which they may be carried back, or future 
taxable income, against which they may be offset. The Company has had 
and expects to have in the future sufficient taxable income each year to 
make it very likely that it will be able to realize the benefit of this 
deferred tax asset. If there were a question about the Company's ability 
to realize the benefit from the asset, then, under the provisions of 
SFAS 109, it would have to record a valuation allowance against the 
asset to reflect the uncertainty. Given the amount and nature of the 
Company's deferred assets, the past taxes paid, and the likelihood of 
future taxable income, realizability is assured and no valuation 
allowance needs to be provided.

The amounts of the two components, the amounts of the various deferred 
tax assets and liabilities, and the tax effect of the principal 
temporary differences between taxable income and pre-tax financial 
statement income are shown in Note 8 to the accompanying financial 
statements. 

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

The Company has substantial differences between book income and taxable 
income due to the temporary differences noted above and due to permanent 
differences like the tax-exempt income from state and municipal 
securities. These differences were sufficient in 1995 to trigger the AMT 
rate. The lowest effective tax rate for the Company occurs at the point 
that the regular tax computation and the AMT computation result in the 
same tax amount. The Company therefore tries to stay very close to this 
crossover point. In these circumstances, the Company carefully considers 
the impact of new purchases of tax-exempt securities and other 
transactions which might cause the AMT to come into effect. The Company 
had anticipated sufficient taxable income in 1995 to avoid AMT, but the 
lower amounts of income and additional expenses noted in various 
sections of this discussion resulted in a small amount of AMT to be 
paid. This amount is deductible as a tax credit in future years to the 
extent that taxes computed under the regular tax provisions exceed taxes 
computed under the AMT provisions.

COMMON STOCK PRICES AND DIVIDENDS

Stock prices and cash dividends declared for the last eight quarters are 
shown on page 58 in "Selected Annual and Quarterly Financial Data." The 
stock prices shown represent only trades known to the Company or its 
transfer agent. The stock is not listed on an exchange, but offers to 
buy and sell, and trading volume are reported on the NASDAQ electronic 
bulletin board under the symbol SABB.

The Board of Directors periodically increases the dividend rate in 
acknowledgement that earnings have been increasing by a sufficient 
amount to ensure adequate capital and also provide a higher return to 
shareholders. For the years 1995, 1994, and 1993, the Company has 
declared dividends which were 40.3%, 30.8%, and 28.0%, respectively, of 
its net income. The most recent information for the Company's peers 
shows an average payout ratio of 28.8%.

NOTE A

As of September 30, 1995, for all FDIC banks with an asset size of $1 
billion to $10 billion, non-performing assets represented 9.23% of their 
equity capital and 0.87% of their total assets. For banks of all sizes 
in the FDIC's Western region, they represented 13.59% of equity capital 
and 1.18% of total assets.

In various places throughout this discussion, comparisons will be made 
between ratios for the Company and for its FDIC peers. For 1995, the 
peer group generally is all FDIC banks with an asset size of $1 billion 
to $10 billion, and the information set forth above is reported in or 
calculated from information reported in the FDIC Quarterly Banking 
Profile, Third Quarter 1995, which is the latest issue available. This 
publication also reports some statistics by all banks within a 
geographical region. When relevant, the statistic for the Western region 
is cited. The publication does not report some of the statistics cited 
in this analysis by the separate size-based peer groups or by 
geographical region. In these instances, the figure cited is for all 
FDIC banks regardless of size.

The peer information for the dividend payout ratio is reported in the 
Bank Holding Company Performance Report received from the FRB for the 
3rd Quarter of 1995.

NOTE B

For Tables 2 and 4, the yield on tax-exempt state and municipal 
securities has been computed on a taxable equivalent basis. To compute 
the taxable equivalent yield for these securities one must first add to 
the actual interest earned an amount such that if the resulting total 
were fully taxed, the after-tax income would be equivalent to the actual 
tax-exempt income. This taxable equivalent income is then divided by the 
average balance to obtain the taxable equivalent yield. The dollar 
amount of the adjustment is shown at the bottom of Table 2 as "Taxable 
equivalent income included in interest income from nontaxable securities 
and loans."

NOTE C

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

NOTE D

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

NOTE E

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

NOTE F

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

<PAGE>
Santa Barbara Bancorp and Subsidiaries
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Shareholders and the 
Board of Directors

We have audited the accompanying consolidated balance sheets of SANTA 
BARBARA BANCORP (a California corporation) and Subsidiaries as of 
December 31, 1995 and 1994, and the related consolidated statements of 
income, changes in shareholders' equity, and cash flows for each of the 
three years in the period ended December 31, 1995. These financial 
statements are the responsibility of Santa Barbara Bancorp's management. 
Our responsibility is to express an opinion on these financial 
statements based on our audits.

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

In our opinion, the financial statements referred to above present 
fairly, in all material respects, the financial position of Santa 
Barbara Bancorp and Subsidiaries as of December 31, 1995 and 1994, and 
the results of their operations and cash flows for each of the three 
years in the period ended December 31, 1995, in conformity with 
generally accepted accounting principles.

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


handwritten signature:
Arthur Andersen LLP

Los Angeles, California
February 2, 1996


<PAGE>
<TABLE>
Santa Barbara Bancorp
and Subsidiaries                                                   CONSOLIDATED BALANCE SHEETS

<CAPTION>                                                                       December 31
                                                                            1995         1994
<S>                                                                     <C>             <C>
Assets:
 Cash and due from banks (Note 5)                                       $   74,746  $   69,630
 Federal funds sold                                                         65,000      15,000
  Total cash and cash equivalents                                          139,746      84,630
 Securities (approximate market value of $375,093
   in 1995 and $382,090 in 1994) (Notes 1 and 2):
  U.S. Treasury obligations                                                197,812     243,493
  U.S. agency obligations                                                   76,889      53,954
  State and municipal securities                                            82,376      89,512
  Equity securities                                                            488          --
   Total securities                                                        357,565     386,959
 Bankers' acceptances                                                      139,294      80,594
 Loans (Note 3)                                                            558,801     499,431
  Less: allowance for loan losses (Note 4)                                  12,349      12,911
   Net loans                                                               546,452     486,520
 Premises and equipment, net (Note 6)                                        8,149       7,391
 Accrued interest receivable                                                 7,981       8,130
 Other assets (Notes 1 and 8)                                               13,174      13,392
    Total assets                                                        $1,212,361  $1,067,616

Liabilities:
 Deposits (Note 7):
  Noninterest bearing demand deposits                                   $  158,122  $  147,085
  Interest bearing deposits                                                895,898     809,632
   Total deposits                                                        1,054,020     956,717
 Securities sold under agreements to repurchase
  and Federal funds purchased (Note 10)                                     51,316       9,487
 Other borrowings (Note 11)                                                  1,210       1,000
 Accrued interest payable and
  other liabilities (Notes 8, 13, and 15)                                    4,818       6,452
    Total liabilities                                                    1,111,364     973,656
Commitments and contingencies (Note 16)
Shareholders' equity (Notes 9 and 13):
 Common stock -- no par value, $0.67 stated value; shares
  authorized: 20,000; shares issued and outstanding:
    7,679 in 1995 and 7,689 in 1994                                          5,119       5,126
 Surplus                                                                    39,191      39,683
 Unrealized gain (loss) on securities
  available-for-sale net of tax (Notes 1 and 2)                               (179)     (1,496)
 Retained earnings                                                          56,866      50,647
  Total shareholders' equity                                               100,997      93,960
    Total liabilities and shareholders' equity                          $1,212,361  $1,067,616
<FN>
The accompanying notes are an integral part of these consolidated balance sheets.
</FN>
</TABLE>


<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS
OF INCOME                                                                    Santa Barbara Bancorp
                                                                                  and Subsidiaries

