SDNB FINANCIAL CORP
PRER14A, 1997-01-09
STATE COMMERCIAL BANKS
Previous: SOUTHMARK CORP, SC 13D/A, 1997-01-09
Next: NORFOLK SOUTHERN CORP, DFAN14A, 1997-01-09



                                SCHEDULE 14A
                Information Required in Proxy Statement
          Schedule 14A is proposed to be amended.  See below.

                          SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14 (a) of the 
                      Securities Exchange Act of 1934


Filed by the Registrant [ X ]
Filed by a Party other than the Registrant [  ]
Check the appropriate box:
[ X ]    Preliminary Proxy Statement (AMENDMENT NO. 1)
[   ]    Confidential for Use of the Commission Only (as permitted
         by Rule 14a-6(e)(2))
[   ]    Definitive Proxy Statement
[   ]    Definitive Additional Materials
[   ]    Soliciting Material Pursuant to 240.14a-11(c) or 240.14a-12

                             SDNB Financial Corp.
              (Name of Registrant as Specified In Its Charter)
                                
   (Name of Person(s) Filing Proxy Statement if other than the Registrant)
                                
Payment of Filing Fee (Check the appropriate box):
[   ]    No fee required.
[   ]    Fee computed on table below per Exchange Act Rules 14a-
         6(i)(4) and 0-11.
[ X ]    Fee paid previously with preliminary materials.
[   ]    Check box if any part of the fee is offset as provided by
         Exchange Act Rule 0-11(a)(2) and identify the filing for
         which the offsetting fee was paid previously.  Identify the
         previous filing by registration statement number, or the
         Form or Schedule and the date of its filing.

         1)    Amount Previously Paid:


         2)    Form. Schedule or Registration Statement No.:


         3)    Filing Party:


         4)    Date Filed:


<PAGE>

                 [SDNB FINANCIAL CORP. LETTERHEAD]



                                                 January    ,1996    


Dear SDNB Financial Corp. Shareholder:

       You are cordially invited to attend the Special Meeting of
Shareholders of SDNB Financial Corp. ("SDNB"), which will be held
on  Wednesday,  February 12, 1997, at 10:00 a.m. (San Diego time)
at the San Diego  National Bank Building, 1420 Kettner Boulevard,
San Diego, 92101 (the  "Special Meeting").  At this meeting,  you
will be asked to consider and vote  upon a proposal to approve an
Agreement and Plan of Merger, as amended (the "Merger Agreement")
pursuant  to  which  FBOP  Acquisition  Company  will  merge (the
"Merger") with and into SDNB, which will survive the merger as  a
wholly  owned subsidiary of  FBOP Corporation, and  each share of
your  SDNB  Common  Stock  will be  converted  into  the right to
receive the Per Share  Merger Consideration  (as defined  in  the
Merger  Agreement) which will consist of a cash payment per share
in  a  range of  $8.00 to  $8.03, without  interest,  subject  to
adjustment  as  set forth in the accompanying Proxy Statement.    

     The  proposed  Merger has been  approved  by  the  Board  of
Directors   of  each  company.   Your  Board  of  Directors   has
determined that the Merger is in the best interests of  SDNB  and
its  shareholders and unanimously recommends that  you  vote  FOR
approval of the Merger Agreement and the terms of the Merger.

     Consummation of the Merger is subject to certain conditions,
including  the  approval  of  the  Merger  Agreement  by   SDNB's
shareholders  and  the  approval  of  the  Merger  by the Federal
Reserve Bank.  That  agency approved the  transaction on December
10,  1996.  Subject  to  the  foregoing  conditions,  the  Merger
currently is expected to occur in the first quarter of 1997.    

     The enclosed Notice  of Special Meeting of Shareholders  and
Proxy   Statement  describe  the  Merger  and  provide   specific
information  concerning the Special Meeting.  Please  read  these
materials  carefully  and consider the information  contained  in
them.

     It is very important that your  shares be represented at the
Special  Meeting,  regardless of whether you plan  to  attend  in
person.   The affirmative  vote of  a majority of the outstanding
shares  entitled to vote at the Special  Meeting  is required  to
approve the Merger Agreement.  Therefore, I urge you  to execute,
date  and return the enclosed proxy card in the enclosed postage-
paid envelope as soon as possible to ensure that your shares will
be  voted  at  the  Special  Meeting.  You  should  not  send  in
certificates  for your  shares of SDNB Common Stock at this time.
You  will receive instructions as to the surrender of your shares
of SDNB Common Stock after consummation of the Merger.    

     On behalf of SDNB's Board of Directors, I  extend our thanks
and appreciation to all shareholders for your support.

                              Sincerely,


                              /s/Murray L. Galinson
                              Murray L. Galinson
                              Chairman of the Board, President
                              and Chief Executive Officer


<PAGE>






                      SDNB FINANCIAL CORP.
                     1420 Kettner Boulevard
                  San Diego, California 92101



           NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                To Be Held on February 12, 1997    




           NOTICE  IS  HEREBY GIVEN   that a  Special Meeting  of
Shareholders (the "Special Meeting") of SDNB Financial  Corp.,  a
California corporation (the "Company") will be held on Wednesday,
February 12, 1997  at 10:00 a.m., local time  at  the  San  Diego
National  Bank  Building,  1420  Kettner  Boulevard,  San  Diego,
California.    

           A  Proxy  Statement  and  Proxy Card  for the  Special
Meeting are enclosed herewith.  The Special Meeting is being held
for  the  purpose  of considering and voting upon  the  following
matters:

           1.   A proposal to approve and adopt the Agreement and
Plan of Merger, dated as of July 12, 1996, as amended, among  the
Company, FBOP Corporation, an Illinois corporation ("FBOP"),  and
FBOP  Acquisition Company, an Illinois corporation and  a  wholly
owned  subsidiary of FBOP ("FBOP Acquisition"), pursuant to which
among  other  things, FBOP Acquisition will merge  (the "Merger")
with and  into  the Company, which will survive the Merger  as  a
wholly  owned subsidiary of FBOP, and each share of the Company's
common  stock,  no  par value (the "Common  Stock"),  other  than
shares  of Common Stock as to which dissenter's rights have  been
duly  asserted  and perfected in accordance with California  law,
will  be converted into the right to receive the Per Share Merger
Consideration as defined in the Agreement and Plan of Merger,  as
amended,  which  will consist of a cash payment per  share  in  a
range of $8.00 to $8.03, without interest, subject to adjustment,
all as more fully described in the accompanying Proxy Statement.

           2.   The  transaction  of  such  other business as may
properly come before the Special Meeting or  any  adjournments or
postponements thereof.

           Pursuant to the Bylaws of  the Company,  the  Board of
Directors  has  fixed  January 3, 1997 as the  record  date  (the
"Record Date") for the determination of shareholders entitled  to
notice of and to vote at the Special Meeting and any adjournments
or postponements thereof.  Only holders of Common Stock of record
at  the close of business on the Record Date will be entitled  to
notice  of and to vote at the Special Meeting or any adjournments
or postponements thereof.    

           Shareholders of  the  Company  who   comply  with  the
requirements of Chapter 13 of the California General  Corporation
Law  will be entitled, if the Merger is consummated, to  seek  an
appraisal  of their shares of Common Stock.  See "THE  MERGER  --
Dissenters'  Rights"  in, and Appendix C to  the  attached  Proxy
Statement."

           YOUR  VOTE IS IMPORTANT  REGARDLESS OF THE  NUMBER  OF
SHARES YOU OWN.  EACH SHAREHOLDER, WHETHER OR NOT HE OR SHE PLANS
TO  ATTEND  THE SPECIAL MEETING, IS REQUESTED TO SIGN,  DATE  AND
RETURN  THE  ENCLOSED PROXY CARD WITHOUT DELAY  IN  THE  ENCLOSED
POSTAGE-PAID ENVELOPE.  ANY PROXY GIVEN BY A SHAREHOLDER  MAY  BE
REVOKED AT ANY TIME BEFORE IT IS EXERCISED IN THE MANNER PROVIDED
IN THE ACCOMPANYING PROXY STATEMENT.  SEE "THE SPECIAL MEETING --
PROXIES" IN THE ATTACHED PROXY STATEMENT.    

           YOU  SHOULD NOT SEND IN CERTIFICATES REPRESENTING YOUR
SHARES   OF  COMMON  STOCK  AT  THIS  TIME.   YOU  WILL   RECEIVE
INSTRUCTIONS  AS TO THE EXCHANGE OF YOUR SHARES OF  COMMON  STOCK
AFTER CONSUMMATION OF THE MERGER.


                              By Order of the Board of Directors


                              /s/Howard W. Brotman
                              Howard W. Brotman, Secretary

   January   , 1997    
San Diego, California


           THE BOARD  OF DIRECTORS OF THE COMPANY RECOMMENDS THAT
YOU  VOTE FOR THE PROPOSAL TO APPROVE AND ADOPT THE AGREEMENT AND
PLAN OF MERGER.



<PAGE>





                        SDNB FINANCIAL CORP.
                       1420 Kettner Boulevard
                    San Diego, California 92101



                          PROXY STATEMENT
                  SPECIAL MEETING OF SHAREHOLDERS
                         February 12, 1997    




                            INTRODUCTION

           This  Proxy  Statement is being furnished  to  holders  of
shares  of common stock, no par value (the "Common Stock"),  of  SDNB
Financial  Corp., a California corporation ("SDNB" or the "Company"),
in  connection  with  the solicitation of proxies  by  the  Board  of
Directors  of  the Company (the "Board of Directors" or the  "Board")
for  use at a Special Meeting of Shareholders (the "Special Meeting")
to  be  held at 10:00 a.m.,  local time,  on Wednesday,  February 12,
1997,  at  the  San  Diego  National  Bank  Building,   1420  Kettner
Boulevard,  San Diego,  California,  and  at   any   adjournments  or
postponements thereof.    

           At  the  Special Meeting, shareholders will  be  asked  to
consider  and vote upon a proposal to approve and adopt the Agreement
and  Plan  of  Merger, dated as of July 12, 1996,  as  amended,  (the
"Merger Agreement"), among the Company, FBOP Corporation, an Illinois
corporation  ("FBOP"),  and  FBOP Acquisition  Company,  an  Illinois
corporation   and   a  wholly  owned  subsidiary   of   FBOP   ("FBOP
Acquisition"), pursuant to which, among other things, FBOP Acquisition
will merge  (the "Merger") with and into SDNB, which will survive the
Merger as a wholly owned subsidiary of FBOP, and each share of Common
Stock,  other  than  shares of Common Stock as to  which  dissenters'
rights  have  been  duly asserted and perfected  in  accordance  with
California law, will be converted into the right to receive  the  Per
Share  Merger Consideration as defined in the Merger Agreement  which
will  consist of a cash payment per share in the range  of  $8.00  to
$8.03,  without interest, subject to adjustment, all  as  more  fully
described  in the accompanying Proxy Statement.  See "THE  MERGER  --
Per Share Merger Consideration."

           Consummation  of  the Merger  is  conditioned  upon, among
other things, approval and adoption of  the Merger Agreement  by  the
requisite vote of the Company's shareholders and the receipt  of  all
necessary  governmental  approvals and consents.   There  can  be  no
assurance  that  the conditions to the Merger will be  satisfied  or,
where  permissible, waived, or that the Merger will  be  consummated.
See "THE MERGER AGREEMENT -- Conditions to the Merger."

           No persons have been authorized to give any information or
to  make any representation other than those contained in this  Proxy
Statement in connection with the solicitation of proxies made  hereby
and, if given or made, such information or representation must not be
relied  upon  as having been authorized by the Company or  any  other
person.  This Proxy Statement does not constitute a solicitation of a
proxy  by any person in any jurisdiction from any person to  whom  it
would be unlawful to make any such solicitation in such jurisdiction.
The   delivery  of  this  Proxy  Statement  shall  not,   under   any
circumstances, create an implication that there has been no change in
the affairs of the Company since the date of this Proxy Statement  or
that  the information herein is correct as of any time subsequent  to
such  date.   All  information  contained  in  this  Proxy  Statement
relating  to  the  Company has been supplied by the Company  and  all
information contained in this Proxy Statement relating to FBOP and to
FBOP Acquisition has been supplied by FBOP.

           The Board of Directors knows of no additional matters that
will   be   presented  for  consideration  at  the  Special  Meeting.
Execution of a proxy, however, confers on the designated proxyholders
discretionary  authority to vote the shares of Common  Stock  covered
thereby  in  accordance  with  their  best  judgment  on  such  other
business,  if any, that may properly come before the Special  Meeting
or  any  adjournments  or postponements thereof provided, however, no
proxy voted against the proposal to  approve  and  adopt  the  Merger
Agreement  will  be  voted  in  favor  of  any proposal to adjourn or
postpone the Special Meeting for the purpose of soliciting additional
proxies or otherwise.    



           The date of this Proxy Statement is January ___, 1997.    



           This Proxy Statement and  the  accompanying form  of proxy
are first being mailed to shareholders on or about January   , 1997.    

<PAGE>

                         TABLE OF CONTENTS


                                                             PAGE

Introduction                                                  i
Available Information                                         v
Summary                                                       1
Selected Historical Financial Information                     8
The Special Meeting                                           9
     General                                                  9
     Matters to Be Considered at the Special Meeting          9
     Record Date; Vote Required                               9
     Proxies                                                 10
The Merger                                                   11
     Form of the Merger                                      11
     Per Share Merger Consideration                          11
     Effective Date of the Merger                            13
     Conversion of Shares; Procedures for Exchange 
        of Certificates                                      13
     Background of the Merger                                14
     Recommendation of the Board of Directors; Reasons 
        for the Merger                                       15
     Opinion of Financial Advisor                            16
     Interests of Certain Persons in the Merger              20
     Certain Tax Consequences                                23
     Financing Arrangements by FBOP and FBOP Acquisition     24
     Regulatory Matters                                      24
     Accounting Treatment                                    26
     Dissenters' Rights                                      26
The Merger Agreement                                         29
     Representations and Warranties                          29
     Certain Covenants                                       30
     Conduct of Business Pending the Merger                  30
     No Solicitation                                         32
     Conditions to the Merger                                32
     Termination                                             34
     Termination Fee                                         34
     Expenses                                                34
Stock Prices                                                 34
Security Ownership of Certain Beneficial Owners 
   and Management                                            36
     Five Percent Shareholders                               36
     Directors and Management                                37
Independent Auditors                                         38
Shareholder Proposals                                        38
Incorporation of Certain Documents by Reference;
   Additional Information                                    38

<PAGE>

Appendices

          A.    Agreement and Plan of Merger, dated as  of  July  12,
                1996,  among the  Company, FBOP and FBOP  Acquisition
                and Amendment dated as of November 26, 1996.