<CAPTION>                                                                Year Ended December 31
                                                                    1995         1994        1993
<S>                                                              <C>         <C>          <C>
Interest income:
 Interest and fees on loans                                      $  52,649   $   46,816   $  43,032
 Interest on securities:
  U.S. Treasury obligations                                         12,447       16,495      16,848
  U.S. Agency obligations                                            3,680        2,085         226
  State and municipal securities                                     6,973        7,232       6,772
  Equity securities                                                     14           --          --
 Interest on Federal funds sold                                      3,131          772         795
 Interest on bankers' acceptances                                    3,294        1,500         760
   Total interest income                                            82,188       74,900      68,433
Interest expense:
 Interest on deposits (Note 7)                                      32,035       24,008      21,566
 Interest on securities sold under agreements to
  repurchase and Federal funds purchased (Note 10)                   1,474          878         728
 Interest on other borrowings (Note 11)                                 74           81          68
   Total interest expense                                           33,583       24,967      22,362
Net interest income                                                 48,605       49,933      46,071
Provision for loan losses (Notes 1 and 4)                            9,924        6,257       6,150
Net interest income after provision for loan losses                 38,681       43,676      39,921
Other operating income (Note 12):
 Service charges on deposit accounts                                 4,255        3,183       2,825
 Trust fees (Note 1)                                                 7,020        6,449       6,588
 Other service charges, commissions and fees                         5,959        4,077       3,793
 Net loss on sales and calls of securities (Notes 1, 2 and 8)          (99)      (1,191)        (47)
 Other income                                                          553          566         943
   Total other operating income                                     17,688       13,084      14,102
Other operating expense:
 Salaries and other compensation                                    18,402       16,300      15,332
 Employee benefits (Note 13)                                         4,253        4,849       4,309
 Net occupancy expense (Notes 6 and 16)                              4,257        3,528       2,990
 Equipment rental, depreciation and maintenance (Note 6)             2,611        2,247       1,816
 Net cost of operating other real estate (Note 1)                       31         (485)      1,151
 Other operating expense (Note 12)                                  12,415       12,852      11,738
   Total other operating expense                                    41,969       39,291      37,336
Income before provision for income taxes                            14,400       17,469      16,687
Provision for income taxes (Note 8)                                  3,985        4,518       4,377
Net income before cumulative effect
 of accounting changes                                              10,415       12,951      12,310
Cumulative effect of accounting changes (Notes 1 and 15)                --           --         620
Net income                                                       $  10,415   $   12,951   $  12,930
Earnings per share before cumulative effect
 of accounting changes                                               $1.36        $1.69       $1.58
Cumulative effect of accounting changes                                 --           --        0.08
Earnings per share                                                   $1.36        $1.69       $1.66
<FN>
The accompanying notes are an integral part of these consolidated statements.
</FN>
</TABLE>


<PAGE>
<TABLE>                                                                   Santa Barbara Bancorp
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY                and Subsidiaries
<CAPTION>                                                     Unrealized
                                                             Gain (Loss) on
                                                              Securities
                                                   Surplus    Available-
                                      Common Stock Net of      for-Sale     Retained
                              Shares     Amount   ESOP Loan  (Notes 1 & 2)  Earnings     Total
<S>                          <C>       <C>       <C>        <C>            <C>        <C>
Balance,
 January 1, 1993                7,769  $  5,179  $  39,589             --  $  32,377  $  77,145
Exercise of employee
 stock options                     76        51        861             --         --        912
Retirement of
 common stock                    (248)     (165)    (3,293)            --         --     (3,458)
Cash dividends declared
 at $0.47 per share                --        --         --             --     (3,621)    (3,621)
Unrealized gain on securities
 available-for-sale                --        --         --  $         683         --        683
Reduction in
 ESOP liability                    --        --      1,400             --         --      1,400
Net income                         --        --         --             --     12,930     12,930
Balance,
 December 31, 1993              7,597     5,065     38,557            683     41,686     85,991
Exercise of employee
 stock options                    150       100      2,116             --         --      2,216
Retirement of
 common stock                     (58)      (39)      (990)            --         --     (1,029)
Cash dividends declared
 at $0.52 per share                --        --         --             --     (3,990)    (3,990)
Changes in unrealized gain
 on securities
 available-for-sale                --        --         --         (2,179)        --     (2,179)
Net income                         --        --         --             --     12,951     12,951
Balance,
 December 31, 1994              7,689     5,126     39,683         (1,496)    50,647     93,960
Exercise of employee
 stock options                     87        58      1,220             --         --      1,278
Retirement of
 common stock                     (97)      (65)    (1,712)            --         --     (1,777)
Cash dividends declared
 at $0.55 per share                --        --         --             --     (4,196)    (4,196)
Changes in unrealized gain
 (loss) on securities
 available-for-sale                --        --         --          1,317         --      1,317
Net income                         --        --         --             --     10,415     10,415
Balance,
 December 31, 1995              7,679  $  5,119  $  39,191  $        (179) $  56,866  $ 100,997
<FN>
The accompanying notes are an integral part of these consolidated statements.
</FN>
</TABLE>


<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF                                               Santa Barbara Bancorp
CASH FLOWS                                                                    and Subsidiaries

<CAPTION>
Increase (decrease) in cash and cash                                    Year Ended December 31
  equivalents (Note 1):                                              1995       1994       1993
<S>                                                               <C>        <C>        <C>
Cash flows from operating activities:
 Net income                                                       $  10,415  $  12,951  $  12,930
 Adjustments to reconcile net income to net cash
   provided by operations:
  Depreciation and amortization                                       2,041      1,614      1,143
  Provision for loan losses                                           9,924      6,257      6,150
  Provision (benefit) for deferred income taxes                         795     (1,724)      (122)
  Net (recovery) writedown on other real estate owned                   (40)      (821)       139
  Net amortization of discounts and premiums for
   securities and bankers' acceptances                               (1,038)    (6,523)    (4,165)
  Net change in deferred loan origination fees and costs                102        736        139
  (Increase) decrease in accrued interest receivable                    149       (902)       664
  Increase (decrease) in accrued interest payable                       334        296       (101)
  Net loss on sales and calls of securities                              99      1,191         47
  (Increase) decrease in service fees
   and other income receivable                                          140        (23)      (697)
  Decrease in income taxes payable                                     (181)      (214)       (74)
  Other operating activities                                         (1,113)       816       (524)
  Net cash provided by operating activities                          21,627     13,654     15,529
Cash flows from investing activities:
 Proceeds from sales, calls, and maturities
  of securities (Note 2)                                            168,731    307,256    128,818
 Purchase of securities (Note 2)                                   (136,320)  (309,622)  (119,904)
 Proceeds from sale or maturity of bankers' acceptances             118,332     62,970     35,175
 Purchase of bankers' acceptances                                  (176,856)   (79,380)   (62,969)
 Net increase in loans made to customers                            (72,520)   (39,374)    (7,541)
 Disposition of property from defaulted loans                           383      3,436     15,511
 Purchase or investment in premises and equipment                    (2,799)    (2,362)    (2,699)
  Net cash used in investing activities                            (101,049)   (57,076)   (13,609)
Cash flows from financing activities:
 Net increase in deposits                                            97,303     90,464     16,878
 Net increase (decrease) in borrowings
  with maturities of 90 days or less                                 41,829    (10,668)    (5,827)
 Proceeds from issuance of common stock (Note 9)                        454      1,187        728
 Payments to retire common stock (Note 9)                              (953)        --     (3,274)
 Dividends paid                                                      (4,095)    (3,877)    (3,538)
  Net cash provided by financing activities                         134,538     77,106      4,967
Net increase in cash and cash equivalents                            55,116     33,684      6,887
Cash and cash equivalents at beginning of period                     84,630     50,946     44,059
Cash and cash equivalents at end of period                        $ 139,746  $  84,630  $  50,946
Supplemental disclosure:
 Interest paid during the year                                    $  33,917  $  24,671  $  22,463
 Income taxes paid during the year                                $   3,110  $   6,102  $   4,355
 Non-cash additions to other real estate owned (Note 1)           $   1,446  $     265  $  18,496
 Non-cash transaction for net addition to (release from) senior
  debt on OREO upon foreclosure (disposal) of properties          $     209  $    (327)      (353)
<FN>
The accompanying notes are an integral part of these consolidated statements.
</FN>
</TABLE>

<PAGE>
1.  SUMMARY OF SIGNIFICANT POLICIES

Nature of Operations

SANTA BARBARA BANCORP (the "Company") is a bank holding company 
organized under the laws of California. Its principal subsidiary, Santa 
Barbara Bank & Trust (the "Bank") provides a full range of commercial 
banking and trust management services to individuals and business 
enterprises. Its offices are located in Central and Southern Santa 
Barbara County and in Western Ventura County. The banking services 
include making commercial, consumer, and commercial and residential real 
estate loans. Deposits are accepted for checking, interest-bearing 
checking ("NOW"), money-market, savings, and time accounts. The bank 
also offers safe deposit boxes; travelers checks, money orders, and 
cashiers checks; and escrow services. A wide range of wealth management 
services are offered through the Bank's Trust and Investment Services 
division. The Company's other subsidiary, SBBT Service Corporation, 
provides correspondent services to other local area financial 
institutions.

Basis of Presentation

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

The preparation of consolidated financial statements in accordance with 
GAAP requires Management to make certain estimates and assumptions which 
affect the amounts of reported assets and liabilities as well as 
contingent assets and liabilities as of the date of these financial 
statements. These estimates and assumptions also affect the reported 
amounts of revenues and expenses during the reporting period(s). 
Although Management believes these estimates and assumptions to be 
reasonably accurate, actual results may differ.