          B.    Opinion  of  Keefe,  Bruyette  &  Woods,  Inc.  dated
                January   , 1997.    

          C.    Chapter 13 of the California General Corporation Law

          D.    Annual Report to Shareholders of the Company for  the
                year ended December 31, 1995.

          E.    Quarterly Report on Form 10-Q of the Company for  the
                nine months ended September 30, 1996.

<PAGE>

                       AVAILABLE INFORMATION

           The Company is subject to  the  informational requirements
of  the Securities  Exchange Act of  1934, as amended (the "Exchange 
Act"), and  in accordance  therewith  files reports, proxy statements
and other information with the  Securities  and  Exchange  Commission
(the "Commission") relating to its business, financial statements and
other  matters.  The reports, proxy statements and other  information
filed  by the Company with the Commission can be inspected and copied
at  the  public reference facilities maintained by the Commission  at
Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at the
following  regional  offices  of the  Commission:   Pacific  Regional
Office,  5670 Wilshire Boulevard, 11th Floor, Los Angeles, California
90036; Midwest Regional Office, 500 West Madison Street, Suite  1400,
Chicago,   Illinois   60661-2511;  Central  Regional   Office,   1801
California Street, Suite 4800, Denver, Colorado 80202; and  New  York
Regional Office, 7 World Trade Center, Suite 1300, New York, New York
10048.   Copies of such material also can be obtained from the Public
Reference  Section  of  the  Commission,  450  Fifth  Street,   N.W.,
Washington,  D.C.  20549  at  prescribed rates.  Information may also
be  accessed through the Commission's Web Site at http://www.sec.gov.
In  addition,   material  filed  by  the  Company  is  available  for
inspection at the offices of the  National  Association of Securities
Dealers,  Inc.  at  1735  K Street, N.W., Washington, D.C. 20006.    

           All  information  relating to the Company  in  this  Proxy
Statement  has  been  supplied  by the Company  and  all  information
contained  in  this  Proxy Statement relating to  FBOP  and  to  FBOP
Acquisition has been supplied by FBOP.

<PAGE>

                              SUMMARY

           The following summary is  a description  of  the  material
facts regarding  the  Company, FBOP Corporation, FBOP Acquisition and
the matters to be considered at the  Special Meeting and is qualified
in  all respects by the information appearing elsewhere in this Proxy
Statement and the Appendices hereto. Unless otherwise defined herein,
capitalized terms used in this summary have  the  respective meanings
ascribed to them elsewhere in this Proxy Statement.  Shareholders are
urged to read this Proxy Statement and the Appendices hereto in their
entirety.    

                           The Companies

SDNB Financial Corp.

           The  Company is a bank holding company incorporated  under
the  laws of the State of California in 1982 and is registered  under
the  federal  Bank Holding Company Act (the "BHCA").   The  Company's
principal  subsidiary  is San Diego National  Bank  (the  "Bank"),  a
national banking association organized in 1981, the deposits of which
are  insured  by  the  Bank  Insurance  Fund  of  the Federal Deposit
Insurance Corporation up to applicable limits.  Through the Bank, the
Company   provides  general   commercial  banking   services  in  the
metropolitan  San  Diego  area,  focusing  primarily  upon  wholesale
commercial banking operations and emphasizing the needs of small  and
medium  size business firms and corporations and the personal banking
needs of business executives and professional persons located in  the
Bank's  service  area.   At  September  30,  1996,  the  Company  had
consolidated  assets  of approximately $192.2  million,  consolidated
liabilities  of  approximately $175.3 million (which  includes  total
deposits  through  the  Bank of approximately  $156.4  million),  and
shareholders'  equity of approximately $16.9 million.  The  Company's
principal executive office is located at 1420 Kettner Boulevard,  San
Diego,  California 92101, and its telephone number at such office  is
(619) 233-1234.    

           The  Company is a joint venture partner in the  San  Diego
National  Banking  Building Joint Venture (the  "Joint  Venture"),  a
partnership formed for the purpose of constructing and developing the
office  building  that houses the Company and  the  Bank  (the  "Bank
Building").   The Joint Venture is 62% owned by the Company  and  the
Company  is the general partner.  In addition, the Company owns  SDNB
Mortgage  Bankers,  a  California  corporation,  which  is  currently
inactive.

FBOP Corporation

           FBOP  is a privately owned registered bank holding company
and  savings and loan holding company organized under the laws of the
State  of Illinois.  The principal assets of FBOP are its investments
in  five banks and one thrift institution located in Illinois,  Texas
and  California.   At September 30, 1996 FBOP had consolidated  total
assets  of approximately $2,054.1 million, total deposits of $1,824.5
million and consolidated equity of approximately $140.9 million.  The
principal  executive offices of FBOP are located at 11 West  Madison,
Oak Park, Illinois 60302, and its telephone number at such office  is
(708) 386-5000.   FBOP will fund the cash purchase with a combination
of external  financing  and  cash  available to it  through dividends
from its  subsidiary  banks.  See "THE MERGER--Financing Arrangements
by FBOP and FBOP Acquisition."    

FBOP Acquisition Company

           FBOP  Acquisition, an Illinois corporation, is  a  wholly-
owned  subsidiary  of  FBOP  and was  organized  by  FBOP  solely  to
effectuate  the  Merger.   The principal executive  offices  of  FBOP
Acquisition are located at 11 West Madison, Oak Park, Illinois 60302,
and  its telephone number at such office is (708) 386-5000.   On  the
consummation of the Merger,  FBOP Acquisition will,  pursuant to  the
terms of the Merger Agreement, merge with and into the Company,  with
the Company surviving  the  Merger  as  a  wholly-owned subsidiary of
FBOP.  See "THE MERGER."    

                        The Special Meeting

Time, Date and Place

           The  Special Meeting  will  be  held  at 10:00 a.m., local
time, on February 12, 1997, at the  San Diego National Bank Building,
1420  Kettner  Boulevard,  San Diego,  California.  See  "THE SPECIAL
MEETING -- General."    

Record Date; Shares Entitled to Vote

           Holders of record of Common Stock at the close of business
on January 3, 1996  (the "Record Date") are entitled to notice of and
to  vote at the Special Meeting and any adjournments or postponements
thereof.   On  the Record Date there were 3,082,276 shares of  Common
Stock outstanding, each of which will be entitled to one vote on each
matter to be acted upon or which may properly come before the Special
Meeting  and  any  adjournments or postponements thereof.   See  "THE
SPECIAL MEETING -- Record Date; Vote Required."    

Purposes of the Special Meeting

           The  purposes of the Special Meeting are:  (1) to consider
and  vote  upon a proposal to approve and adopt the Merger Agreement,
and  (2)  to transact any other business as may properly come  before
the Special Meeting or any adjournments or postponements thereof.

Vote Required

           The  presence,  in  person  or  by  proxy,  of  at least a
majority of the shares of Common Stock outstanding on the Record Date
is necessary to constitute a quorum at the Special Meeting.  Assuming
a quorum is present, the affirmative vote of a majority of the  votes
cast  at  the  Special  Meeting is necessary to  approve  the  Merger
Agreement.  See "THE SPECIAL MEETING -- Record Date; Vote Required."    

Security Ownership of Management
and Certain Other Persons

           As of the Record Date, directors and executive officers of
the   Company  may  be  deemed  to  be  the  beneficial   owners   of
approximately  6.45%  of  the  outstanding  shares  of  Common  Stock
(excluding shares of Common Stock which are issuable upon exercise of
stock  options and which are not outstanding and entitled to vote  as
of  the  Record Date).  As of the Record Date, neither FBOP nor  FBOP
Acquisition  owned,  directly or indirectly,  any  shares  of  Common
Stock.  See "THE SPECIAL MEETING -- Record Date; Vote Required."

                             The Merger

Form of the Merger; Effective Time

           Pursuant to the Merger  Agreement, at the  Effective  Time
(as defined below), FBOP Acquisition will  merge  with  and  into the
Company, with  the  Company surviving  the  Merger as a  wholly-owned
subsidiary of FBOP.  See "THE MERGER -- Form of the Merger."

           The Effective Time of the Merger will be the date on which
an Agreement of Merger and other filings  required by  the California
General Corporation  Law  ("CGCL")  are filed  with the  Secretary of
State  of  California  or  at  such later  time as specified  in  the
Articles  of Merger and Agreement of Merger (the "Effective Time").

           Upon consummation  of  the Merger,  the shares  of  Common
Stock will, except as described below, be converted into the right to
receive  the  Per Share Merger Consideration (as defined below),  and
the  Company's  shareholders will have no ownership  interest  in  or
control over either the Company or FBOP.

Per Share Merger Consideration

           Upon consummation of the Merger, each outstanding share of
Common Stock (except for shares of Common Stock with respect to which
dissenters'   rights  have  been  perfected)  will  be  automatically
converted   into   the  right  to  receive  the  Per   Share   Merger
Consideration  in  cash, without interest, to be  determined  by  the
following formula:

<PAGE>

Aggregate     plus    Supplemental   plus   Aggregate   minus   Expenses
Merger                Merger                Strike    
Consideration         Consideration         Price of
                                            Options

                            divided by
   outstanding shares plus                aggregate shares of
   of Common Stock                        Common Stock
                                          subject to Options

For  purposes  of  the  above formula the terms  have  the  following
meanings:

           (a)   Aggregate Merger Consideration shall  be $26,627,222
                 (subject  to increase  by an  amount  equal  to  the
                 exercise price of any outstanding options,  warrants
                 or rights to purchase the  Common  Stock ("Options")
                 which have been exercised prior to  the consummation
                 of the Merger).

           (b)   Expenses  shall be all fees  and  expenses  incurred
                 by  the  Company  in  connection  with  the  Merger,
                 including finders' and brokers' fees, legal expenses
                 and filing  and printing fees, but  not including up
                 to $250,000.00 of the fee payable to Keefe, Bruyette
                 & Woods, Inc. ("Keefe Bruyette").

           (c)   Supplemental  Merger  Consideration  shall  mean  an
                 increase in the Aggregate Merger  Consideration  due
                 to a decrease of the prepayment  penalty  negotiated
                 by the  Company in connection with the prepayment of
                 the mortgage loan on the Bank Building.  The Company
                 and   FBOP  have  negotiated   a  reduction  in  the
                 prepayment   penalty   with   the   mortgage  holder
                 resulting in  Supplemental Merger  Consideration  in
                 the amount  of $300,000.  See  "THE  MERGER  --  Per
                 Share   Merger Consideration."

           (d)   Aggregate Strike Price of Options  shall be the  sum
                 of the  exercise price of each  outstanding  Option.

           Assuming  that all Options are not exercised and  assuming
Expenses  are  equal to $400,000, the Per Share Merger  Consideration
would  be  $7.93.   In addition to the reduction  in  the  prepayment
penalty negotiated with the mortgage holder (as described above)  the
mortgage holder also agreed to surrender warrants to purchase 150,000
shares  of  the  Company's Common Stock at  $5.44  per  share  (which
warrants  are  included in the calculation of the  Per  Share  Merger
Consideration).  As a result of the surrender of the warrants and the
accompanying  redistribution of the proceeds of these  warrants,  the
shareholders  and  Option holders will receive  distributions  of  an
additional  10  cents  per  share,  for  a  total  Per  Share  Merger
Consideration  of approximately $8.03 per share.   THERE  CAN  BE  NO
ASSURANCE  THAT THE PER SHARE MERGER CONSIDERATION WILL  BE  MORE  OR
LESS THAN THIS NUMBER.  Shareholder approval  of the Merger Agreement
will  be  resolicited  in the  event  the  minimum  Per  Share Merger
Consideration to be  paid to  the Company's shareholders is less than
$8.00 per share.    

           The Common Stock is included for quotation on the National
Association of Securities Dealers Automated Quotation System/National
Market System (the "NASDAQ/NMS").  There is only a limited market for
the  Common Stock.  On July 12, 1996, the last trading day before the
announcement  of the execution of the Merger Agreement,  the  closing
price  for  the Common Stock as reported on the NASDAQ/NMS was  $6.25
per share.  On January ___, 1997  (the last practicable date prior to
the  mailing  of  this Proxy Statement), the closing  price  for  the
Common  Stock as reported by the NASDAQ/NMS was $_______  per  share.
SDNB SHAREHOLDERS ARE ADVISED TO OBTAIN CURRENT MARKET QUOTATIONS FOR
THE  COMMON STOCK.  For certain additional information concerning the
trading  history and dividends paid on the Common Stock,  see  "STOCK
PRICES."    

Recommendation of the Board of Directors

           The Board of Directors  believes  that the Merger  is fair
to, and in the best interests of, the Company  and its  shareholders,
and has unanimously approved the Merger Agreement and recommends that
the Company's shareholders vote FOR the approval and adoption of  the
Merger  Agreement.  The Board of Directors' recommendation  is  based
upon  a  number  of  factors described in this Proxy  Statement.   In
considering the Board's recommendation, shareholders should be  aware
that certain members of the management and the Board of Directors  of
the Company have certain interests in the Merger that are in addition
to  their  interests as shareholders of the Company  generally.   See
"THE MERGER -- Recommendation of the Board of Directors; Reasons  for
the Merger" and -- "Interests of Certain Persons in the Merger."

Opinion of Financial Advisor

           Keefe  Bruyette  has  served as  the  Company's  financial
advisor in connection with the Merger.  On July 11, 1996, the date on
which  the  Board  of Directors approved the Merger Agreement,  Keefe
Bruyette  delivered  to  the  Board of  Directors  its  oral  opinion
(subsequently  confirmed in writing) to the effect that,  as  of  the
date  of  its  opinion,  the consideration  to  be  received  by  the
shareholders of the Company pursuant to the Merger Agreement is  fair
from  a financial point of view to such shareholders.  Keefe Bruyette
subsequently confirmed such opinion to the Board of Directors  as  of
January  ___, 1997 (the "Fairness Opinion").   A copy of the Fairness
Opinion  of  Keefe  Bruyette is attached to this Proxy  Statement  as
Appendix B.  The attached Fairness Opinion sets forth the assumptions
made,  matters  considered, the scope and limitations of  the  review
undertaken and procedures followed by Keefe Bruyette, and  should  be
read  in  its  entirety.   See "THE MERGER --  Opinion  of  Financial
Advisor."    

Interests of Certain Persons in the Merger

           Certain  members  of  the  management  and  the  Board  of
Directors  of the Company have certain interests in the  Merger  that
are  in  addition to their interests as shareholders of the  Company.
These interests include:  (i) FBOP and FBOP Acquisition's covenant to
use  their  best efforts to purchase insurance to be effective  after
the  Effective  Time,  subject  to a maximum  premium  limitation  of
$80,000,  protecting  the Company's directors  and  officers  against
liabilities  and  claims  (and related expenses)  made  against  them
resulting  from their service to the Company prior to  the  Effective
Time;  (ii)  the  condition to consummation of the Merger  that  FBOP
shall  have  entered  into separate three year employment  agreements
with  Murray  L. Galinson, Robert B. Horsman, Howard W.  Brotman  and
Joyce  Chewning-Johnson who are currently executive officers of  both
the  Company and  the  Bank providing for (x)  salaries not less than
amounts paid to each of them as of the date  of the Merger  Agreement
($190,946, $132,966, $106,806 and $114,008  respectively for  Messrs.
Galinson,  Horsman  and  Brotman  and  Ms. Chewning-Johnson)  plus an
annual bonus to be determined by FBOP; (y)  severance payments in the
event of  certain  terminations; and  (z)  substantially the same job
responsibilities  held  as  of  the  date  of  the  Merger Agreement;
(iii)  in the event an employment agreement with FBOP does not become
effective, benefits  payable to Messrs. Galinson, Horsman and Brotman
and Ms. Chewning-Johnson in the amounts  of  approximately  $543,000,
$358,000,  $296,000  and $306,000  respectively  under  their current
change  in  control  agreements  and  employment  agreements with the
Company in the event their respective employment is terminated within
certain specified periods  prior  to or following the  Effective Time
for  certain  reasons  other  than for cause, as defined therein; and
(iv) for directors and officers of the Company holding  Options which
are  not currently exercisable, such Options will  become exercisable
in connection with the Merger and holders of such Options shall  have
the  right at  the Effective  Time to  receive payment for each  such
Option  in an  amount  equal to the excess  of  the  Per Share Merger
Consideration  over the exercise price per share  of each such Option
("Cash  Consideration  Per  Option").   These interests are described
in more detail in this Proxy Statement.  See "THE MERGER -- Interests
of Certain Persons in the Merger."    

Certain Tax Consequences

           The  receipt  of cash for shares of Common  Stock  in  the
Merger  will  be a taxable transaction to the Company's  shareholders
for federal income tax purposes and may also be a taxable transaction
under  applicable  state, local, foreign  and  other  tax  laws.   In
general,  a shareholder of the Company should recognize capital  gain
or  loss for federal income tax purposes per share in an amount equal
to  the difference between the Per Share Merger Consideration and the
adjusted  tax basis per share of his or her Common Stock.   See  "THE
MERGER -- Certain Tax Consequences."

Conditions to the Merger

           The   obligations  of  the  Company  and  FBOP  and   FBOP
Acquisition  to  consummate  the  Merger  are  subject   to   various
conditions, including obtaining requisite shareholder and  regulatory
approvals.  See "THE MERGER AGREEMENT -- Conditions to the Merger."

Regulatory Matters

           The  Merger  is subject to prior approval by  the  Federal
Reserve  Board.   On December 10, 1996,  The  Federal  Reserve  Board
approved  FBOP's application to acquire the Company.  See "THE MERGER
AGREEMENT -- Conditions to the Merger"  and "THE MERGER -- Regulatory
Matters."    

Termination

           The  Merger  Agreement  may be  terminated  under  certain
circumstances by the Company and/or FBOP and FBOP Acquisition at  any
time  prior  to the Effective Time, whether before or after  approval
and  adoption  of  the  Merger Agreement by the shareholders  of  the
Company.  See "THE MERGER AGREEMENT -- Termination."

Termination Fee

           If  the  Merger is not consummated and the Company  enters
into  a letter of intent, commitment letter or agreement with a third
party  regarding a merger, consolidation, sale of assets  or  similar
transaction   involving  the  Company  within  12  months   following
termination  of  the  Merger  Agreement, then  the  Merger  Agreement
provides under certain circumstances that the Company shall pay a fee
of  $2,500,000 to FBOP Acquisition on the consummation of such  third
party merger, consolidation, sale of assets or such other transaction
(the "Termination Fee").

           The Termination Fee is intended to increase the likelihood
that  the Merger will be consummated in accordance with the terms  of
the Merger Agreement.  Consequently, the Termination Fee may have the
effect  of  discouraging  persons who  might  now  or  prior  to  the
Effective  Date  be  interested in acquiring  all  or  a  significant
interest  in  the  Company  from considering  or  proposing  such  an
acquisition, even if such persons were prepared to pay a higher price
per   share   for  the  Common  Stock  than  the  Per  Share   Merger
Consideration.  See "MERGER AGREEMENT -- Termination Fee."

Rights of Dissenting Shareholders

           Pursuant  to  Chapter   13  of  the  CGCL,  the  Company's
shareholders will be entitled to dissenters' rights of appraisal with
respect  to  the  Merger.   The Company's  shareholders  desiring  to
exercise  appraisal rights and to obtain an appraisal  of  the  "fair
value"  of  their  shares of Common Stock should be  aware  that  the
failure to comply strictly with the provisions of Chapter 13  of  the
CGCL  may result in a waiver or forfeiture of their appraisal rights.
See  "THE MERGER -- Dissenters' Rights" and Appendix C to this  Proxy
Statement.

<PAGE>

             SELECTED HISTORICAL FINANCIAL INFORMATION

           The  following is a summary of certain selected historical
consolidated  financial  information of the  Company.   This  summary
information  has  been derived in part from, and should  be  read  in
conjunction  with,  the  consolidated  financial  statements  of  the
Company  and  the  related notes thereto which  are  incorporated  by
reference  in this Proxy Statement.  Results of interim  periods  are
not  necessarily indicative of results to be expected for  any  other
interim  period  or for the year as a whole.  Historical  information
for certain periods is derived from financial statements not included
herein.

<TABLE>

                              Nine Months Ended             Year Ended December 31
                               September 30
                             1996       1995       1995       1994       1993       1992       1991
FOR THE PERIOD, 
in thousands
<S>                      <C>        <C>        <C>        <C>        <C>        <C>        <C>
Total Interest Income      $9,738     $9,530    $12,743    $11,818    $11,930    $12,334    $15,116
Net Interest Income         6,960      7,187      9,527      8,912      8,571      8,321      8,468
Securities Gain, Net            3         11         11        ---        ---         25         80
Provision for Loan Losses     ---        250        200      1,850      2,950      1,320      1,270
Net Income (Loss)             279        158        212       (159)    (2,562)    (2,211)      (511)

AT PERIOD END,                                                      
in thousands
Assets                   $192,230   $169,401   $178,572   $173,185   $170,693   $194,689   $205,232
Deposits                  156,406    134,648   140,409     138,276    138,150    164,739    154,979
Loans, net                102,034     89,971    90,329      94,910    108,511    130,010    119,817
Investment Securities      38,183     25,283    34,441      27,231     30,227     17,943     15,006
Long Term Obligations       7,892     10,158     7,989      10,158     10,379     10,630     10,881
Shareholders' Equity       16,868     14,032    16,686       8,969      9,488     12,050     14,261

PER SHARE DATA                                                      
Net Income (Loss)           $0.09      $0.08     $0.10      $(0.10)    $(1.67)    $(1.44)    $(0.33)
Cash Dividends Paid           ---        ---       ---         ---        ---        ---       0.08
Shareholders' Equity         5.48       4.57      5.43        5.83       6.17       7.83       9.27

</TABLE>
<PAGE>


                        THE SPECIAL MEETING


General

           This  Proxy  Statement is being furnished  to  holders  of
Common  Stock in connection with the solicitation of proxies  by  the
Board of Directors for use at the Special Meeting of Shareholders  to
be held at 10:00 a.m., local time, on Wednesday, February 12, 1997 at
the  San  Diego  National Bank Building, 1420 Kettner Boulevard,  San
Diego, California, and at any adjournments or postponements thereof.    

           This Proxy Statement and the  accompanying  form of  proxy
are first being mailed to the shareholders of the Company on or about
January ___, 1997.    

Matters to Be Considered at the Special Meeting

           At  the  Special Meeting, the shareholders of the  Company
will  be  asked:  (1) to consider and vote upon a proposal to approve
and  adopt  the  Merger  Agreement; and (2) to  transact  such  other
business  as  may  properly come before the Special Meeting  and  any
adjournments or postponements thereof.  See "THE MERGER AGREEMENT."

           The Board of Directors has unanimously approved the Merger
Agreement  and recommends that the shareholders of the  Company  vote
FOR  the  approval  and   adoption  of  the   Merger  Agreement.   In
considering  the Board's recommendation, shareholders should be aware
that certain members of the management and the Board of Directors  of
the Company have certain interests in the Merger that are in addition
to their interests as shareholders of the Company generally. See "THE
MERGER -- Interests of Certain Persons in the Merger."    

Record Date; Vote Required

           The Board of Directors has fixed the close of business  on
January  3,  1997  as the record  date (the "Record  Date")  for  the
determination of shareholders of the Company entitled  to  notice  of
and  to  vote  at  the  Special  Meeting  and  any  adjournments   or
postponements thereof.  Only holders of record on such date  will  be
entitled  to  notice of and to vote at the Special Meeting.   On  the
Record  Date,  there were 3,082,276 shares of Common Stock issued and
outstanding  and entitled to vote at the Special Meeting  which  were
held  by  approximately 253 holders of record.  Each holder of record
of  Common Stock on the Record Date is entitled to cast one vote  per
share,  exercisable in person or by properly executed proxy,  on  the
approval and adoption of the Merger Agreement and on any other matter
properly submitted for the vote of the shareholders of the Company at
the  Special  Meeting and any adjournments or postponements  thereof.
The  presence  at  the  Special Meeting, in  person  or  by  properly
executed proxy, of the holders of a majority of the shares of  Common
Stock outstanding and eligible to be voted at the Special Meeting  is
necessary to constitute a quorum at the Special Meeting.    

           Approval of the Merger Agreement requires the  affirmative
vote of the holders of a  majority of the outstanding shares entitled
to vote at the Special  Meeting.  Approval of the Merger Agreement by
the Company's shareholders is a  condition  to  consummation  of  the
Merger.    

           For  purposes of determining the number of votes cast with
respect  to  a  matter, only those votes cast "for" and  "against"  a
proposal  are  counted.  Proxies marked as abstentions  will  not  be
counted as votes cast.  In addition, shares held in street name as to
which  proxies have been designated as not voted by brokers will  not
be  counted  as  votes  cast.  Proxies marked as  abstentions  or  as
"broker  non-votes", however will be treated as  shares  present  for
purposes of determining whether a quorum is present.

           As of the Record Date, directors and executive officers of
the  Company and their affiliates may be deemed to be the  direct  or
indirect  beneficial  owners  of  198,661  shares  of  Common   Stock
representing approximately 6.45% of the outstanding shares of  Common
Stock  (excluding  shares  of Common Stock which  are  issuable  upon
exercise  of stock options and which are not outstanding and entitled
to  vote as of the Record Date).  As of the Record Date, neither FBOP
nor  FBOP  Acquisition owned, directly or indirectly, any  shares  of
Common Stock.

Proxies

           This Proxy Statement is being furnished to shareholders of
the  Company  in connection with the solicitation of proxies  by  the
Board  of  Directors for use at the Special Meeting.  All  shares  of
Common  Stock which are entitled to vote and are represented  at  the
Special Meeting by properly executed proxies received prior to or  at
the  Special  Meeting, and not duly revoked, will  be  voted  at  the
Special  Meeting  in accordance with instructions indicated  on  such
proxies.   If  no  instructions are indicated on a properly  executed
proxy, such proxy will be voted FOR the approval and adoption of  the
Merger Agreement.

           If   any   other  matters  are  properly   presented   for
consideration at the Special Meeting, including, among other  things,
consideration of a motion to adjourn or postpone the Special  Meeting
to  another time and/or place (including, without limitation, for the
purpose of soliciting additional proxies), the persons named  in  the
enclosed form of proxy and acting thereunder will have discretion  to
vote  on  such  matters  in  accordance  with  their  best  judgment,
provided, however, no proxy voted against the proposal to approve and
adopt the Merger Agreement  will be voted in favor of any proposal to
adjourn or postpone the Special Meeting for the purpose of soliciting
additional proxies or otherwise.  The Company has no knowledge of any
matters to  be  presented at  the  Special  Meeting  other than those
matters described herein.    

          SDNB SHAREHOLDERS SHOULD NOT FORWARD ANY STOCK CERTIFICATES
WITH  THEIR  PROXY  CARDS.  SDNB SHAREHOLDERS WILL  RECEIVE  SEPARATE
INSTRUCTIONS REGARDING THE SURRENDER OF CERTIFICATES IF THE MERGER IS
CONSUMMATED.

           Any  proxy  given  pursuant to this  solicitation  may  be
revoked  by  the  person giving it at any time before  it  is  voted.
Proxies  may  be  revoked by (i) filing with  the  Secretary  of  the
Company at the Company's corporate address at or before the taking of
the  vote  at  the  Special Meeting, a written notice  of  revocation
bearing  a  later  date than the proxy, (ii) duly executing  a  later
dated  proxy  relating to the same shares and delivering  it  to  the
Secretary  of  the Company at the Company's corporate address  at  or
before  the  taking  of  the  vote at the Special  Meeting  or  (iii)
attending  the  Special Meeting and voting in person.  Attendance  at
the Special Meeting will not in and of itself constitute a revocation
of a proxy.  If you are a shareholder whose shares are not registered
in  your  own name,  you will need  additional documentation from your
record holder to vote personally at the Special Meeting.    

           All  expenses of this solicitation, including the cost  of
preparing  this  Proxy Statement, will be borne by the  Company.   In
addition  to  solicitation  by  use of  the  mails,  proxies  may  be
solicited by directors, officers and employees of the Company or  its
subsidiaries  in person or by telephone, telegram or other  means  of
communication.   Such  directors, officers  and  employees  will  not
receive any additional compensation for these activities, but may  be
reimbursed  for reasonable out-of-pocket expenses in connection  with
such  solicitation.  Arrangements will also be made with  custodians,
nominees   and  fiduciaries  for  forwarding  of  proxy  solicitation
materials  to  beneficial owners of shares held  of  record  by  such
custodians, nominees and fiduciaries, and the Company will  reimburse
such  custodians,  nominees and fiduciaries for  reasonable  expenses
incurred in connection therewith.

                             THE MERGER

Form of the Merger

           Pursuant to the Merger Agreement, on the Effective Date of
the  Merger   (as  defined  below  under   "Effective  Date"),   FBOP
Acquisition  will  merge  with  and  the  Company,  with  the Company
surviving the Merger as a wholly owned subsidiary of FBOP.