Securities

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

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

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

The interest income from securities that are classified as available-
for-sale is recognized in the same manner as for securities that are 
classified as held-to-maturity, including the accretion of discounts and 
the amortization of premiums. However, unlike the securities that are 
classified held-to-maturity, securities classified available-for-sale 
are reported on the consolidated balance sheets for the years ended 
December 31, 1995 and 1994 at their fair value. The net unrecognized 
gain or loss for these securities is reported on the consolidated 
balance sheets as a separate component of equity, net of the tax effect.

Loans, Fees, and Allowance for Loan Losses

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

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

The Company implemented Statements of Financial Accounting Standards No. 
114, Accounting by Creditors for Impairment of a Loan ("SFAS 114") and 
No. 118, Accounting by Creditors for Impairment of a Loan--Income 
Recognition and Disclosures ("SFAS 118") on January 1, 1995. The 
pronouncements apply to certain types of loans made by the Company and 
require the Company to establish a valuation allowance for any of those 
loans which are impaired. A loan is to be identified as impaired when it 
is probable that interest and principal will not be collected according 
to the contractual terms of the loan agreement.

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 established for 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 provisions of SFAS 114 permit the valuation allowance for impaired 
loans to be determined on a loan-by-loan basis or by aggregating loans 
with similar risk characteristics. Because the number of loans 
classified as impaired is relatively small and because special factors 
apply to each, the Company has determined the valuation allowance as of 
December 31, 1995 on a loan-by-loan basis.

When a borrower is not making payments as contractually required by the 
note, the Company must decide whether it is appropriate to continue to 
accrue interest. The criteria used in making this decision are very 
similar to the definition of impairment. Therefore, the Company expects 
that most impaired loans will be on nonaccrual status. As with other 
nonaccrual loans, any uncollected interest for impaired loans is written 
off against interest income from other loans of the same type in the 
current period and no further interest 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 that are classified as impaired because of doubt 
regarding collectibility of interest and principal according to the 
contractual terms, but which are both fully secured by collateral and 
current in their interest and principal payments. These impaired loans 
are not classified as nonaccrual.

The Company also provides an allowance for losses for (1) loans that are 
not covered by SFAS 114 and SFAS 118; (2) loans which while 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. The valuation allowance determined in accordance with 
SFAS 114 and the allowance for other loan losses are reported together 
as Allowance for Loan Loss in the accompanying consolidated balance 
sheet as of December 31, 1995 and in Note 4. The allowance for loan 
losses is maintained at a level considered adequate to provide for 
losses that can reasonably be anticipated. However, the allowance is 
based on estimates, and ultimate losses may vary from the current 
estimates. These estimates are reviewed periodically and, as adjustments 
become necessary, they are reported in earnings in the periods in which 
they become known.

Implementing SFAS 114 and SFAS 118 has not had a material impact on the 
financial statements of the Company. Under the procedures followed 
before implementation, the loans that have been identified as impaired 
during 1995 would have had a portion of the general allowance for loan 
loss allocated to them in an amount approximately the same as that 
established under the provisions of these statements. 

Premises and Equipment

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

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

Income Taxes

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

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

Trust Fees

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

Earnings Per Share

Earnings per common share are based on the weighted average number of 
shares outstanding during each year retroactively restated for stock 
dividends and stock splits. Subsequent to December 31, 1995, but prior 
to the publication of these statements, the Board of Directors of the 
Company declared a 3-for-2 stock split. In situations such as this, 
Securities and Exchange Commission rules require the restatement of the 
numbers of shares and earnings per share in the annual report as if the 
split had occurred before the end of the year. Consequently, restated 
for the 3-for-2 stock split, the weighted average number of shares 
outstanding used in computing earnings per share was 7,677,057 in 1995, 
7,646,839 in 1994, and 7,783,623 in 1993. The only potential common 
stock equivalents for the Company are shares issuable on the exercise of 
outstanding options. Even if all of the outstanding stock options had 
been exercised, there would be no material dilutive effect for any of 
the years presented and therefore they have been excluded from the 
computation.

Statement of Cash Flows

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

Postretirement Health Benefits

The Company provides eligible retirees with postretirement health care 
and dental benefit coverage. These benefits are also provided to the 
spouses and dependents of retirees on a shared cost basis. Benefits for 
retirees and spouses are subject to deductibles, copayment provisions, 
and other limitations. The expected cost of such benefits is charged to 
expense during the years that the employees render service.

Other Real Estate Owned

Other real estate owned ("OREO") represents real estate acquired through 
foreclosure or deed in lieu of foreclosure. OREO is carried at the lower 
of the outstanding balance of the loan before acquisition or its fair 
value less estimated costs to sell. If the outstanding balance of the 
loan is greater than the fair value less estimated disposal costs at the 
time of the acquisition, the difference is charged-off against the 
allowance for loan loss. Any senior debt to which other real estate 
owned is subject is included in the carrying amount of the property and 
an offsetting liability is reported along with other borrowings.

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

OREO that has been acquired through foreclosure or deed in lieu was 
$1,785,000 and $856,000 as of December 31, 1995 and 1994, respectively.

Reclassifications

Certain amounts in the 1994 and 1993 financial statements have been 
reclassified to be comparable with classifications used in the 1995 
financial statements.

2.     SECURITIES

A summary of debt securities at December 31, 1995 and 1994 is as 
follows:


<TABLE>
<CAPTION>
  (in thousands)               Gross     Gross     Estimated
                    Amortized Unrealized Unrealized  Fair
                    Cost        Gains    Losses      Value
<S>                   <C>      <C>       <C>        <C>
1995:
Held-to-maturity:
  U.S. Treasury
    obligations       $ 97,528 $    775  $      --  $ 98,303
  U.S. agency
    obligations         51,826      983       (143)   52,666
  State and
    municipal
    securities          82,376   15,913         --    98,289
                       231,730   17,671       (143)  249,258
Available-for-sale:
  U.S. Treasury
    obligations        100,090      316       (122)  100,284
  U.S. agency
    obligations         25,026       37         --    25,063
  Equity
    securities             488       --         --       488
                       125,604      353       (122)  125,835
                      $357,334 $ 18,024  $    (265) $375,093
1994:
Held-to-maturity:
  U.S. Treasury
    obligations       $195,354 $     69  $ (12,189) $183,234
  U.S. agency
    obligations         14,654       --      (999)    13,655
  State and
    municipal
    securities          89,512    9,727     (1,477)   97,762
                       299,520    9,796    (14,665)  294,651
Available-for-sale:
  U.S. Treasury
    obligations         48,812       12       (685)   48,139
  U.S. agency
    obligations         41,024       --    (1,724)    39,300
                        89,836       12     (2,409)   87,439
                      $389,356 $  9,808  $ (17,074) $382,090
</TABLE>

In November, 1995, the Financial Accounting Standards Board ("the FASB") 
issued a guide to implementing SFAS 115. The guide permitted holders of 
debt securities a onetime opportunity to transfer securities from their 
held-to-maturity classification to available-for-sale without calling 
into question the holder's ability and intent to hold to maturity any 
securities still classified as held-to-maturity. Under this "window-of-
opportunity," the Company transferred securities with an amortized cost 
of $144 million, from the held-to-maturity classification to available-
for-sale. The unrealized gains and losses on these securities totaled 
$683,000 and $986,000, respectively. $94 million of these reclassified 
securities were sold prior to December 31, 1995.

The amortized cost and estimated fair value of debt securities at 
December 31, 1995 and 1994, by contractual maturity, are shown in the 
next table. Expected maturities will differ from contractual maturities 
because issuers may have the right to call or prepay obligations with or 
without call or prepayment penalties.