Per Share Merger Consideration

           Upon  consummation  of  the  Merger,  except  as described
below, each outstanding share of Common Stock will be converted  into
the  right  to  receive  the  Per  hare Merger Consideration in cash,
without interest to be determined by the following formula:

Aggregate      plus   Supplemental   plus   Aggregate      minus   Expenses
Merger                Merger                Strike Price 
Consideration         Consideration         of Options
                           divided by
     outstanding      plus           aggregate shares of                    
     of Common Stock                 Common Stock
                                     subject to Options

For  purposes  of  the  above formula the terms  have  the  following
meanings:

           (a)   Aggregate Merger Consideration shall  be $26,627,222
                 (subject  to  increase  by  an  amount  equal to the
                 exercise  price  of  any  outstanding   Options   to
                 purchase   the   Common   Stock   which   have  been
                 exercised  prior to the consummation of the Merger).

           (b)   Expenses  shall be all fees  and  expenses  incurred
                 by  the  Company  in  connection  with  the  Merger,
                 including finders' and brokers' fees, legal expenses
                 and filing and printing fees,  but not including  up
                 to $250,000.00 of the fee payable to Keefe Bruyette.

           (c)   Supplemental  Merger  Consideration  shall  mean  an
                 increase in the Aggregate Merger  Consideration  due
                 to  a decrease of  the prepayment penalty negotiated
                 by the Company  in connection with the prepayment of
                 the mortgage loan on the Bank Building.  The Company
                 and  FBOP  have   negotiated  a  reduction  in   the
                 prepayment  penalty   with   the   mortgage   holder
                 resulting  in  Supplemental Merger  Consideration in
                 the amount of $300,000.

           (d)   Aggregate Strike Price of Options shall  be the  sum
                 of  the  exercise price of each  outstanding Option.

           Assuming that all Options are not exercised, and  assuming
Expenses  are  equal to $400,000, the Per Share Merger  Consideration
would  be  $7.93  per  share.  In addition to the  reduction  in  the
prepayment penalty negotiated with the mortgage holder (as  described
above),  the  mortgage  holder also agreed to surrender  warrants  to
purchase  150,000 shares of the Company's Common Stock at  $5.44  per
share  (which  warrants are included in the calculation  of  the  Per
Share  Merger  Consideration).  As a result of the surrender  of  the
warrants and the accompanying redistribution of the proceeds of these
warrants,   the   shareholders  and  Option  holders   will   receive
distributions of an additional 10 cents per share, for  a  total  Per
Share  Merger Consideration of approximately $8.03 per share.   THERE
CAN  BE NO ASSURANCE THAT THE PER SHARE MERGER CONSIDERATION WILL  BE
MORE OR LESS THAN  THIS  NUMBER.  Shareholders approval of the Merger
Agreement  will  be  resolicited in  the  event the minimum Per Share
Merger Consideration  to  be  paid to  the  Company's shareholders is
less than $8.00 per share.    

           The Merger Agreement prohibits the payment of dividends by
the  Company pending the consummation of the Merger.  The  Per  Share
Merger  Consideration was determined through arms-length negotiations
between  the  Company with the assistance of its  financial  advisor,
Keefe Bruyette, and FBOP and FBOP Acquisition.

           All shares of Common Stock owned by the Company, FBOP  and
FBOP  Acquisition and their respective subsidiaries, if  any,  (other
than  shares  held directly or indirectly in trust accounts,  managed
accounts and the like or otherwise held in a fiduciary capacity  that
are  beneficially owned by third parties or held in respect of a debt
previously contracted) will be canceled.

           On July 12, 1996,  the  last  trading  day  preceding  the
public  announcement  by  the  Company of the execution of the Merger
Agreement, the closing price  of  the Common  Stock on the NASDAQ/NMS
was $6.25 per share.   On  January  ___,  1997, the  last practicable
trading  day  preceding  the   mailing  of  this Proxy Statement, the
closing price of the  Common Stock on the  NASDAQ/NMS was  $      per
share.   SDNB  SHAREHOLDERS  ARE  ADVISED  TO  OBTAIN  CURRENT MARKET
QUOTATIONS FOR  THE COMMON STOCK.  See "STOCK PRICES."    

Effective Date of the Merger

           The  Merger Agreement provides that as soon as practicable
after the satisfaction or waiver of the conditions to the Merger, the
parties  will file Articles of Merger with the Secretary of State  of
Illinois  and  make all other filings or recordings required  by  the
Illinois  Business  Corporation  Act  ("ILBCA")   and  will  file  an
Agreement of  Merger and  related  filings  required by the  CGCL  in
connection with the Merger.  The Effective Time shall be such date on
which  the Agreement of Merger and related filings are filed with the
Secretary  of  State  of  California  or  at  such  later  date as is
specified in the Articles of Merger and Agreement of Merger.

           It is expected that a period of time will pass between the
Special  Meeting  and the Effective Date while the  parties file  the
necessary  merger documents  in order to  consummate the Merger.  The
Merger Agreement may be terminated by either  party  if,  among other
reasons,  the  Merger has not been consummated by  5:00  p.m. Pacific
Time on April 30, 1997.  See "THE  MERGER  AGREEMENT -- Termination".    

Conversion of Shares; Procedures for Exchange of Certificates

           As soon as practicable after the Effective Time, but in no
event   later  than  seven  days  after  the  Effective  Time,   FBOP
Acquisition shall send or cause to be sent to each holder  of  Common
Stock  a  form  letter of transmittal which will specify instructions
for  use  in surrendering certificates representing shares of  Common
Stock  in  exchange  for the cash into which such  shares  have  been
converted.

           SHAREHOLDERS   SHOULD  NOT  FORWARD   THEIR   SDNB   STOCK
CERTIFICATES   UNTIL  THEY  HAVE  RECEIVED  TRANSMITTAL   FORMS   AND
INSTRUCTIONS.  SHAREHOLDERS SHOULD NOT RETURN STOCK CERTIFICATES WITH
THE ENCLOSED PROXY.

           American Stock Transfer & Trust Company will act as Paying
Agent and at the Effective Time, FBOP and FBOP Acquisition will  make
available to the Paying Agent the cash necessary to pay the Per Share
Merger  Consideration  and the Cash Consideration  Per  Option.   The
Paying Agent will invest such cash as directed by FBOP Acquisition.

           Until  the  certificates  representing  Common  Stock  are
surrendered  for  exchange  after the  consummation  of  the  Merger,
holders  of  such certificates will not be paid the cash amount  into
which  such  shares of Common Stock have been converted.  The  Merger
Agreement requires that when such certificates are surrendered,  such
amount will be paid promptly without interest.

Background of the Merger

           From  time to time the Company's management and its  Board
has  considered  and  evaluated  the  Company's  strategic  plan  and
direction.  The acceleration of consolidation activity in the banking
industry  and,  more recently, merger activity in California  coupled
with   an  improving  economic  environment  in  Southern  California
prompted SDNB to explore strategic alternatives.

           In  early February 1996, representatives of Keefe Bruyette
met  with  the  management of the Company to discuss the  merger  and
acquisition environment nationwide and in California and how it could
impact  the competitive environment that the Company operated in  and
how  it may impact shareholder value.  After subsequent conversations
with  management, Keefe Bruyette was formally engaged by the  Company
on February 21, 1996 to explore strategic alternatives.    

           As  a  result,  Keefe  Bruyette  contacted   a  number  of
potential acquirors that it believed might  have an  interest in  and
capacity  to  acquire  the  Company.  Torrey  Pines  Securities, Inc.
("TPS"),  which  has  had an  ongoing relationship  with the Company,
introduced FBOP to the  Company  and  Keefe Bruyette.  As a result of
these  activities, three potential acquirors emerged.

           On  May  11,  1996, Keefe Bruyette met with the  Board  to
discuss  initial indications of interest that had been  sent  by  the
three  potential acquirors, including FBOP, earlier in the week.   At
this  meeting,  Keefe  Bruyette  discussed  the  current  merger  and
acquisition  environment  and  what was driving  recent  acquisitions
across  the  nation.   Keefe  Bruyette  also  discussed  the  banking
landscape  in California and how recent acquisition activity,  mainly
the  First  Interstate/Wells Fargo transaction, the First  Interstate
branch  divestiture  and  the  California  Bancshares  deal  impacted
transaction  valuations.  In addition, Keefe  Bruyette  presented  an
exhibit reviewing recent bank acquisitions in California to determine
a   range   of  prices  that  may  be  acceptable  to  the  Company's
shareholders.   Keefe Bruyette reviewed multiples of  price  to  book
value,  price  to  tangible book value , and price  to  earnings  for
recent  bank acquisitions.  Keefe Bruyette also performed  a  present
value  analysis which compared selling the Company in the  near  term
versus  selling  the Company in five years with a price  to  earnings
multiple to projected earnings.  Finally, Keefe Bruyette reviewed the
three  indications  of  interest and  recommended  that  the  Company
continue  negotiations with two of the potential acquirors, including
FBOP, in an effort to increase the price which may be obtained  in  a
transaction  and receive more favorable terms.  The third  indication
of interest was not competitive with the other two.

           Keefe  Bruyette then contacted each of the  two  potential
acquirors  and  began  further  negotiations  on  the  terms  of  the
transaction.  In addition, each of the potential acquirors  performed
on-site due diligence during the following weeks.

           Keefe Bruyette attended a meeting of the Board on June 20,
1996, to update the Board on the status of negotiations with FBOP and
the  other  potential  acquiror and review  the  current  prices  and
structures  of  each bid.  In conjunction with the price  discussion,
Keefe  Bruyette discussed the pricing multiples of each bid  relative
to  various  earnings estimates, book value and tangible book  value.
Keefe  Bruyette also performed a present value analysis  again  using
updated   financial  projections  from  management   with   different
scenarios.   The Board also considered an analysis of  the  financial
prospects  of  the  Company if it remained  independent.   The  Board
recommended  that Keefe Bruyette continue negotiations with  the  two
bidders.

           On  June 26, 1996, Keefe Bruyette again met with the Board
to  review  final bids that were received from the two  bidders,  the
status  of  negotiations  with  each  of  the  bidders  and  how  the
discussions  had progressed.  Subsequent to the June 26,  1996  Board
meeting, an unsolicited offer from a third party was received by  the
Company.   The third party was allowed to conduct due diligence,  but
it did not complete its review and subsequently withdrew its offer.

           On July 5, 1996 Keefe Bruyette presented to the Board, the
final  terms  of  the  offers of each bidder and Keefe  Bruyette  was
instructed  to negotiate a definitive agreement with the party  which
at  the time was the higher bidder.  After informing the lower bidder
(FBOP) that the Company was going to go forward with the other party,
FBOP  sent a letter to the Company significantly increasing its  bid,
making  it  the  higher  of the two bids.  The Board  reconvened  and
decided  to  negotiate a definitive agreement with the  then  highest
bidder  which  was FBOP.  The Board approved the Merger Agreement  on
July 11, 1996.

Recommendation of the Board of Directors; Reasons for the Merger

           The Board of Directors believes that  the Merger  is  fair
to, and  in the  best interests of, the Company and its shareholders.
Accordingly,  the  Board  of Directors has unanimously  approved  the
Merger  Agreement  and recommends to the Company's shareholders  that
they vote FOR the approval and adoption of the  Merger Agreement.  In
considering the Board's recommendation, shareholders  should be aware
that certain members of the management and the Board  of Directors of
the Company have certain interests in the Merger that are in addition
to their interests as shareholders of the Company generally. See "THE
MERGER -- Interests of Certain Persons in the Merger."    

           In  reaching its determination that the Merger is fair to,
and  in the best interests of, the Company's shareholders, the  Board
of Directors considered the following primary factors:    

           (i)     The  Board's familiarity with and  review  of  the
     Company's  business,  operations, financial condition,  earnings
     and  the  Board's review of an analysis concerning the Company's
     prospects;

           (ii)    The   current   and   prospective   economic   and
     competitive environment facing the Company;

           (iii)   The financial presentation of Keefe  Bruyette, the
     Company's  independent  financial  advisor,  and  the   Fairness
     Opinion  of Keefe Bruyette that, as of the date of such opinion,
     the  consideration to be received by shareholders of the Company
     pursuant to the Merger Agreement is fair from a financial  point
     of view to such shareholders.  A copy of the Fairness Opinion of
     Keefe  Bruyette  is  attached  hereto  as  Appendix  B  and   is
     incorporated  herein by reference (see --"Opinion  of  Financial
     Advisor" below);

           (iv)    The  Company's  discussions with  other  potential
     acquirors  and  the  responses of the other potential  acquirors
     contacted by the Company's management and Keefe Bruyette in  the
     weeks prior to the execution of the Merger Agreement;

           (v)     The  business, operations, earnings and  financial
     condition of FBOP;

           (vi)    The fact  that consummation of the Merger  was not
     conditioned  upon  either  FBOP or  FBOP  Acquisition  obtaining
     financing for its acquisition of the Company;

          (vii)   The Board's evaluation of the risks to consummation
     of the Merger, including the risks associated with obtaining all
     necessary  regulatory  approvals without the imposition of terms
     or conditions  which are materially burdensome  to  FBOP or FBOP
     Acquisition  and  the  impact  to the Company  in  the event the
     Merger is not consummated;

           (viii)  The Board's review of the possible alternatives to
     the  Merger,  the  range of possible  values  to  the  Company's
     shareholders of such alternatives and the timing and  likelihood
     of actually receiving those values;

           (ix)    The  potential  for  expansion  of   products  and
     services to be made available to the Bank's customers through an
     affiliation with a much larger company like FBOP;

           (x)     The terms of the Merger Agreement.

           In  view  of  the  wide variety of factors  considered  in
connection with its evaluation of the Merger, the Board of  Directors
did  not  find it practicable to, and did not, quantify or  otherwise
attempt to assign relative weights to the specific factors considered
in reaching its determination.

Opinion of Financial Advisor

           The  Company  retained  Keefe   Bruyette  to  act  as  its
financial advisor in  connection with the Merger and related matters.
Keefe Bruyette was selected to act as the Company's financial advisor
based upon Keefe Bruyette's qualifications, expertise and reputation.

           On  July  11, 1996, at the meeting at which the  Board  of
Directors  of the Company approved and adopted the Merger  Agreement,
Keefe  Bruyette delivered an oral opinion (subsequently confirmed  in
writing)  to  the  Board of Directors that as of  the  date  of  such
opinion,   the   consideration  to  be  received  by  the   Company's
shareholders  pursuant  to  the Merger  Agreement  is  fair,  from  a
financial  point  of  view,  to  such shareholders.   Keefe  Bruyette
subsequently confirmed such opinion to the Board of Directors  as  of
January  ___,  1997  (the "Fairness Opinion").  No  limitations  were
placed on Keefe Bruyette by the Company's management or the Board  of
Directors  with respect to the investigations made or the  procedures
followed   by  Keefe  Bruyette  in  rendering  either  opinion.    In
considering the Fairness Opinion, the Board of Directors was aware of
and  considered  the fact that in connection with the  Merger,  Keefe
Bruyette  would be entitled to receive a transaction  fee  which,  as
described  more fully below, is in part contingent upon  consummation
of  the  Merger.   The  Company's  shareholders  are  urged  to  read
carefully the full text of the Fairness Opinion, a copy of  which  is
attached  as  Appendix B to this Proxy Statement and is  incorporated
herein by reference.    

      The  full text of the Fairness Opinion of Keefe Bruyette, which
sets  forth  a  description of the procedures  followed,  assumptions
made,  matters  considered and limits on the  review  undertaken,  is
attached  to  this Proxy Statement as Appendix B and is  incorporated
herein  by reference.  Shareholders are urged to read the opinion  in
its  entirety.  Keefe Bruyette's Fairness Opinion is addressed to the
Board of Directors and does not constitute a recommendation as to how
any  shareholder  of  the Company should vote  with  respect  to  the
Merger.   The  following summary of the opinion is qualified  in  its
entirety by reference to the full text of the Fairness Opinion.

      In  rendering its Fairness Opinion, Keefe Bruyette (i) reviewed
the  Merger  Agreement,  Annual Reports to  Shareholders  and  Annual
Reports on Form 10-K of the Company for the five years ended December
31,  1995,  certain  interim  reports to shareholders  and  Quarterly
Reports  of  Form 10-Q of the Company and certain internal  financial
analyses  and  forecasts prepared by the Company's  management;  (ii)
reviewed the last five years of audited financial statements for  the
years  ending December 31, 1995 for FBOP along with certain unaudited
interim  financial information for FBOP; (iii) held discussions  with
members  of  senior management of the Company and FBOP regarding  the
past  and  current  business  operations,  regulatory  relationships,
financial condition and future prospects of the respective companies;
(iv) compared certain financial and stock market information for  the
Company  with  similar information for certain other  companies,  the
securities  of which are publicly traded; (v) reviewed the  financial
terms   of  certain  recent  business  combinations  in  the  banking
industry;  and (vi) performed such other studies and analyses  as  it
considered appropriate.

      In  conducting its review and arriving at its Fairness Opinion,
Keefe  Bruyette relied upon and assumed the accuracy and completeness
of all the financial and other information provided to it or publicly
available,  and Keefe Bruyette did not assume any responsibility  for
independently verifying any such information.  Keefe Bruyette  relied
upon  the  management  of  the Company as to the  reasonableness  and
achievability   of   the  financial  and  operating   forecasts   and
projections (and the assumptions and bases therefor) provided to  it,
and  Keefe  Bruyette  assumed  that such  forecasts  and  projections
reflect the best currently available estimates and judgements of  the
Company as to the time periods for which they relate.  Keefe Bruyette
also  assumed that the aggregate allowances for loan losses  for  the
Company are adequate to cover such losses.  In rendering its opinion,
Keefe  Bruyette did not make or obtain any evaluations or  appraisals
of  the  property  of  the Company or FBOP, nor did  it  examine  any
individual credit files.

      The  following is a summary of the material financial  analyses
employed  by  Keefe  Bruyette in connection with providing  its  oral
opinion  of  July  11, 1996, and does not purport to  be  a  complete
description  of  all  analyses  employed  by  Keefe  Bruyette.  Keefe
Bruyette  has not prepared  any subsequent analyses since it gave its
oral opinion on July 11, 1996.     

      Financial  Summary  of  the FBOP Transaction.   Keefe  Bruyette
calculated  the  multiple which the Per Share  Merger  Consideration,
assumed  to be approximately $8.00, represents when compared  to  the
Company's March 31, 1996 stated fully diluted book value per share of
$5.37, its March 31, 1996 fully diluted tangible book value per share
of  $5.34, its 1995 earnings per share of $0.10, its trailing  twelve
month earnings per share of $0.09 and its estimated 1996 earnings per
share  of  $0.24.   The price to book value was 149%,  the  price  to
tangible  book  value was 149%, the price to 1995 earnings  was  80.0
times,  the  price  to the trailing twelve months earnings  was  88.9
times  and  the  price  to estimated 1996 earnings  was  33.3  times.
Although the Per Share Merger Consideration is subject to adjustment,
Keefe  Bruyette  estimated  that such adjustments  at  the  time  the
Fairness  Opinion  was rendered were not likely to diminish  the  Per
Share  Merger  Consideration by more than ten cents per  share  which
would not have changed the Fairness Opinion.

     Selected Transactions Analysis.  Keefe Bruyette analyzed certain
comparable merger and acquisition transactions for banking  companies
based  upon  the  acquisition price relative to  stated  book  value,
stated  tangible  book value, and the latest twelve months  earnings.
The  information  analyzed was compiled by Keefe Bruyette  from  both
internal  sources  and  a  data  firm  that  monitors  and  publishes
transaction summaries and descriptions of mergers and acquisitions in
the  financial services industry.  The analysis included a review and
comparison  of  average  and median acquisition  price  multiples  to
stated  book  value, tangible book value, and trailing  twelve  month
earnings  per  share.   The sample included, to  the  best  of  Keefe
Bruyette's   knowledge,  all  acquisitions  of   California   banking
companies  announced during 1995 and 1996 in which the value  of  the
consideration paid to the shareholders of the acquired  banks  ranged
from  $10  million  to  $100  million.   The  following  acquisitions
comprised  the  group reviewed:  ValliCorp Holdings'  acquisition  of
Auburn  Bancorp;   Monarch  Bancorp's acquisition  of  Western  Bank;
Dartmouth  Capital's  acquisition of Commerce  Security  Bank;   Home
Interstate  Bancorp's acquisition of CU Bancorp;  Union Safe  Deposit
Bank's  acquisition  of  Great Valley  Bank;   CVB  Financial  Corp's
acquisition  of  Citizens Commercial;  Shinhan Bank's acquisition  of
Marine  National  Bank;   Dartmouth Capital  Corp.'s  acquisition  of
Liberty   National   Bank  of  California;   City  National   Corp.'s
acquisition   of  First  Los  Angeles  Bank;   First  Banks,   Inc.'s
acquisition   of  First  Commercial  Bancorp;   ValliCorp   Holdings'
acquisition  of  CoBank  Financial  Corp;   California  State  Bank's
acquisition  of Landmark Bancorp;  Eldorado Bancorp's acquisition  of
Mariners  Bancorp;   ValliCorp Holding's acquisition  of  El  Capitan
Bancshares;   and  California Bancshares' acquisition  of  Centennial
Bank.

      The  average  and median acquisition prices as  a  multiple  of
stated  book value of the above group was 154% and 150%, respectively
(with  the  range  of 113 % to 220 %) compared with  149  %  for  the
Company   under  the  proposed  Merger.   The  average   and   median
acquisition prices as a multiple of tangible book value of the  above
group  was 161% and 164% respectively (with a range of 113% to  220%)
compared  with 149% for the Company under the proposed  Merger;   and
the  average  and median prices as a multiple of the trailing  twelve
months  earnings  per share of the above group was  17.52  times  and
16.21  times,  respectively (with a range of  10.95  times  to  28.57
times),  compared with 88.9 times for the Company under the  proposed
Merger.

      Discounted  Cash  Flow Analysis.  Keefe Bruyette  compared  the
present value of future cash flows that would accrue to a holder of a
share  of Common Stock assuming the Company was to remain independent
to  the  Per Share Merger Consideration.  The present value of future
case  flows  was determined by adding (i) the present  value  of  the
estimated future dividend stream that the Company could generate over
the three year period beginning in 1996 and (ii) the present value of
the "terminal value" of the Company's Common Stock at the end of that
period.   Keefe Bruyette presented a table showing the four  earnings
scenarios  of  the  Company  based on estimates  supplied  to  it  by
management  of  the  Company and based on  a  number  of  assumptions
generally  characterized by management as "aggressive" or  optimistic
cases.  Keefe Bruyette used each of four earnings scenarios as a base
and  applied  terminal price to earnings multiples to  each  scenario
ranging  from 10.0 times earnings to 13.5 times earnings assuming  at
the  lower terminal price to earnings multiples, the Company's Common
Stock  could  be  traded in the market at those levels,  and  at  the
higher  terminal price to earnings multiples, a control sale  of  the
Company.  Finally, Keefe Bruyette discounted these future cash  flows
back  using rates of discount rates of 15.0% and 20.0%.  In addition,
Keefe  Bruyette prepared two additional analyses that  used  earnings
scenarios for the Company based on the average profitability  of  the
Company  during the past ten years (using only those years  in  which
the  Company made a profit) and, secondly, an earnings scenario using
profitability  projections based on the average  of  the  projections
described  immediately  above and the most  profitable  of  the  four
earnings scenarios prepared by management of the Company.  These  two
scenarios  were also subjected to a range of terminal price  earnings
multiples ranging from 10.0 times to 13.5 times earnings.  Of the  48
scenarios  run  (6  earnings scenarios each at 4  terminal  price  to
earnings  multiples  and  each of those at 2  discount  rates)  Keefe
Bruyette noted only one scenario produced a valuation higher than the
estimated  Per  Share  Merger Consideration with  only  three  others
within  five percent of the estimated Per Share Merger Consideration.
Those  scenarios  were aggressive and were not deemed  likely  to  be
achieved.   The  majority of the other scenarios  were  significantly
(more than 20%) below the estimated Per Share Merger Consideration.

      The discounted cash flow analysis for the  Company was based on
a range  of assumptions described  above.  Keefe Bruyette stated that
the  discounted  cash  flow  analysis  is  a  widely  used  valuation
methodology  but  noted  that  it  relies  on  numerous   assumptions
including assets and earnings  growth  rates, dividend  payout rates,
terminal values  and discount rates.  The analysis did not purport to
be  indicative  of  the  actual  values  or  expected  values  of the
Company's Common Stock.

      Other  Analyses.   Keefe Bruyette also  reviewed  the  relative
financial  and  market performance of the Company to a relevant  peer
group  and  discussed  with the Board the  overall  market  for  bank
acquisitions  from the perspectives of the national, California,  and
San Diego market.

      The preparation of a fairness opinion is a complex process  and
is   not   necessarily  amenable  to  partial  analysis  or   summary
description.   Selecting portions of the analyses or of  the  summary
set  forth  above, without considering the analysis as a whole  could
create   an  incomplete  view  of  the  processes  underlying   Keefe
Bruyette's opinion.  In arriving at its fairness determination, Keefe
Bruyette  considered the results of all such analyses.  None  of  the
financial institutions selected for use in developing comparisons  is
identical  to  the  Company,  and  none  of  the  other  acquisitions
evaluated by Keefe Bruyette is identical to the Merger.  Accordingly,
Keefe Bruyette indicated to the Company's Board that analysis of  the
results  described  above  are not purely mathematical,  but  involve
complex   consideration  and  judgments  concerning  differences   in
operation  and  financial  characteristics,  including  among   other
things, differences in revenue composition, earnings performance, and
capital  ratios  among  the Company and the  selected  companies  and
acquisitions  reviews.  The analyses were prepared by Keefe  Bruyette
solely  for  the  purpose of preparing its Fairness  Opinion  to  the
Company's  Board  of Directors as to the fairness of  the  Per  Share
Merger Consideration to the shareholders of the Company, and does not
purport  to be appraisals or necessarily reflect the prices at  which
the  Company  or it securities may actually be sold.  Analyses  based
upon  future results are not necessarily indicative of actual  future
results,  which  may  be significantly more or  less  favorable  than
suggested by such analyses.

      Pursuant to an engagement letter, dated February 21, 1996  (the
"Keefe Bruyette Engagement Letter"), the Company agreed to pay  Keefe
Bruyette  a  cash fee (the "Contingent Fee") equal to  1.00%  of  the
market   value  of  the  aggregate  consideration  offered   to   the
shareholders of the Company in a merger or acquisition transaction or
a  sale  of all, or substantially all of the Company's assets  to  an
acquiror (the "Transaction") and to reimburse Keefe Bruyette for  all
reasonable  out-of-pocket expenses and disbursements.  The Contingent
Fee is to be payable in two parts with $15,000 payable with the first
to be executed of an agreement in principle or a definitive agreement
contemplating  the consummation of a Transaction and 1.00  %  of  the
market   value  of  the  aggregate  consideration  offered   to   the
shareholders of the Company in a Transaction, payable at the  closing
of  the  Transaction,  with  the $15,000 fee  described  above  being
credited  against  the  Contingent Fee.  Assuming a range of $8.00 to
$8.03  per  share  for  the  Per  Share  Merger  Consideration,   the
Contingent  Fee  would  be  in  a range  of $264,100 to $265,200.  In
addition to  the fee payable to   Keefe  Bruyette,  the  Company  has
agreed to pay a fee of approximately  $152,700 payable on the closing
of   the   Transaction  to   TPS  in  connection  with  that   firm's
introduction of  FBOP  as a potential  acquiror  of the Company.  The
Keefe  Bruyette  Engagement Letter  further  provided for the payment
to  Keefe  Bruyette  of a $75,000  finder's  fee  in  the event Keefe
Bruyette introduced the  successful  acquiror  to  the  Company.   No
finders  fee will be  paid  to Keefe  Bruyette in connection with the
Transaction.    

      Keefe  Bruyette  is a nationally recognized investment  banking
firm  that regularly engages in the valuation of businesses and their
securities  in connection with mergers and acquisitions.   The  Board
selected Keefe Bruyette to act as its financial advisor on the  basis
of expertise and its reputation in investment banking and mergers and
acquisitions.

      Keefe  Bruyette has advised the Company that, in  the  ordinary
course  of  its  business  as a full-service securities  firm,  Keefe
Bruyette  may,  subject to certain restrictions, actively  trade  the
equity and/or debt securities of the Company for its own accounts  or
for  the accounts of its customers, and accordingly, may at any  time
hold a long or short position in such securities.  As of the date  of
its  Fairness Opinion, Keefe Bruyette held no position in either  the
securities of the Company or FBOP.

           The  foregoing description of Keefe Bruyette's opinion  is
qualified  in  its  entirety by reference to the  full  text  of  the
Fairness Opinion, which is attached hereto as Appendix B.

Interests of Certain Persons in the Merger

           Certain members of the Company's management and the  Board
may  be  deemed to have certain interests in the Merger that  are  in
addition to their interests as shareholders of the Company generally.
The  Board  was aware of these interests and considered  them,  among
other matters, in approving the Merger Agreement and the transactions
contemplated thereby.