<TABLE>
<CAPTION>
(in thousands)                Held-to-  Available-
                              Maturity  for-Sale      Total
<S>                            <C>      <C>         <C>
1995:
Amortized cost:
  In one year or less          $ 32,414 $ 55,135    $ 87,549
  After one year
    through five years          151,560   69,981     221,541
  After five years
    through ten years            21,823       --      21,823
  After ten years                25,933       --      25,933
  Equity securities                  --      488         488
                               $231,730 $125,604    $357,334
Estimated market value:
  In one year or less          $ 32,522 $ 55,172    $ 87,694
  After one year
    through five years          158,803   70,175     228,978
  After five years
    through ten years            27,978       --      27,978
  After ten years                29,955       --      29,955
  Equity securities                    --    488         488
                               $249,258 $125,835    $375,093
1994:
Amortized cost:
  In one year or less          $ 17,220 $ 33,992    $ 51,212
  After one year
    through five years          225,648   55,844     281,492
  After five years
    through ten years            35,798       --      35,798
  After ten years                20,854       --      20,854
                               $299,520 $ 89,836    $389,356
Estimated market value:
  In one year or less          $ 17,694 $ 33,816    $ 51,510
  After one year
    through five years          214,105   53,623     267,728
  After five years
    through ten years            43,063       --      43,063
  After ten years                19,789       --      19,789
                               $294,651 $ 87,439    $382,090
</TABLE>

During 1994 and 1995, the Company transferred four of its U.S. agency 
securities from available-for-sale classification to held-to-maturity. 
The securities, when purchased in 1993 and 1994, had one or more call 
dates. The terms of the securities provided that if they were not 
called, the interest rate on the securities would increase, or "step 
up," consequently the bonds are termed "step bonds." At the time of 
purchase, interest rates were such that Management expected that they 
would be called. When interest rates increased during 1994, it would 
have been more expensive for the issuer to refinance the debt at current 
interest rates and none of the securities has been called. With 
circumstances changed, Management decided to classify them as held-to-
maturity. The notes were transferred at their fair value. This was 
$4,802,000 for the one transferred in 1994 and $29,296,000 for the ones 
transferred in 1995. The unrealized loss on the first security at the 
time of transfer was $187,000 and for the three later ones was $704,000. 
Under the provisions of SFAS 115, the sum of these amounts (net of tax 
effect) remained in the special component of equity for unrealized gains 
and losses on securities available-for-sale to be amortized over the 
remaining term of the securities. The tax effect is reported as a 
portion of the deferred tax asset in Note 8.

As of December 31, 1995, two have reached their final steps at 4.50% and 
6.61%. The first has one remaining call date. The other two notes, 
currently earning 5.15% and 5.00%, each have two more call dates in 
1996, with step-ups of 1.00% at each call date if they are not called. 
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 paid on these notes will decline. At 
current interest rate levels, the step-up rates are close to what would 
appear to make it advantageous for the issuers to call the notes at the 
next available call. However, such other considerations as costs of 
refinancings and other circumstances unknown to the Company, may lead 
the issuers to leave the notes outstanding.

The proceeds received from sales or calls of debt securities and the 
gross gains and losses that were recognized for the years ended December 
31, 1995 and 1994 are shown in the next table. Because the 
identification of the securities as held-to-maturity or available-for-
sale under the provisions of SFAS 115 did not take place until December 
31, 1993, it is not possible to distinguish to which portfolio the 
proceeds, gains, and losses from sales or calls that occurred during the 
year of 1993 relate. Consequently, the amounts for 1993 relate to the 
whole portfolio. Similarly, in the Consolidated Statements of Cash Flow, 
the proceeds from sales, maturities, and calls, and the purchases of 
securities, are reported only for the entire securities portfolio.

<TABLE>
<CAPTION>
(in thousands)                   Gross  Gross
                       Proceeds  Gains  Losses
<S>                    <C>       <C>    <C>
1995
 Held-to-maturity:
  Calls                $ 13,071     --       --
 Available-for-sale:
  Sales                $ 93,342  $ 683  $   760
  Calls                $ 21,020     --  $    22
1994
 Held-to-maturity:
  Calls                $  3,295     --       --
 Available-for-sale:
  Sales                $138,799  $   5  $ 1,196
1993
 Total portfolio
  Sales                $  9,975  $   1  $    48
  Calls                $  8,283     --       --
</TABLE>

The Company was required in 1995 to purchase stock in the FRB as a 
condition of becoming a member. The shares purchased are reported as 
equity securities.

Securities with a book value of approximately $286,547,000 at December 
31, 1995 and $161,050,000 at December 31, 1994 were pledged to secure 
public funds, trust deposits and other borrowings as required or 
permitted by law. 

3.     LOANS

The loan portfolio consists of the following:

<TABLE>
<CAPTION>
(in thousands)           December 31
                         1995      1994
<S>                      <C>       <C>
Real estate loans:
 Residential             $142,143  $108,923
 Non-residential          179,272   145,928
 Construction              20,846    26,695
Commercial, industrial,
 and agricultural         144,011   148,396
Home equity lines          34,597    32,573
Consumer                   28,494    27,319
Municipal tax-exempt
 obligations                7,573     7,831
Other                       1,865     1,766
                         $558,801  $499,431
</TABLE>

The amounts above are shown net of deferred loan origination, 
commitment, and extension fees of $2,139,000 for 1995 and of $2,038,000 
for 1994.

Refund Anticipation Loans

The Company makes tax refund anticipation loans. Taxpayers desiring to 
receive their income tax refunds early borrow from the Company and the 
Internal Revenue Service later sends the refund to the Company. The 
funds advanced are generally paid within several weeks. Therefore, the 
costs to process the loans are greater in comparison to the cost of 
funds than they are for other types of loans. Consequently, the Company 
has a set fee for this service which does not vary by the amount of 
funds advanced or the length of time that the loan is outstanding. 
Nonetheless, the fees are reported in the statements of income as 
interest income, and totaled $3,253,000 for 1995, $4,791,000 for 1994, 
and $1,048,000 for 1993. The loans are all made during the tax filing 
season of January through April of each year. Any loans for which 
repayment has not been received after 90 days from the expected payment 
date are charged off. Consequently, there were no refund anticipation 
loans included in the above table of outstanding loans at December 31, 
1995 or 1994.

Impaired Loans

The following table discloses information about the loans classified as 
impaired under the provisions of SFAS 114 and SFAS 118 and the valuation 
allowance related to them as of and for the year ended December 31, 1995 
(in thousands):

Loans identified as impaired               $     13,295
Impaired loans for which a valuation
     allowance has been determined         $     13,295
Impaired loans for which no valuation
     allowance has been determined         $         --
Amount of valuation allowance              $      4,766
Average amount of recorded investment
     in impaired loans for the year        $     22,149
Interest recognized during the period
     for loans identified as impaired
     at December 31, 1995                  $        246
Interest received in cash during the
     period for loans identified as
     impaired at December 31, 1995         $        221

The valuation allowance disclosed above is included in the allowance for 
loan loss reported in the following note.

4.     ALLOWANCE FOR LOAN LOSSES

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

<TABLE>
<CAPTION>
(in thousands)                      Year ended December 31
                                   1995     1994     1993
<S>                                <C>      <C>      <C>
Balance, beginning of year         $12,911  $10,067  $ 9,353
Tax refund anticipation loans:
  Provision for losses               2,863    2,890      118
  Recoveries on
   loans previously
   charged-off                         383      672       62
  Loans charged-off                 (4,402)  (3,030)    (650)
All other loans:
  Provision for losses               7,061    3,367    6,032
  Recoveries on
   loans previously
   charged-off                         733      458      370
  Loans charged-off                 (7,200)  (1,513)  (5,218)
Balance, end of year               $12,349  $12,911  $10,067
</TABLE>

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

5.     CASH AND DUE FROM BANKS

Included within cash and due from banks are the reserves that all 
depository institutions are required by law to maintain on transaction 
deposits. The average cash reserve balances required by the Federal 
Reserve Bank to be maintained by the Bank were approximately $19.4 
million in 1995 and $18.5 million in 1994.

6.     PREMISES AND EQUIPMENT

Premises and equipment consist of the following: 

<TABLE>
<CAPTION>
(in thousands)                 December 31
                             1995      1994
<S>                          <C>       <C>
Land                         $ 1,282   $ 1,282
Buildings and  improvements    4,412     4,294
Leasehold improvements         6,340     5,369
Furniture and equipment       12,843    11,167
   Total cost                 24,877    22,112
Accumulated depreciation 
   and amortization          (16,728)  (14,721)
Net book value               $ 8,149   $ 7,391
</TABLE>

Depreciation and amortization on fixed assets included in other 
operating expenses totaled $2,041,000 in 1995, $1,614,000 in 1994, and 
$1,143,000 in 1993.

7.     Deposits

Deposits consisted of the following:

<TABLE>
<CAPTION>
(in thousands)                    December 31
                              1995        1994
<S>                           <C>         <C>
Noninterest-
 bearing deposits             $  158,122  $147,085
Interest bearing deposits:
 NOW accounts                    148,027   142,639
 Money market                    427,198   355,581
  deposit accounts
 Other savings deposits           94,124   113,074
 Time certificates of 
  $100,000 or more                76,438    63,556
 Other time deposits             150,111   134,782
 Total deposits               $1,054,020  $956,717
</TABLE>

Interest expense by deposit type consisted of:

<TABLE>
<CAPTION>
(in thousands)             Year ended December 31
                         1995      1994      1993
<S>                      <C>       <C>       <C>
Interest on deposits:
 NOW accounts            $ 1,476   $ 1,294   $ 1,436
 Money market             16,736    10,387     6,245
  deposit accounts
 Other savings deposits    2,347     3,033     3,812
 Time certificates of 
  $100,000 or more         2,974     2,366     2,910
 Other time deposits       8,502     6,928     7,163
  Total                  $32,035   $24,008   $21,566
</TABLE>

8.     INCOME TAXES

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

The current provision for income taxes includes credits of $41,000, 
$495,000, and $19,000 related to net securities losses for 1995, 1994, 
and 1993, respectively.

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

The total tax provision differs from the Federal statutory rate of 34 
percent for the reasons shown in the table at the top of the next 
column. 

<TABLE>
<CAPTION>
(in thousands)                Year ended December 31
                              1995    1994    1993
<S>                           <C>     <C>     <C>
Tax provision at Federal
 statutory rate                34.0%   34.0%   34.0%
Interest on securities exempt
 from Federal taxation        (16.4)% (14.4)% (14.5)%
State income taxes, net of
 Federal income tax benefit     7.8%    7.1%    6.7%
ESOP dividends deductible as
 an expense for tax purposes   (1.0)%  (0.8)%  (0.8)%
Other, net                      3.0%    0.0%    0.9%
Actual tax provision           27.7%   25.9%   26.3%
</TABLE>

Because certain items of income and expense are not recognized in the 
same year in the financial statements of the Company as in its Federal 
and California tax returns, deferred assets and liabilities are created. 
As of December 31, 1995 and 1994, included within other assets on the 
balance sheet are net deferred tax assets of $6,334,000 and $8,066,000, 
respectively. The net deferred tax assets as of December 31, 1995 and 
1994 and the change in the tax effect of the principal temporary 
differences for the year ending that date are disclosed in the table at 
the bottom of this page.

The tax effect of the unrealized loss on securities available for sale 
is recorded directly to equity. Therefore, it is a component of the 
deferred tax asset or liability, the change in which does not impact the 
tax provision. Hence there is no entry in the columns labled "Tax 
Effect" in the table below for the change.

<TABLE>
<CAPTION>
                                     Tax               Tax 
(in thousands)            Components Effect Components Effect Components
                          1995       1995    1994      1994     1993
<S>                       <C>        <C>     <C>       <C>      <C>
Deferred tax assets:
 Allowance for loan loss  $ 4,626    $ (740) $ 5,366   $ 1,375  $ 3,991
 State taxes                  450      (317)     767       114      653
 Loan fees                    444      (578)   1,022       403      619
 Depreciation                 956       265      691       386      305
 Post retirement benefits     587        86      501       (84)     585
 Other real estate owned       --        --       --      (143)     143
 Nonaccrual interest          220       191       29        15       14
 Other                        231       190       41        37        4
                            7,514      (903)   8,417     2,103    6,314
 Valuation allowance           --        --       --        --       --
  Total deferred tax
    assets                  7,514      (903)   8,417     2,103    6,314
Deferred tax liabilities:
 Loan costs                   505       105      400        88      312
 Accretion on securities      499       (64)     563       140      423
 Federal effect of state
  tax asset                   281      (171)     452       152      300
 Other                         22        22       --       (1)       1
  Total deferred 
    tax liabilities         1,307      (108)   1,415       379    1,036
Net deferred tax asset
  before unrealized gains
    and losses on 
     securities             6,207      (795)   7,002     1,724    5,278
 Unrealized gain on
     securities                --                 --               (481)
 Unrealized loss on
     securities               127              1,064                 --
Net deferred tax asset    $ 6,334    $ (795) $ 8,066   $ 1,724  $ 4,797
</TABLE>

Management believes a valuation allowance is not needed to reduce any 
deferred tax asset because there is sufficient taxable income within the 
carryback periods or expected to be generated from operations to realize 
all material amounts.

9.     SHAREHOLDERS' EQUITY

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

The following information is presented concerning the stock option plans 
as of December 31, 1995, 1994, and 1993 (adjusted for stock splits and 
stock dividends):

<TABLE>
<CAPTION>
                                              Per Share
                                 Options      Price Ranges
<S>                              <C>          <C>
1995
Granted                           92,394      $16.33 to $19.83
Exercised                         87,051      $9.52 to $17.00
Cancelled and expired             18,091      $10.33 to $16.67 
Outstanding
   at end of year                666,516      $9.21 to $19.83 
Range of
   expiration dates              7/02/96 to 5/20/2002
Exercisable
   at end of year                411,883      $9.21 to $19.00
Shares available
   for future grant              243,458

1994
Granted                           84,702      $14.00 to $19.00
Exercised                        149,839      $9.52 to $14.00
Cancelled and expired             67,095      $4.88 to $17.08
Outstanding
   at end of year                679,263      $9.21 to $19.00
Exercisable
   at end of year                358,677      $9.21 to $17.00

1993
Granted                          243,903      $12.67 to $14.33
Exercised                         76,310      $9.21 to $12.96
Cancelled and expired              9,808      $10.16 to $13.30
Outstanding
   at end of year                811,496      $4.88 to $14.33
Exercisable
   at end of year                403,033      $4.88 to $14.04
</TABLE>

All options outstanding were granted with an option price set at 100% of 
the market value of the Company's common stock on the date of the grant. 
The grants for most of the employee options specify that they are 
exercisable in cumulative 20% annual installments and will expire 5 
years from the date of grant. The Board has granted some options which 
are exercisable in cumulative 10% annual installments and expire 10 
years from the date of grant. The options granted under the directors' 
plan are exercisable in 6 months.

The option plans permit employees and directors to pay the exercise 
price of options they are exercising with shares of stock they already 
own. The owned shares are surrendered to the Company at current market 
value. Shares with a current market value of $824,000, $1,011,000, and 
$184,000 were surrendered in the years ended December 31, 1995, 1994, 
and 1993, respectively. These surrendered shares are included with other 
retire shares in the Consolidated Statements of Changes in Shareholders' 
Equity.

In October 1995, the FASB issued Statement of Accounting Standards No. 
123, Accounting for Stock-Based Compensation ("SFAS 123"). Under the 
accounting method that has been in effect prior to the effective date of 
this statement, if options are granted at an exercise price equal to the 
market value of the stock at the time of the grant, no compensation 
expense is recognized. SFAS 123 establishes a second accounting method 
for employee stock options under which issuers would record compensation 
expense for the "fair value" of the options at the time of the grant. 
This compensation expense is based on option models that attribute value 
to the options based on the length of their term, the volatility of the 
stock price in past periods, and other factors. Under this method, the 
Company would recognize compensation expense regardless of whether the 
officer or director exercised the options. In SFAS 123, the FASB has 
indicated its preference for the new method in SFAS, however, the 
statement permits entities to retain the prior method. The Company 
believes that the prior method better reflects the motivation for its 
issuance of stock options--that they are incentives for future 
performance rather than compensation for past performance. In adopting 
SFAS 123 on January 1, 1996, the Company has chosen to continue to 
account for its stock option plans in accordance with the prior method. 
SFAS 123 requires entities that elect to retain the prior method to 
present pro forma disclosures of net income and earnings per share as if 
the new method had been applied. The Company will include these 
disclosures with its financial statements for the year ending December 
31, 1996. 

In October 1993, the Company offered to purchase about 4.8% of the then 
outstanding shares of common stock from its shareholders. Provision was 
made in the offer to purchase additional tendered shares at the 
Company's option. At the close of the offer on November 15, 1993, about 
3.0% of the outstanding shares were purchased by the Company. The 
purchase of $3.3 million was financed from operating funds paid by the 
Bank to the Company as a dividend. These shares were outstanding for 
most of 1993. This resulted in a higher balance of weighted average 
shares outstanding for 1993 used in the computation of earnings per 
share than in 1994 and 1995.

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

10.     SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FEDERAL FUNDS
        PURCHASED

The Company sells certain of its securities under agreements to 
repurchase at a later date at a set price. The following information is 
presented concerning these transactions:

<TABLE>
<CAPTION>
(dollars in  thousands)        Year ended December 31
                            1995      1994      1993
<S>                         <C>       <C>       <C>
Weighted average interest
  rate at year-end          4.53%     4.57%     2.68%
Weighted average interest
  rate for the year         5.01%     3.26%     2.90%
Average outstanding
  for the year              $10,153   $ 9,355   $12,220
Maximum outstanding
  at any month-end
  during the year           $21,900   $12,525   $16,274
Amount outstanding
  at end of year            $21,900   $ 3,461   $ 7,641
</TABLE>

The Bank purchased Federal funds from correspondent banks as detailed in 
the next table:

<TABLE>
<CAPTION>
(dollars in  thousands)             Year ended December 31
                                 1995        1994         1993
<S>                              <C>         <C>          <C>
Weighted average interest
  rate at year-end               5.75 %      5.75 %       2.91 %
Weighted average interest
  rate for the year              5.79 %      4.01 %       2.93 %
Average outstanding
  for the year                   $16,649     $14,276      $12,732
Maximum outstanding
  at any month-end
  during the year                $29,416     $21,206      $27,151
Amount outstanding
  at end of year                 $29,416     $ 6,026      $12,514
</TABLE>

11.     OTHER BORROWINGS

Included in other borrowings are Treasury Tax and Loan demand notes 
issued to the U.S. Treasury and miscellaneous other borrowings such as 
the senior debt on other real estate owned as explained in Note 1. There 
was $210,000 in such senior debt at December 31, 1995, but none at 
December 31, 1994.