     Insurance

           In  the  Merger Agreement, FBOP and FBOP Acquisition  have
agreed to use their best efforts to provide to persons who served  as
directors  and  officers of the Company on or  before  the  Effective
Time, insurance against liabilities and claims (and related expenses)
made  against them resulting from their service as such prior to  the
Effective Time substantially similar in all material respects to  the
insurance coverage provided to them in such capacities as of the date
of  the Merger Agreement.  The Merger Agreement further provides that
in  no event will FBOP or FBOP Acquisition be required to expend more
than  $80,000 in the aggregate for such insurance coverage.   In  the
event either FBOP or FBOP Acquisition is unable to maintain or obtain
such  insurance  on  commercially reasonable  terms,  FBOP  and  FBOP
Acquisition  have  agreed use their best efforts to  obtain  as  much
comparable  insurance coverage as may be available up to  a  cost  of
$80,000.   The  cost of such insurance in excess of $80,000  will  be
borne by the Company or its shareholders.

     Employment Agreements

           FBOP desires to  retain certain management of the Company,
and has entered into employment  agreements with Murray  L. Galinson,
Chairman,  President and Chief Executive Officer  of  the Company and
Chairman and Chief Executive Officer of the Bank, Robert B.  Horsman,
Executive Vice President of the Company and  President of  the  Bank,
Howard  W.  Brotman,  Senior  Vice  President,  Secretary  and  Chief
Financial Officer of the Company and Senior Vice President  and Chief
Financial  Officer  of  the Bank and  Joyce  Chewning-Johnson, Senior
Vice  President  of  the  Company  and  Executive  Vice President and
Secretary of the Bank, each for three-year terms, to be effective  as
of the Effective Date and providing for: (a) salary not less than the
amounts paid to each executive as of the date of the Merger Agreement
and eligibility for an  annual  bonus to be  determined by FBOP;  (b)
job  responsibilities  substantially  similar  to   the   executives'
responsibilities as of the date  of  the  Merger  Agreement; and  (c)
severance  benefits  in the event  the executive is terminated (other
than termination for cause, illness or disability) or resigns for any
reason to be paid in a lump sum in an amount equal to the executive's
five-year average monthly  compensation  multiplied  by the number of
months remaining in the term of the employment agreement, subject  to
certain   limits   which  would  amount  to  approximately  $543,000,
$358,000,  $296,000 and $306,000  respectively  for Messrs. Galinson,
Horsman  and  Brotman  and  Ms. Chewning-Johnson.   These  employment
agreements provide for initial annual salaries of $200,000, $137,000,
$110,000, and $117,000, respectively for  Messrs.  Galinson,  Horsman
and  Brotman and  Ms. Chewning-Johnson.  See "THE MERGER AGREEMENT --
Conditions  to the Merger".    

     SDNB Change in Control Agreements and Employment Agreements

           The  Company has entered into change in control agreements
with  certain executive officers of the Company and the Bank  (Murray
L. Galinson, Robert B. Horsman, Howard W. Brotman and Joyce Chewning-
Johnson)  which  provide for certain payments  and  benefits  to  the
executive  in  the  event  the executive's employment  is  terminated
following a change in control or potential change in control as those
terms are defined in the agreements (the "Change in Control Events").
These agreements also provide for reimbursement to the executive of a
portion  of the excise taxes payable (if any) as a result of  receipt
by  the  executive of payments and benefits due to a  termination  of
employment following a Change in Control Event.  The Merger Agreement
constitutes  a  Change  in  Control  Event  for  purposes  of   these
agreements.   If,  under  the  terms  of  these  change  of   control
agreements,  payments were required to be made to  Messrs.  Galinson,
Horsman and Brotman and Ms. Chewning-Johnson, the estimated amount of
such  payments  would be $541,702, $356,582, $295,599  and  $304,840,
respectively.   To the extent that an executive is  entitled  to  and
receives  benefits  under  the  change  in  control  agreements,  the
executive  is not entitled to any compensation or benefits under  the
executive's employment agreement described below.

           The  Company  has also entered into employment  agreements
with  Messrs.  Galinson,  Brotman, Horsman and  Ms.  Chewning-Johnson
which  provide,  in  part,  for  the extension  of  each  executive's
employment  for a period of three years after a change in control  of
the Company.  During such three-year term, each executive is entitled
to  the  payment  of  compensation  and  benefits  commensurate  with
compensation and benefits payable to the executive at the time of the
change  in control and each executive is entitled to a minimum  of  a
10% increase in salary each year.

           Since  each  of  the  executives  with  existing change in
control  agreements  and  employment agreements have entered into new
employment  agreements with  FBOP  to be  effective  on the Effective
Date, the  change in control payments  and compensation  and benefits
pursuant to the existing change in control and employment  agreements
discussed above  will not be paid to such executives if the Merger is
consummated.  See "Employment Agreements" above.    

     Options

           In  the  Merger Agreement, FBOP and FBOP Acquisition  have
agreed  to  pay to each holder of an Option an amount  per  share  of
Common   Stock   equal  to  the  excess  of  the  Per  Share   Merger
Consideration over the exercise price per share of such  Option  (the
"Cash  Consideration Per Option").  Concurrently with the payment  of
the  Cash  Consideration Per Option to a holder  of  an  Option,  the
Option will be canceled and shall cease to exist.

           Certain members of management and  the Board of  Directors
of the Company hold Options to purchase Common Stock.  The  following
table illustrates the Cash Consideration Per Option Payable and total
cash payable for Options to the members of the Board of Directors and
the  executive  officers of the Company assuming a Per  Share  Merger
Consideration of $8.03:

<PAGE>

<TABLE>

       NAME                                              NUMBER      AVERAGE         CASH         TOTAL CASH
                                POSITION WITH              OF        EXERCISE    CONSIDERATION   PAYABLE FOR
                                   COMPANY               OPTIONS       PRICE      PER OPTION       OPTIONS
<S>                     <C>                               <C>          <C>           <C>           <C>
Ronald Bird             Senior Vice President of Bank      8,000       $3.68         $4.35         $34,800
Howard W. Brotman       Director, Senior Vice President,
                        Secretary, Chief Financial Officer
                        of Company, Senior Vice President,
                        Chief Financial Officer of Bank   19,114        5.24          2.79          53,328
Joyce Chewning-Johnson  Senior Vice President of 
                        Company, Executive Vice 
                        President, Secretary of Bank      14,099        3.83          4.20          59,216
Margaret Costanza       Director                          14,000        6.00          2.03          28,420
Murray L. Galinson      Director, Chairman of Board,
                        President and CEO of Company, 
                        CEO of Bank                       76,492        5.08          2.95         225,651
Karla J. Hertzog        Director                          24,500        4.82          3.21          78,645
Robert B. Horsman       Director, Executive Vice
                        President of Company, President
                        of Bank                           61,133        4.70          3.33         203,573
Gail Jensen-Bigknife    Senior Vice President of Bank      5,810        3.25          4.78          27,772
Mark P. Mandell         Director                          24,500        4.82          3.21          78,645
Debra Perkins           Vice President of Bank             6,973        5.08          2.95          20,570
Connie Reckling         Vice President of Bank             5,106        4.75          3.28          16,748
Patricia L. Roscoe      Director                          38,990        5.66          2.37          92,406
Julius H. Zolezzi       Director                          47,404        5.93          2.10          99,548

</TABLE>

     Directors

           It  is  anticipated that following the Merger, the current
members of the board of directors of the Bank (all of whom serve  on
the  Board  of  the Company) will continue to serve on the  board  of
directors  of the Bank for a term or terms to be determined  by  FBOP
and FBOP Acquisition.

Certain Tax Consequences

           The receipt of cash for shares of Common Stock pursuant to
the  Merger  will  be  a taxable transaction for Federal  income  tax
purposes  and  may  also  be a taxable transaction  under  applicable
state,  local  and foreign tax laws.  In general, a  shareholder  who
receives cash for shares of Common Stock pursuant to the Merger  will
recognize a gain or loss for Federal income tax purposes equal to the
difference  between the amount of cash received in  the  exchange  of
such  shareholder's shares and such shareholder's adjusted tax  basis
in  such shares.  Provided that the shares of Common Stock constitute
capital  assets in the hands of the shareholder, such  gain  or  loss
will  be capital gain or loss, and will be long-term capital gain  or
loss if the shareholder has held the shares for more than one year at
the time of the exchange.

           The  foregoing discussion may not be applicable to certain
types of shareholders, including shareholders who acquired shares  of
Common  Stock pursuant to the exercise of employee stock  options  or
otherwise  as  compensation, individuals  who  are  not  citizens  or
residents  of  the United States, foreign corporations  and  entities
that  are  otherwise subject to special tax treatment under the  Code
(such  as  insurance  companies, tax exempt  entities  and  regulated
investment companies).

           The  federal  income tax discussion  set  forth  above  is
included for general information only and is based upon present  law.
Shareholders are urged to consult their tax advisors with respect  to
the  specific  tax consequences of the Merger to them, including  the
application  and  effect of the alternative minimum tax,  and  state,
local and foreign tax laws.

Financing Arrangements by FBOP and FBOP Acquisition

           Consummation of the Merger is not conditioned upon  either
FBOP or FBOP Acquisition obtaining the cash necessary in order to pay
the aggregate Merger consideration due to the holders of Common Stock
upon  consummation of the Merger.  In the Merger Agreement, FBOP  and
FBOP  Acquisition  have represented that they have  sufficient  funds
available  to  fulfill their  obligations under the Merger Agreement.
FBOP will fund the cash purchase price with a combination of external
financing  and  cash  available  to  it  through  dividends  from its
subsidiary banks.    

Regulatory Matters

           Consummation  of the Merger Agreement is  subject  to  the
approval  of  the  Federal Reserve Board because consummation  of the
Merger  will result  in FBOP  obtaining control  of  both the Company
and the Bank.  Accordingly,  under  the Bank  Holding  Company Act of
1956,  as  amended   (the  "BHC  Act")  and  regulations  promulgated
thereunder, the Federal Reserve  Board  must approve the Merger.  The
BHC Act provides that the Federal Reserve Board may not  approve  any
transaction  that  would  result  in  a  monopoly, or  that  would be
in furtherance of  any  combination or conspiracy to monopolize or to
attempt  to  monopolize the business  of banking  in any part  of the
United States, or the effect of which  in any section of the  country
may  be  substantially to lessen competition,  or to tend to create a
monopoly, or that in any other manner would be in restraint of trade,
unless the Federal  Reserve Board   finds  that  the  anticompetitive
effects  of  the  proposed transaction are  clearly outweighed in the
public interest by the probable effect  of the transaction in meeting
the  convenience  and needs of the communities to be served.    

       

           In  conducting its review of any application for approval,
the  Federal Reserve Board is required to consider the financial  and
managerial resources and future prospects of the company or companies
and  the  bank  concerned,  and  the convenience  and  needs  of  the
communities  to be served.  Under the BHC Act as interpreted  by  the
Federal  Reserve Board and the courts, the Federal Reserve Board  may
deny  any  application  if  it  determines  that  the  financial   or
managerial  resources  of  the acquiring  bank  holding  company  are
inadequate.  The BHC Act provides that a transaction approved by  the
Federal  Reserve Board may not be consummated for 30 days after  such
approval or, if certain conditions are met, a shorter period, but  in
no  event less than 15 days after the date of approval.    

       

       

            On December 10, 1996,  the Federal Reserve Board approved
FBOP's  application to acquire the Company and consummate the Merger,
provided the Merger is not consummated prior to December 26, 1996  or
no later than March 10, 1996, unless the approval is further extended
by the Federal Reserve Board.  The shareholders of the Company should
be aware that regulatory approvals of the Merger  may be  based  upon
different considerations than those that would be important  to  such
shareholders  in  determining whether or not to approve  the  Merger.
Any  such  approvals should in no event be construed by a shareholder
as  a  recommendation by any regulatory agency with  respect  to  the
Merger.    

       

Accounting Treatment

           It is anticipated that the Merger will  be  accounted  for
and treated by FBOP as a purchase business combination transaction.

Dissenters' Rights

           Pursuant  to Chapter 13 of the CGCL, any holder of  Common
Stock  who  does  not  wish to accept the consideration  to  be  paid
pursuant  to  the Merger Agreement may dissent from  the  Merger  and
elect  to  have the fair value of his or her shares of  Common  Stock
(exclusive of any element of value arising from the accomplishment or
expectation of the Merger) judicially determined and paid to  him  or
her in cash, provided that he or she complies with the provisions  of
Chapter 13 of the CGCL.

           The following is a summary of all material aspects of  the
statutory  procedures  to be followed by a holder of Common Stock  in
order  to dissent  from the Merger and perfect appraisal rights under
the  CGCL.  This  summary is  not  intended  to  be  complete  and is
qualified in its entirety by reference to Chapter 13 of the CGCL, the
text of which is attached  as  Appendix C to this Proxy Statement.    

     If the Merger is completed, certain of the shareholders who have
fully  complied with all applicable provisions of Chapter 13  of  the
CGCL may have the right to require the Company to purchase the shares
of  Common  Stock held by them for cash at the fair market  value  of
those  shares  on the day before the terms of the Merger  were  first
announced, excluding any appreciation or depreciation because of  the
Merger.  Persons who are beneficial owners of shares of Common  Stock
but  whose  shares  are held by another person, such  as  a  trustee,
broker  or  nominee, should instruct the record holder to follow  the
procedures  outlined  below  if such persons  wish  to  dissent  with
respect  to  any  or  all  of  their  shares.   Under  the  CGCL,  no
shareholder  who is entitled to exercise dissenters' rights  has  any
right at law or in equity to attack the validity of the Merger or  to
have  the Merger set aside or rescinded, except in an action to  test
whether  the  number of shares required to authorize or  approve  the
Merger have been legally voted in favor of the Merger.

      Shares  of  Common Stock must be purchased by the Company  upon
demand from a dissenting shareholder if such shareholder has complied
with all applicable requirements.  For a shareholder to exercise  the
right to have the Company purchase his or her shares of Common Stock,
the  procedures to be followed under Chapter 13 of the  CGCL  include
the following requirements:

           (a)   The shareholder of record must not  vote the  shares
in favor of the Merger.  The shareholder may vote part of his or  her
shares  for  the Merger without losing the right to have the  Company
purchase  those shares which were voted against the Merger or  as  to
which the shareholder has abstained from voting.

           (b)   Any such shareholder who voted against the Merger or
abstained  from voting, and who wishes to have purchased his  or  her
shares  which  were  voted against the Merger or  shares  which  were
abstained from voting, must make a written demand to have the Company
purchase  those  shares  for cash at their fair  market  value.   The
demand must include the information specified below under "Demand for
Purchase"  and must be received by the Company or its transfer  agent
not later than 30 days after the date the Approval Notice (as defined
below) is mailed to such shareholder.

      Within  ten  days  after the approval  of  the  Merger  by  the
Company's  shareholders, the respective holders of shares  of  Common
Stock  who voted against the Merger or abstained from voting must  be
notified  by the Company of the approval (the "Approval Notice")  and
the  Company  must offer all of these shareholders a cash  price  for
their  shares which the Company considers to be the fair market value
of  the  shares on the day before the terms of the Merger were  first
announced, excluding any appreciation or depreciation because of  the
proposed Merger.  The statement of price will constitute an offer  by
the  Company  to purchase at the price stated any dissenting  shares,
unless  they  lose their status as dissenting shares.   The  Approval
Notice also must contain a brief description of the procedures to  be
followed under Chapter 13 of the CGCL in order for the shareholder to
exercise the right to have the Company purchase his or her shares and
attach a copy of the relevant provisions of the CGCL.

      Demand  for  Purchase.  Merely voting against, or delivering  a
proxy  directing  a  vote against, the approval  of  the  Merger,  or
failing to deliver a proxy or vote as to approval of the Merger  does
not constitute a demand for purchase.  A written demand is essential.
A  shareholder's  written  demand must be delivered  to  the  Company
within 30 days after the date on which the Approval Notice was mailed
to the shareholder.

     In all cases, the written demand that the dissenting shareholder
must deliver to the Company must:

           (a)   Be  made  by the person who was the  shareholder  of
record   on   the  Record  Date  (or  his  or  her  duly   authorized
representative)  and not by someone who is merely a beneficial  owner
of  the  shares  and  not by a shareholder who  acquired  the  shares
subsequent to the Record Date;

           (b)   State the number of dissenting shares; and

           (c)   Include  a  demand  that  the  Company purchase  the
shares  at what the shareholder claims to be the fair market value of
such shares  on  the day  before the terms of  the Merger were  first
announced, excluding any appreciation or depreciation because of  the
proposed  Merger.  Because the Company announced the proposed  Merger
on  July  12,  1996, it is the Company's position that  this  day  is
July  11,  1996.   The shareholder's statement of fair  market  value
constitutes  an  offer  by such dissenting shareholder  to  sell  the
shares of Common Stock to the Company at such price.

      In  addition, it is recommended that the following be  complied
with to ensure that the demand is properly executed and delivered:

           (a)   The demand should be sent by registered or certified
mail, return receipt requested.

           (b)   The  demand should be signed by the  shareholder  of
record (or his or her duly authorized representative) exactly as  his
or her name appears on the stock certificates evidencing the shares.

           (c)   A demand for the purchase of shares owned jointly by
more  than  one  person should identify and be  signed  by  all  such
holders.

           (d)   Any  person  signing a demand for  purchase  in  any
representative   capacity   (such  as   attorney-in-fact,   executor,
administrator, trustee or guardian) should indicate his or her  title
and, if the Company so requests, furnish written proof of his or  her
capacity and authority to sign the demand.

      A shareholder may not withdraw a demand for payment without the
consent of the Company.  Under the terms of the CGCL, a demand  by  a
shareholder is not effective for any purpose unless it is received by
the  Company (or any transfer agent thereof) within 30 days after the
date the Approval Notice is mailed to such shareholder.

      Other Requirements.  Within 30 days after the date on which the
Approval  Notice  is mailed by the Company to its  shareholders,  the
stock certificates representing any shares of Common Stock which  the
shareholder demands be purchased must be submitted to the Company  at
its principal office, or at the office of any transfer agent thereof,
to be stamped with a statement that the shares are dissenting shares.
Upon  subsequent transfer of these shares, the new certificates  will
be  similarly  stamped,  and marked with the  name  of  the  original
dissenting shareholder.

      If  the  Company and a dissenting shareholder  agree  that  the
shares  held by such shareholder are eligible for dissenters'  rights
and  agree  upon the price of such shares, the dissenting shareholder
is  entitled to receive from the Company the agreed upon  price  with
interest thereon at the legal rate on judgments from the date of such
agreement.  Any agreement fixing the fair market value of  dissenting
shares  as between the Company and the holders thereof must be  filed
with the Secretary of the Company at the address set forth below.

      Subject to certain provisions of Section 1306 and Chapter 5  of
the  CGCL, payment of the fair market value of the dissenting  shares
shall be made within 30 days after the amount thereof has been agreed
upon  or within 30 days after the statutory or contractual conditions
to  the  Merger  are satisfied, whichever is later.   Cash  dividends
declared and paid by the Company upon the dissenting shares after the
date  of  approval  of the Merger by its shareholders  and  prior  to
payment for the shares shall be credited against the total amount  to
be paid by the Company.

      If  the  Company and a dissenting shareholder fail to agree  on
either  the fair market value of the shares or on the eligibility  of
the shares to be purchased, then the shareholder, the Company or FBOP
Acquisition  may  file  a complaint for judicial  resolution  of  the
dispute  in  the superior court of the proper county.  The  complaint
must  be filed within six months after the date on which the Approval
Notice is mailed to shareholders.  If a complaint is not filed within
six  months, the shares will lose their status as dissenting  shares.
Two  or  more  dissenting shareholders may join as plaintiffs  or  be
joined  as defendants in such an action.  If the eligibility  of  the
shares  is at issue, the court will first decide this issue.  If  the
fair  market  value  of  the shares is in  dispute,  the  court  will
determine,  or  shall  appoint one or more  impartial  appraisers  to
assist in the determination of, the fair market value.  The costs  of
the  action  will  be assessed or apportioned as the court  considers
equitable,  but  if the appraisal exceeds the price  offered  to  the
shareholder,  the  Company  will  be  required  to  pay  such  costs,
including,  in the discretion of the court, attorneys'  fees,  expert
witnesses'  fees and interest if the value awarded by the  court  for
the  shares is more than 125% of the price offered by the Company  to
the shareholder.

      Any  demands, notices, certificates or other documents required
to  be delivered to the Company described herein may be sent by  mail
to SNDB Financial Corp., 1420 Kettner Boulevard, San Diego, California
92101,  Attention: Corporate Secretary or delivered in person to  the
Corporate Secretary, San Diego National Bank, 1420 Kettner Boulevard,
San Diego, California 92101.

           Failure  to comply fully with these procedures will  cause
the  shareholder  to lose his dissenters' rights.  Consequently,  any
shareholder who desires to exercise his or her dissenters' rights may
want  to  consult a legal advisor before attempting to exercise  such
rights.

                        THE MERGER AGREEMENT

           The  following is a summary of certain terms of the Merger
Agreement,  a copy of which is attached as Appendix A to  this  Proxy
Statement  and is incorporated herein by reference.  Such summary  is
qualified  in  its  entirety by reference to  the  Merger  Agreement.
Terms  which  are  not  otherwise defined in this  summary  have  the
meaning set forth in the Merger Agreement.  Shareholders are urged to
read the Merger Agreement carefully.

           As of the date of this Proxy Statement, nothing  has  come
to the Company's  attention  that  has  led  it  to  believe that the
representations and warranties made by each of the Company  and  FBOP
and FBOP Acquisition in the Merger Agreement are not true and correct
in  all  material respects or that the respective covenants  of  each
party  contained therein have not been complied with in all  material
respects by the respective parties.  Accordingly, nothing has come to
the  Company's  attention that has led it to  believe  that,  if  the
shareholders of the Company approve the Merger Agreement,  the  other
conditions to the Merger will not ultimately be satisfied.  There can
be  no assurance, however, that such conditions will be satisfied  or
that the Merger will be consummated.

Representations and Warranties

           The Merger Agreement contains various representations  and
warranties  of  each  of the Company and FBOP and  FBOP  Acquisition.
These include, among other things, representations and warranties  of
the  Company  as  to (i) the organization and good  standing  of  the
Company and the Bank; (ii) its capitalization; (iii) the identity and
ownership  of its subsidiaries; (iv) the authorization of the  Merger
Agreement; (v) material compliance with laws; (vi) the absence of the
need  (except as specified) for governmental or third party  consents
to  the  Merger;  (vii) material conformity to applicable  accounting
standards  of the Company's financial statements and the accuracy  of
the Company's filings with the SEC and the applicable bank regulatory
agencies;  (viii)  the  absence  of material  pending  or  threatened
material  litigation or other actions; (ix) employee  benefit  plans;
(x)  taxes;  (xi)  certain material contracts of the  Company;  (xii)
agreements  with  employees, including employment agreements;  (xiii)
insurance;  (xiv)  certain  environmental matters;  (xv)  properties;
(xvi) deposits; and (xvii) loans and reserves.

           FBOP'S   and   FBOP  Acquisition 's  representations   and
warranties  include,  among  other things,  those  as  to  (i)  their
respective organization and good standing, (ii) the authorization  of
the  Merger  Agreement,  (iii) the absence of  the  need  (except  as
specified)  for governmental or third party consents to  the  Merger,
(iv)  the  availability  to FBOP and FBOP Acquisition  of  sufficient
funds  to  fulfill  their  respective obligations  under  the  Merger
Agreement, and (v) the conformity to applicable accounting  standards
of  FBOP's  audited financial statements for the year ended  December
31, 1995.

Certain Covenants

           Pursuant to the Merger Agreement, each of the Company  and
FBOP  and  FBOP Acquisition has made various customary covenants  for
transactions of this type, including, among others, that  each  party
cooperate and take or cause to be taken all actions necessary, proper
or advisable to consummate the Merger on a prompt basis.  The Company
has  agreed, among other things, to provide FBOP and FBOP Acquisition
access  to certain offices, properties, contracts, books and  records
of, and other information regarding the Company.

           Pursuant to the Merger Agreement FBOP and FBOP Acquisition
have  agreed, among other things, to use their best efforts to timely
obtain all required governmental consents and approvals and to comply
with all of the terms and conditions thereof.

Conduct of Business Pending the Merger

           The  Company has agreed that it and its subsidiaries  will
conduct  their  respective  operations  in  the  ordinary  course  of
business  substantially  in  the manner as  conducted  prior  to  the
execution  of  the Merger Agreement.  In addition,  the  Company  has
agreed that, without the written consent of FBOP Acquisition, neither
the  Company  or any of its subsidiaries will:  (a) fail to  maintain
its  tangible property and assets in their present state  of  repair,
order  and condition, reasonable wear and tear and damage by fire  or
other casualty excepted; (b) fail to maintain its books, accounts and
records  in  accordance with generally accepted accounting principles
consistently  applied;  (c) fail to comply in all  material  respects
with  applicable laws and regulations; (d) make, renew or modify  the
terms (including, but not limited to, any release or substitution  of
collateral,  change of the interest rate, or release or  substitution
of any guarantor) of any loan, letter of credit or other extension of
credit,  or  commitment to make a loan, in excess  of  $200,000;  (e)
except as required by law or applicable regulation and except for the
exercise  of  the Options, enter into, adopt, amend or terminate  any
bonus, profit sharing, compensation, termination, stock option, stock
appreciation  right,  restricted stock,  performance  unit,  pension,
retirement,  deferred compensation, employment,  severance  or  other
employee benefit agreement, trust or plan; (f) except for pay  raises
pursuant  to  scheduled  annual reviews in  the  ordinary  course  of
business  not  to exceed 5% of annual W-2 compensation, authorize  or
enter  into any employee contract or employment agreement, grant  any
pay  raise  or  increase  in any manner the  compensation  or  fringe
benefits of any director, officer or employee or pay any benefit  not
required  by  an existing plan or arrangement or authorize  or  enter
into any contract, agreement, commitment or arrangement to do any  of
the  foregoing; (g) authorize or enter into any contract,  commitment
or  obligation (excluding all loans and loan commitments)  including,
but  not limited to obligations for services, which provides for  the
receipt  or  payment  of  amounts, in the  aggregate,  in  excess  of
$25,000;  (h) sell, transfer, convey, assign or otherwise dispose  of
any material assets or properties, or authorize any of the foregoing,
or  sell loans in bulk; (i) acquire, lease or encumber any assets  in
excess  of  $125,000  for any item or series of  similar  items;  (j)
authorize or make any amendment to its charter or bylaws; (k) fail to
keep  in  force all insurance policies presently in effect, including
insurance of deposit accounts with the FDIC; (l) do any act which, or
omit  to  do  any  act the omission of which, will cause  a  material
breach  of  any  contract,  commitment or obligation;  (m)  make  any
borrowing,  incur any debt (other than (i) deposits in  the  ordinary
course  of  business  and  consistent with  past  practice  and  (ii)
overnight  borrowings from the Federal Reserve Bank  consistent  with
past  practices),  or  assume, guarantee,  endorse  (except  for  the
negotiation  or collection of negotiable instruments in the  ordinary
course  of  business and consistent with past practice) or  otherwise
become  liable (whether directly, contingently or otherwise) for  the
obligations of any other person, or make any payment or repayment  in
respect of any indebtedness (other than deposits and accrued expenses
in   the  ordinary  course  of  business  and  consistent  with  past
practice);  (n)  accept  any deposits for  which  the  interest  rate
payable thereon exceeds by more than 0.5 percent the average interest
rate  being  paid on similar deposits by banks in the San Diego  area
market;  (o) waive, release or cancel any claims in excess of $25,000
against third parties or debts in excess of $25,000 owing to  it,  or
any  rights which have any value in excess of $25,000; (p)  make  any
change  in  its accounting systems, policies or practices; (q)  enter
into,  authorize, or permit any transaction, except as now  existing,
with any affiliate or subsidiary of the Company; (r) make any capital
contribution  to any person or purchase or invest in  any  securities
issued  by  any  person other than securities  which  are  issued  or
guaranteed  by  the  United States government or any  agency  thereof
having  a maturity of more than twelve (12) months from the  date  of
purchase; (s) sell any investment securities; (t) enter into or renew
any  data  processing  service contract;  (u)  change  or  amend  its
schedules  and policies relating to service charges or service  fees;
(v)  enter into loan transactions not in accordance with sound credit
practices  and not on terms and conditions which are materially  more
favorable  than  those  available to the  borrower  from  competitive
sources in transactions in the ordinary course of business; (w)  fail
to   use   its   best  efforts  to  preserve  the  present   business
organizations intact, to keep available the services of  its  present
officers and employees or to preserve its present relationships  with
persons  having  business dealings with it;  (x)  fail  to  maintain,
consistent with its past practices, a reserve for possible  loan  and
lease  losses  which is adequate under the requirements of  generally
accepted accounting principles to provide for possible losses, net of
recoveries  relating  to  loans  previously  charged  off,  on  loans
outstanding   (including,   without  limitation,   accrued   interest
receivable);  (y)  make any material change  in  any  lease  of  real
property;  (z)  fail to file in a timely manner all required  filings
with all proper regulatory authorities and fail to cause such filings
to  be true and correct; (aa) foreclose upon or take deed or title to
any  commercial  real  estate  without first  conducting  a  Phase  I
environmental  assessment of the property;  or  foreclose  upon  such
commercial real estate if such environmental assessment indicates the
presence  of  hazardous material in amounts that, if such foreclosure
were  to  occur, would be reasonably likely to result in  a  material
adverse  effect  on  the  Bank; (bb)  amend  or  modify  any  of  its
promotional,  deposit account or account loan practices,  other  than
amendments  or modifications in the ordinary course of  business;  or
(cc)  (i) make any change in its authorized capital stock, (ii) issue
any stock options, or issue any warrants, or other rights calling for
the  issue, transfer, sale or delivery of its capital stock or  other
securities, (iii) pay any stock dividend or make any reclassification
in  respect  of its outstanding shares of capital stock, (iv)  except
for the issuance of shares upon exercise of any Options, issue, sell,
exchange  or  deliver any shares of its capital stock (or  securities
convertible   into  or  exchangeable,  with  or  without   additional
consideration,  for  such capital stock), (v) purchase  or  otherwise
acquire  for  consideration any outstanding  shares  of  its  capital
stock,  or  (vi) declare, pay or set apart in respect of its  capital
stock any dividends or other distributions or payments.