During the course of 1995 and 1994, the Company borrowed funds for 
liquidity purposes from the discount window at the Federal Reserve Bank, 
but there were no such borrowings at December 31 of either year. 

12.     OTHER OPERATING INCOME AND EXPENSE

The largest items included in other service charges, commissions, and 
fees, are listed in the table below. The gains on loan sales arise 
primarily from the recognition of origination fees that have not been 
amortized by the time of sale. The refund transfer fees are earned for 
the electronic transmission of tax refunds to customers or to their tax 
preparer to facilitate earlier receipt of the refund. The credit card 
rebate is a fee paid by the purchaser of the Company's credit card 
portfolio for the continuing use of the cards by the Company's 
customers.

Of the amounts included in other operating expense, the largest items in 
1995 were credit card clearing fees and consultant expense. Consultants 
include the Company's independent accountants, attorneys, and other 
management consultants used for special projects. In 1993 and 1994, FDIC 
deposit insurance premiums were the largest item. During 1995, however, 
the FDIC Bank Insurance Fund reached the statutory maximum and the FDIC 
reduced the premium expense for the second half of the year to a very 
low rate and refunded the excess paid in the first half of the year.

The amounts for these income and expense categories included in the 
statements of income are as follows:

<TABLE>
<CAPTION>
(in thousands)             Year ended December 31
                           1995     1994     1993
<S>                        <C>      <C>      <C>
Income items:
 Draft processing          $ 2,146  $ 2,011  $ 2,104
 Gains on loan sales            53      126      548
 Escrow fees                   228      331      311
 Refund transfer fees        1,629       24        8
 Loan broker fees              300       --       --
 Safe deposit fees             249      235      204
 Credit card rebate            216      326       93
Expense items:
 FDIC assessments          $    45  $ 1,982  $ 1,891
 Credit card clearing fees   1,159    1,575    1,757
 Consultant expense            803      702      730
</TABLE>

13.     EMPLOYEE BENEFIT PLANS

The Company has two defined-contribution profit sharing plans. The first 
is the Incentive and Investment and Salary Savings Plan. This plan has 
two components. The first component, the Incentive and Investment Plan, 
was established in 1966, and provides for contributions by the Company 
in accordance with a formula. The formula defines the contribution as 
10% of pre-tax profits prior to this employer contribution, reduced by 
the matching contributions paid to the Salary Savings component of the 
Plan and the contributions made to the ESOP. In 1993, the Company 
contributed an extra amount to the ESOP for the purpose of paying off 
the loan it incurred for the purchase of stock. Consequently, no 
contribution was made to the Incentive and Investment portion of the 
plan. In 1994 and 1995, all profit-sharing contributions in excess of 
the 401(k) employer match were directed to the Incentive and Investment 
Plan.

The other component, the Salary Savings Plan, is authorized under 
Section 401(k) of the Internal Revenue Code. An employee may defer up to 
10% of pre-tax salary in the plan up to a maximum dollar amount set each 
year by the Internal Revenue Service. Effective January 1, 1994, the 
Company matches 100% of the first 3% of the employee's deferral and 50% 
of the next 3%, but not more than 4.5% of the employee's total 
compensation. Through 1993, the Company had matched 50% of the 
employee's deferral up to 6% of the employee's compensation. This led to 
a maximum match of 3%. In 1995, 1994, and 1993 the employer's matching 
contributions were $597,000, $554,000, and $287,000, respectively.

The second plan is the ESOP, which was initiated in January 1985. As of 
December 31, 1995, the ESOP held 782,265 shares at an average cost of 
$9.09 per share. 

In 1993, the Company made contributions to the ESOP of $1,404,000. 
$1,400,000 of the contribution was used to pay off the remaining balance 
of the note and $4,000 was used for the payment of interest.

Total contributions to the profit sharing plans were $1,294,000 in 1995, 
$1,884,000 in 1994, and $1,691,000 in 1993.

14.     DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, Disclosures about 
Fair Value of Financial Instruments ("SFAS 107") requires companies to 
disclose the fair value of those financial instruments for which it is 
practicable to estimate that value and the methods and significant 
assumptions used to estimate those fair values. This must be done 
irrespective of whether or not the instruments are recognized on the 
balance sheets of the Company. In the case of financial instruments for 
which it is not practicable to estimate the fair value, the Company is 
required to disclose information pertinent to estimating the fair value 
such as interest rates and maturity, and also state the reasons why it 
is not practicable to estimate fair value.

In SFAS 107, the FASB states that the "[f]air values of financial 
instruments depict the market's assessment of the present value of net 
future cash flows directly or indirectly embodied in them, discounted to 
reflect both current interest rates and the market's assessment of the 
risk that the cash flows will not occur." The information about fair 
value is said to better enable "investors, creditors, and other users to 
assess the consequences of an entity's investment and financing 
strategies, that is, to assess its performance."

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

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

Cash

The face value of cash is its fair value. 

Securities and bankers' acceptances

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

Loans

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

Deposit liabilities

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

Repurchase agreements, Federal funds purchased, and other borrowings

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

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

The fair value of guarantees and letters of credit is based on fees 
currently charged for similar agreements. The Company seldom charges 
fees for loan commitments. The Company does not believe that these 
commitments have a fair value within the context of SFAS 107 because 
generally fees are not being charged, the use of the commitment is at 
the option of the potential borrower, and the commitments are being 
written at rates comparable to current market rates.

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

The carrying amount and estimated fair values of the Company's financial 
instruments as of December 31, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                        Carrying
(in thousands)                          Amount       Fair Value
<S>                                     <C>          <C>
As of December 31, 1995:
 Financial assets:
  Cash and due from banks               $   74,746   $    74,746
  Federal funds sold                        65,000        65,000
  Securities available-for-sale            125,835       125,835
  Securities held-to-maturity              231,730       249,258
  Bankers' acceptances                     139,294       139,302
  Loans                                    546,452       549,640
 Financial liabilities:
  Deposits                               1,054,020     1,057,495
  Repurchase agreements,
   Federal funds purchased,
   and other borrowings                     52,526        52,526
 Unrecognized financial
   instruments:
  Commitments to
   extend credit                                --           --
  Standby letters of credit                     --          167

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


15.     Other Postretirement Benefits

With the adoption of Statement of Accounting Standards No. 106, 
Employers' Accounting for Postretirement Benefits Other Than Pensions 
("SFAS 106") as of the beginning of 1992, the Company recognizes the net 
present value of the estimated future cost of providing health insurance 
benefits to retirees as those benefits are earned rather than when paid. 
To formalize the terms for the provision of these benefits, the Company 
established the Retiree Health Plan.

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

The statement defines the Company's accumulated postretirement benefit 
obligation ("APBO"). This obligation is the actuarial net present value 
of the obligation for fully eligible plan participants' expected 
postretirement benefits plus the portion of the expected postretirement 
benefit obligation for other active plan participants attributed to 
service as an employee.

This obligation must be remeasured each year because it changes with 
each of the following factors: 1) the number of employees working for 
the Company; 2) the average age of the employees working for the 
Company; 3) increases in expected health care costs; 4) the amount of 
earnings anticipated on plan assets; and 5) prevailing interest rates. 
In addition, because the obligation is measured on a net present value 
basis, the passage of each year brings the eventual payment of benefits 
closer, and therefore causes the obligation to increase. The following 
table shows the amount of the APBO, the fair value of the plan assets 
held by the Retiree Health Plan, and the accrued postretirement benefit 
cost as of December 31, 1995 and 1994:

<TABLE>
<CAPTION>
(in thousands)                              December 31
                                           1995       1994
<S>                                        <C>       <C>
Retirees eligible for benefits             $ (805)   $ (512)
Dependents eligible for benefits             (420)     (274)
Active employees fully eligible              (645)     (368)
Active employees not fully
 eligible                                  (1,409)   (1,009)
Accumulated postretirement
 benefit obligation                        (3,279)   (2,163)
Fair value of plan assets                   2,560     2,162
Accumulated postretirement
 benefit obligation in excess of
 plan assets                                 (719)       (1)
Unrecognized prior service cost                 6         8
Unrecognized net (gain) loss                  278      (230)
Accrued postretirement benefit cost        $ (435)   $ (223)
</TABLE>

The accrued postretirement benefit costs of $435,000 and $223,000 are 
included within accrued interest payable and other liabilities in the 
consolidated balance sheets for December 31, 1995 and 1994, 
respectively.

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

<TABLE>
<CAPTION>
(in thousands)        Year ended December 31
                      1995   1994   1993
<S>                   <C>    <C>    <C>
Service cost          $ 148  $ 252  $ 165
Interest cost           185    231    185
Return on assets       (120)  (149)  (127)
Amortization cost        --    56      --
Net periodic post-
  retirement cost     $ 213  $ 390  $ 223
</TABLE>

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

The fourth component, amortization cost, arises because significant 
estimates and assumptions about interest rates, trends in health care 
costs, employee turnover, and earnings on assets are used in measuring 
the APBO each year. Actual experience may differ from the estimates and 
assumptions may change. Both of these cause increases or decreases in 
the APBO or the value of plan assets. In the last several years, changes 
in the discount rate used in measuring the APBO at one year-end and the 
NPPBC for the next year have had significant impact. The following table 
discloses the discount rates that have and will be used:

                                 For Determining 
              For Measuring      the NPPBC for
Discount       the APBO at       the Year Ended
Rate Used      December 31       December 31
     8.90%         1992             1993
     7.12%         1993             1994
     8.73%         1994             1995
     7.06%         1995             1996

The discount rate is selected each year by reference to the current 
rates of investment grade corporate bonds. Higher discount rates lower 
the APBO at the end of the year and the NPPBC to be recognized for the 
following year, while lower rates raise both. 

Rather than the whole amount of the change in the APBO being recognized 
in the year after it arises, the statement provides for gains or losses 
arising from these changes in experience and/or assumptions to be 
recognized through amortization over the average remaining service lives 
of the employees. Amortization over time is used because many of these 
changes may be partially or fully reversed in subsequent years as 
further changes in experience and/or assumptions occur. 

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

Among the significant estimates or assumptions used in determining the 
APBO are the rate of earnings on assets which will be available to 
offset the other components and the annual increase in medical insurance 
premiums. While the discount rate used in the present value computation 
of the APBO has fluctuated with market rates, the Company has continued 
to use 7.0% as its estimate of the long-term rate of return on plan 
assets. As noted above, the Retiree Health Plan provides for the 
Company's contribution for insurance premiums to be limited to an annual 
increase of 5%. Should insurance premiums increase at a higher rate, the 
retirees will need to contribute a larger portion of the total premium 
cost. Therefore, 5% has been set as the assumed cost trend rate for 
health care. Because of this limitation, an increase in the actual cost 
of health care will have no impact on the APBO.

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

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

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

As of December 31, 1995, the VEBA was underfunded by $420,000. The APBO 
related to the key employees of $299,000 is totally unfunded.

16.     COMMITMENTS AND CONTINGENCIES

The Company leases several office locations and substantially all of the 
office leases contain multiple five-year renewal options and provisions 
for increased rentals, principally for property taxes and maintenance. 
As of December 31, 1995, the minimum rentals under non-cancelable leases 
for the next five years and thereafter are as follows:

<TABLE>
<CAPTION>
(in thousands)  Year ended   Non-cancelable 
                December 31  lease expense
                <S>         <C>
                1996        $ 2,318  
                1997          2,247
                1998          2,244
                1999          1,839
                2000          1,445
                Thereafter    5,040
                            $15,133
</TABLE>

Total net rentals for premises included in other operating expenses are 
$2,127,000 in 1995, $1,801,000 in 1994, and $1,552,000 in 1993.

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

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

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

The standby letters of credit involve, to varying degrees, exposure to 
credit risk in excess of the amounts recognized in the statement of 
financial position. This risk arises from the possibility of the failure 
of the customer to perform according to the terms of a contract that 
would cause a draw on a standby letter of credit by a third party. To 
minimize the risk, the Company uses the same credit policies in making 
commitments and conditional obligations as it does for on-balance sheet 
instruments. The decision as to whether collateral should be required is 
based on the circumstances of each specific commitment or conditional 
obligation. Because of these practices, Management does not anticipate 
any significant losses will arise from such draws.

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

The maximum exposure to credit risk is represented by the contractual 
notional amount of those instruments. As of December 31, 1995 and 1994, 
the contractual notional amount of these instruments are as follows:

<TABLE>
<CAPTION>
(in thousands)                   December 31,
                               1995         1994
<S>                          <C>         <C>
Standby letters of credit    $ 12,623    $  9,093
Loan commitments               46,996      25,941
Undisbursed loans              12,793      13,795
Unused consumer credit lines   53,759      45,866
Unused credit lines            73,779      69,384
                             $199,950    $164,079
</TABLE>

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

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

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

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

17.     SANTA BARBARA BANCORP

Santa Barbara Bancorp is the parent company and sole owner of the Bank. 
However, there are legal limitations on the amount of dividends which 
may be paid by the Bank to the Company. At December 31, 1995, the Bank 
could have declared dividends of approximately $28.9 million to the 
Company. Federal law also restricts the Bank from extending credit to 
the Company by making any such extensions of credit subject to strict 
collateral requirements. The condensed financial statements of the 
parent company only are presented on this and the following page.

<TABLE>
<CAPTION>
                          SANTA BARBARA BANCORP
                            (Parent Company Only)

                             INCOME STATEMENTS
                              (in thousands)
                                        Year ended December 31
                                        1995     1994     1993
<S>                                   <C>      <C>      <C>
Equity in earnings of subsidiaries:
Undistributed                         $ 5,680  $10,356  $ 7,102
Dividends                               4,686    2,500    5,780
Interest income                             6        7        7
Miscellaneous expenses                   (131)    (153)    (215)
Income tax benefit                        174      241      256
Net income                            $10,415  $12,951  $12,930
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                          SANTA BARBARA BANCORP
                            (Parent Company Only)

                               BALANCE SHEETS
                               (in thousands)
                                                     December 31
                                                  1995      1994
<S>                                               <C>       <C>
Cash                                              $    346  $    204
Investment in and advances to subsidiaries         101,723    94,726
Notes receivable                                        54        55
Other assets                                             5         1
    Total assets                                  $102,128  $ 94,986

Dividends payable                                 $  1,131  $  1,025
Other liabilities                                       --        1
 Total liabilities                                   1,131     1,026
Common stock                                         5,119     5,126
Surplus                                             39,191    39,683
Unrealized loss on securities available-for-sale      (179)   (1,496)
Retained earnings                                   56,866    50,647
 Total shareholders' equity                        100,997    93,960
    Total liabilities and shareholders' equity    $102,128  $ 93,986
</TABLE>

<TABLE>
<CAPTION>
                          SANTA BARBARA BANCORP
                            (Parent Company Only)

                           STATEMENTS OF CASH FLOWS
                               (in thousands)
                                                  Year ended December 31
                                                  1995      1994      1993
<S>                                               <C>       <C>      <C>
Increase (decrease) in cash and cash equivalents:
Cash flows from operating activities:
Interest received                                 $      6  $    7    $    8
Cash paid to suppliers and others                     (131)    (153)    (215)
Income tax benefit                                     174      241      256
 Net cash provided by operating activities              49       95       49

Cash flows from investing activities:
Net decrease in loans made to customers                  1        1        3
Proceeds from sale of OREO                              --       --      400
Distributed earnings of subsidiaries                 4,686    2,500    5,780
 Net cash provided by investing activities           4,687    2,501    6,183

Cash flows from financing activities:
Proceeds from issuance of common stock                 454    1,187      728
Payments to retire common stock                       (953)      --   (3,274)
Dividends paid                                      (4,095)  (3,877)  (3,538)

Net cash used in financing activities               (4,594)  (2,690)  (6,084)
Net increase (decrease) in cash and cash equivalents   142      (94)     148
Cash and cash equivalents at beginning of period       204      298      150
Cash and cash equivalents at end of period        $    346   $  204   $  298
</TABLE>
<TABLE>
<CAPTION>
                                              1995      1994      1993
<S>                                           <C>        <C>      <C>
Reconciliation of net income to net cash
 provided by operating activities:
Net income                                    $ 10,415  $ 12,951  $ 12,930
Adjustments to reconcile net
 income to net cash provided by
 operating activities: 
  Earnings from subsidiaries                   (10,366) (12,856)   (12,882)
  Accretion of discount related
    to notes receivable                             --       (1)        --
  Decrease in interest receivable                   --        1          1
Net cash provided by operating activities     $     49  $    95   $     49
</TABLE>


<PAGE>
<TABLE>
Selected Annual and Quarterly                                        Santa Barbara Bancorp
Financial Data (unaudited)                                           and Subsidiaries
<CAPTION>
(amounts in thousands except                  Increase
     per share amounts)          1995        (Decrease)      1994        1993        1992       1991
<S>                              <C>          <C>       <C>           <C>         <C>        <C>
RESULTS OF OPERATIONS:
  Interest income                $   82,188   $  7,288  $   74,900    $  68,433   $ 72,916   $ 78,382
  Interest expense                   33,583      8,616      24,967       22,362     28,777     39,906
  Net interest income before
    provision for loan losses        48,605     (1,328)     49,933       46,071     44,139     38,476
  Provision for loan losses           9,924      3,667       6,257        6,150      4,650      3,900
  Other operating income             17,688      4,604      13,084       14,102     13,062     12,953
  Non-interest expense:
    Staff expense                    22,655      1,506      21,149       19,641     18,521     17,434
    Other operating expense          19,314      1,172      18,142       17,695     16,560     15,563
  Income before income taxes and
    effect of accounting change      14,400     (3,069)     17,469       16,687     17,470     14,532
  Provision for income taxes          3,985       (533)      4,518        4,377      4,912      3,824
  Income before effect of
    accounting change                10,415     (2,536)     12,951       12,310     12,558     10,708
  Effect of accounting change            --         --          --         (620)       858         --
    Net income                   $   10,415   $ (2,536) $   12,951    $  12,930   $ 11,700   $ 10,708

PER SHARE DATA: (1)
  Average shares outstanding          7,677         30       7,647        7,784      7,773      7,795
  Net income                          $1.36     ($0.33)      $1.69        $1.66      $1.51      $1.37
  Cash dividends declared             $0.55      $0.03       $0.52        $0.47      $0.38      $0.31
FINANCIAL CONDITION:
  Total assets                   $1,212,361   $144,745  $1,068,261    $ 979,143   $961,239   $907,182
  Total deposits                 $1,054,020   $ 97,303  $  956,717    $ 866,253   $849,375   $800,622
  Long-term debt (3)             $       --   $     --  $       --    $      --   $  1,400   $  2,600
  Net shareholders' equity (2)   $  100,997   $  7,037  $   93,960    $  85,991   $ 77,145   $ 67,215
OPERATING AND CAPITAL RATIOS:
  Average total shareholders'
    equity to average total assets    9.10%      0.24%       8.86%        8.72%      8.06%      7.73%
  Rate of return on average:
    Total assets                      0.96%     (0.31%)      1.27%        1.34%      1.26%      1.24%
    Total shareholders' equity (2)   10.60%     (3.73%)     14.33%       15.41%     15.58%     16.07%
    Net shareholders' equity (2)     10.60%     (3.73%)     14.33%       15.42%     16.01%     16.86%
<FN>
(1)  Adjusted for stock splits and stock dividends
(2)  Total shareholders' equity does not include the reduction to equity for
     the ESOP loan; net shareholders' equity is reduced by the loan amount.
(3)  Includes $0, $0, $0, $1,400, and $2,600 for 1995, 1994, 1993, 1992, and 1991,
     respectively, for debt owed by the ESOP which was guaranteed by the Company.
</FN>
</TABLE>


<TABLE>
<CAPTION>                               1995 Quarters                                       1994 Quarters
                          4th          3rd          2nd          1st          4th          3rd          2nd          1st
<S>                   <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>
Total assets          $1,212,361   $1,118,064   $1,068,261   $1,067,616   $1,042,589   $1,042,589   $1,018,751   $1,001,475
Net interest income
 (tax equivalent
 basis --Note A)         $12,612      $12,233      $12,192      $15,480      $12,674      $12,528      $12,873      $16,137
Net income                $3,429       $1,717       $2,293       $2,976       $3,261       $2,996       $3,177       $3,517
Per Share Data: (1)
 Net income
  per share                $0.45        $0.23        $0.30        $0.38        $0.43        $0.39        $0.41        $0.46
 Range of stock prices:
  High                    $20.67       $22.33       $18.50       $17.67       $19.50       $20.00       $18.08       $17.42
  Low                     $19.42       $18.00       $17.08       $16.17       $16.50       $15.75       $14.00       $14.00
 Cash dividends
  declared                 $0.15        $0.14        $0.13        $0.13        $0.13        $0.13        $0.13        $0.13
</TABLE>



<PAGE>
IN MEMORIUM:
George H. Clyde
1918-1996
A founding member of the Bank Board of Directors


The members of the Board of Directors 
extend a cordial invitation to attend the 
Annual Meeting of Shareholders 
to be held Tuesday, April 23, 1996 at 2 PM 
at the Lobero Theatre in Santa Barbara.

To Our Shareholders:

Our communications with you is important to us. Throughout the year we 
will continue to mail our publications summarizing pertinent information 
about the Bank and its financial performance.

Shareholders with inquiries about stock ownership, changes of address, 
transfer or re-registration activity, dividend payments, etc., may call 
or write to me for information. Securities analysts, portfolio managers, 
representatives of financial institutions or other interested parties 
seeking financial and operating information are also invited to contact 
me for information about the Bank.

Best Wishes, 


Clare M. McGivney, Ph. D.
Assistant Vice President,
Corporate Services Administrator, and 
Assistant Corporate Secretary
Santa Barbara Bancorp
1021 Anacapa St. (or) P.O. Box 1119
Santa Barbara, CA 93102
(805) 564-6302

Concept and Design: H. George Kallusky, SBB&T, Vice President
Typography: Karyn Young Designs 
Lithography: Haagen Printing and Offset 
Photography: Wm. B. Dewey Photography 
Line Drawing Art: Brennen McElhaney
Front Cover: OAK TREE COUNTRY, oil, 12" x 16" 
Ted Goerschner, original member of Oil Painters of America



<PAGE>
                                 Exhibit 21
                         SUBSIDIARIES OF REGISTRANT


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

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



                                Exhibit 23.1
                     CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the use of our 
report dated February 2, 1996, included in this Form 10-K. It should be 
noted that we have not audited any financial statements of Santa Barbara 
Bancorp and Subsidiaries subsequent to December 31, 1995, or performed 
any audit procedures subsequent to the date of our report. 

                                   (Handwritten signature)

                                   ARTHUR ANDERSEN LLP
Los Angeles, California
February 2, 1996


                               Exhibit 23.2

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the 
incorporation of our report dated February 2, 1996, incorporated by 
reference in this Form 10-K, into Santa Barbara Bancorp's previously 
filed Form S-8 Registration Statements File Nos. 33-5493, 2-83293 and 
33-43560 and 33-48724.

                                   (Handwritten signature)

                                   ARTHUR ANDERSEN LLP
Los Angeles, California
March 27, 1996

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                            74,746
<INT-BEARING-DEPOSITS>                                 0
<FED-FUNDS-SOLD>                                  65,000
<TRADING-ASSETS>                                       0
<INVESTMENTS-HELD-FOR-SALE>                      125,835
<INVESTMENTS-CARRYING>                           231,730
<INVESTMENTS-MARKET>                                   0
<LOANS>                                          558,801
<ALLOWANCE>                                       12,349
<TOTAL-ASSETS>                                 1,212,361
<DEPOSITS>                                     1,054,020
<SHORT-TERM>                                      52,526
<LIABILITIES-OTHER>                                4,818
<LONG-TERM>                                            0
<COMMON>                                           5,119
                                  0
                                            0
<OTHER-SE>                                        95,878
<TOTAL-LIABILITIES-AND-EQUITY>                 1,212,361
<INTEREST-LOAN>                                   52,649
<INTEREST-INVEST>                                 23,114
<INTEREST-OTHER>                                   6,425
<INTEREST-TOTAL>                                  82,188
<INTEREST-DEPOSIT>                                32,035
<INTEREST-EXPENSE>                                33,583
<INTEREST-INCOME-NET>                             48,605
<LOAN-LOSSES>                                      9,924
<SECURITIES-GAINS>                                  (99)
<EXPENSE-OTHER>                                   41,969
<INCOME-PRETAX>                                   14,400
<INCOME-PRE-EXTRAORDINARY>                        14,400
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                      10,415
<EPS-PRIMARY>                                       1.36
<EPS-DILUTED>                                       1.36
<YIELD-ACTUAL>                                      4.76
<LOANS-NON>                                        8,972
<LOANS-PAST>                                         395
<LOANS-TROUBLED>                                       0
<LOANS-PROBLEM>                                   13,767
<ALLOWANCE-OPEN>                                  12,911
<CHARGE-OFFS>                                     11,602
<RECOVERIES>                                       1,116
<ALLOWANCE-CLOSE>                                 12,349
<ALLOWANCE-DOMESTIC>                              12,349
<ALLOWANCE-FOREIGN>                                    0
<ALLOWANCE-UNALLOCATED>                                0
        

</TABLE>


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