No Solicitation

           Except as required by any regulatory authority, or  except
to  the  extent  required by fiduciary obligations of  the  Board  of
Directors under applicable law in reliance upon a written opinion  of
counsel, the Company has agreed in the Merger Agreement that it  will
not, directly or indirectly, solicit, encourage, initiate, or respond
favorably  to  any  inquiries  or  proposals  from,  or  provide  any
confidential  information or access to the Company's  or  the  Bank's
properties,  or  participate in any negotiations or discussions  with
any other person concerning:  (i) any merger, sale of assets or other
business combination involving the Company or the Bank with any other
person; (ii) any purchase by any person of shares of capital stock of
the  Company or the Bank; or (iii) any issuance by the Company or the
Bank  of  any  shares of capital stock.  The Company  has  agreed  to
promptly  notify  FBOP and FBOP Acquisition of  any  such  inquiries,
offers or proposals.

Conditions to the Merger

           The  respective obligations of each party  to  effect  the
Merger  are subject to the satisfaction, at or prior to the Effective
Time, of the following conditions:  (i) the authorization or approval
of  the  Federal Reserve Board and any other state or federal  agency
having jurisdiction over the parties or the transactions contemplated
by  the Merger Agreement which are necessary for the consummation  of
the  Merger  will  have been obtained and remain in  full  force  and
effect in a form and under terms not materially burdensome to FBOP or
FBOP  Acquisition; (ii) the consummation of the Merger shall not have
been  restrained, enjoined or prohibited by any court or governmental
authority  of  competent jurisdiction and no material  litigation  or
administrative proceeding shall be pending or threatened  as  of  the
Effective   Time  seeking  to  restrain,  enjoin  or   prohibit   the
consummation  of  the  Merger; and (iii) the Merger  will  have  been
consummated  by  no later than 5:00 P.M. Pacific Time  on  April  30,
1997.

          The obligations of the Company to consummate the Merger are
further  subject  to the conditions that (a) the representations  and
warranties  of  FBOP  and FBOP Acquisition set forth  in  the  Merger
Agreement  will be true and correct in all material respects  at  the
Effective  Time  with  the  same force  and  effect  as  though  such
representations and warranties had been made on and as of such  date;
(b)  all  consents,  waivers,  approvals,  authorizations  or  orders
required  to be obtained by FBOP Acquisition shall have been obtained
and delivered to the Company; (c) FBOP and FBOP Acquisition will have
performed in all material respects, their respective obligations, and
agreements   and  complied  in  all  material  respects  with   their
respective covenants and agreements under the Merger Agreement to  be
performed and complied with on or before the Effective Date; (d)  the
Company will have received a legal opinion from FBOP's counsel, dated
as  of  the  Effective  Date, in the form set  forth  in  the  Merger
Agreement;  (e)  the  Company will have received  an  update  to  the
Fairness  Opinion  as of the consummation of the  Merger  from  Keefe
Bruyette   that  the  consideration  to  be  paid  to  the  Company's
shareholders is fair to such shareholders from a financial  point  of
view; (f) FBOP shall have entered into separate employment agreements
with  Messrs  Galinson, Horsman and Brotman and Ms.  Chewning-Johnson
effective as of the Effective Time; and (g) FBOP and FBOP Acquisition
will  have  made  available to the Paying Agent the aggregate  Merger
Consideration Per Share and aggregate Cash Consideration Per Option.

           The obligations of FBOP and FBOP Acquisition to consummate
the  Merger  are  further  subject to the  conditions  that  (a)  the
representations and warranties of the Company set forth in the Merger
Agreement  are  true  and  correct in all material  respects  on  the
Effective  Time  with  the  same force  and  effect  as  though  such
representations and warranties had been made on and as of such  date;
(b)  all  required  consents, waivers, approvals,  authorizations  or
orders in connection with the Merger shall have been obtained by  the
Company and delivered to FBOP; (c) the Company will have performed in
all material respects all obligations and agreements and complied  in
all material respects with all covenants and conditions contained  in
the  Merger Agreement to be performed and complied with by it  at  or
prior  to the Effective Time; (d) FBOP Acquisition will have received
the  opinion of the Company's counsel dated as of the Effective  Date
in  the  form  specified  in  the Merger Agreement;  (e)  the  Merger
Agreement will have been approved and adopted by the shareholders  of
the  Company; (f) the holders of not more than 10% of the issued  and
outstanding  shares of the Common Stock at the Effective  Time  shall
have delivered written demand for payment of the fair market value of
their shares of Common Stock pursuant to Chapter 13 of the CGCL;  (g)
the  directors  and officers of the Company will have tendered  their
resignations  in writing, effective on the Effective Time;  (h)  from
March  31, 1996 to the Effective Time, there shall not have been  any
Material  Adverse  Change  in the business,  operations,  results  of
operations,  assets, liabilities, investments, properties,  condition
(financial  or otherwise), affairs, prospects or other attributes  of
the  Company  or Bank, taken as a whole.  The term "Material  Adverse
Change"  means with respect to the Company, any change  that  (i)  is
material  and  adverse  to  the  business,  operations,  results   of
operations,  assets, liabilities, investments, properties,  condition
(financial  or otherwise), affairs, prospects or other attributes  of
the Company, or (ii) materially impairs the ability of the Company to
perform its obligations under the Merger Agreement or consummate  the
Merger; provided, however, that Material Adverse Change shall not  be
deemed  to  include the impact of (x) changes in banking and  similar
laws,  (y)  changes  in generally accepted accounting  principles  or
regulatory   requirements  applicable  to  banks  and  bank   holding
companies  generally; or (z) circumstances affecting banks  and  bank
holding  companies generally, (i) neither the Company, Bank  nor  any
subsidiaries of the Company or Bank shall have in existence  or  have
authorized  a pension plan, (j) FBOP Acquisition shall have  received
evidence satisfactory to it that all Options and any other options or
warrants for Common Stock have been canceled.

Termination

           The   Merger  Agreement  may  be  terminated   in  certain
circumstances, including the following:  (i) by mutual consent of the
Company  and FBOP Acquisition, (ii) by the Company if the  conditions
to  the obligations of the Company to consummate the Merger have  not
been satisfied or waived; (iii) by FBOP Acquisition if the conditions
to  the obligations of FBOP Acquisition to consummate the Merger have
not  been satisfied or waived; or (iv) by either the Company or  FBOP
Acquisition  if the mutual conditions to their respective obligations
to  effect  the  Merger  have  not been satisfied  or  waived.   See"
Conditions to Merger" above.

Termination Fee

           The Merger Agreement provides that if the Company and FBOP
Acquisition fail to consummate the Merger and the Company enters into
a letter of intent, commitment letter or other written agreement with
a  third  party regarding a merger, consolidation, sale of assets  or
other  similar transaction involving the Company within twelve months
following  the  termination of the Merger,  the  Company  will,  upon
consummation of such other transaction, promptly pay the  Termination
Fee  of  $2,500,000 to FBOP Acquisition.  The Termination Fee is  not
payable,  however  if  the Merger Agreement is terminated  by  mutual
consent  or  because  a  condition to  the  Company's  obligation  to
consummate the Merger has not been satisfied or waived.

           This  Termination   Fee  is  intended   to  increase   the
likelihood that the Merger will be consummated in accordance with the
terms of the Merger Agreement.  Consequently, the Termination Fee may
have the effect of discouraging other  persons  from  considering  or
proposing an acquisition of or merger with the Company.

Expenses

           The Merger Agreement  provides that  each party will  bear
its own expenses in connection with the Merger Agreement, except that
if the Merger is consummated,  FBOP has agreed to pay $250,000 of the
total  fee  payable  by the Company  to Keefe  Bruyette for financial
advisory  services  provided  to  the  Company in connection with the
Merger.    

                            STOCK PRICES

           The   Common  Stock  is  included  for  quotation  on  the
NASDAQ/NMS.   There  is only a limited market for the  Common  Stock.
The  following table sets forth, for the periods indicated, the  high
and  low  prices  per  share  of  the Common  Stock  as  reported  by
NASDAQ/NMS.   No  stock or cash dividends were  declared  during  the
periods shown.

<PAGE>

                               High         Low        
1994  First Quarter          $ 3.25       $ 2.50   
      Second Quarter           3.25         2.50   
      Third Quarter            4.75         2.50   
      Fourth Quarter           4.75         3.00   
1995  First Quarter          $ 4.25       $ 3.25   
      Second Quarter           4.25         3.63   
      Third Quarter            4.50         3.50   
      Fourth Quarter           6.25         4.50   
1996  First Quarter          $ 5.38       $ 5.00   
      Second Quarter           6.75         4.75   
      Third Quarter            7.63         6.13   
      Fourth Quarter           7.88         7.13   
1997  First Quarter
      (through January
         , 1997)

           On  July  12,  1996,  the  last  trading  day  before  the
announcement  of the execution of the Merger Agreement,  the  closing
price  for  the Common Stock as reported on the NASDAQ/NMS was  $6.25
per share.

           On January ___, 1997  (the last practicable date prior  to
the  mailing  of  this Proxy Statement), the closing  price  for  the
Common  Stock  as  reported by the NASDAQ/NMS  was  $___________  per
share.    

           SDNB  shareholders  are advised to obtain  current  market
quotations for the Common Stock.

<PAGE>

                   SECURITY OWNERSHIP OF CERTAIN
                  BENEFICIAL OWNERS AND MANAGEMENT

Five Percent Shareholders

           Persons  and groups owning in excess of 5% of  the  Common
Stock  are  required to file certain reports regarding such ownership
with the Company and with the Commission, in accordance with Exchange
Act.  The following table sets forth information regarding shares  of
Common  Stock  of  the Company as of December 31,  1996 known  to  be
beneficially  owned by persons who own more than  5%  of  the  Common
Stock  outstanding, based on the most recent reports filed  with  the
Company and the Commission.    

 Name and Address of         Amount and Nature of             
   Beneficial Owner          Beneficial Ownership     Percent of Class (3)
                                   (1)(2)
Two limited                     765,314                    19.87%
partnerships managed                          
by WHR Management Corp.
767 Third Avenue
New York, New York  10017(6)

Basswood Partners, L.P.         295,000                     7.66%
57 Forest Avenue
Paramus, New Jersey  07652(6)

Charles I. Feurzeig             381,164                     9.89%
6363 El Cajon Blvd.
Ste. 206
San Diego, California  92115

Murray L. Galinson              221,403(4)                  5.75%
1420 Kettner Boulevard
San Diego, California  92101

<PAGE>

Directors and Management

           The following table sets forth information with respect to
beneficial  ownership of the Common Stock as of December 31, 1996  by
each  director and named executive officer of the Company and by  all
directors and named executive officers of the Company as a group.    

                                                Amount and Nature         
                                                of Beneficial 
            Name          Position With         Ownership of      Percent of
                          Company               Common Stock      Class (3)
(1)(2)
Douglas E. Barnhart       Director                          7,000         *
Howard W. Brotman         Director, Senior Vice            22,147           *
                          President, Secretary,
                          Chief Financial 
                          Officer of Company,
                          Senior Vice President, 
                          Chief Financial 
                          Officer of Bank
Joyce Chewning-Johnson    Senior Vice President            10,919           *
                          of Company, Executive
                          Vice President,
                          Secretary of Bank
Margaret Costanza         Director                         14,200           *
Murray L. Galinson        Director, Chairman of        221,403(4)       5.75%
                          Board, President and
                          CEO of Company, CEO of Bank
Karla J. Hertzog          Director                         24,700           *
Robert B. Horsman         Director, Executive Vice         59,983       1.56%
                          President of Company
                          President of Bank
Mark P. Mandell           Director                         24,700           *
Patricia L. Roscoe        Director                         40,551       1.05%
Julius H. Zolezzi         Director                         80,948       2.10%
All executive officers                               534,327(1)(2)      13.87%
and directors as a group  
(14 persons)


(1)  All  percentages and shares amounts were calculated on the basis
     of  outstanding  securities  plus shares  issuable  pursuant  to
     vested  stock  options  and  warrants.   Includes  shares  owned
     beneficially  and  of  record, directly or indirectly,  together
     with  associates.  Also includes shares held by or on behalf  of
     minor and/or adult children and family trusts.

(2)  Does  not include shares owned by San Diego National Bank Profit
     Sharing  Plan and 401(k) Savings Plan attributable to  executive
     officers' vested interests therein.

(3)  Asterisk indicates percentage less than 1%

(4)  Includes 86,358 shares held as trustee.

   (5)  Unless  otherwise  indicated,  each  person (or jointly  with
     spouse) exercises  sole voting and dispositive power as  to  the
     shares reported.
    
   


    
   (6)  The  limited partnerships managed by WHR Management Corp. are
     the  Whittman Hefferman & Rhein  Workout Fund II, L.P.  and the
     Whitman  Hefferman  &  Rhein  Workout  Fund  IIA,  L.P.  and WHR
     Management  Corp. is the general partner of each fund.  Basswood
     Management Inc. is the general partner of Basswood Partners, L.P.    

<PAGE>

                        INDEPENDENT AUDITORS

           The  consolidated  financial  statements  of  the  Company
incorporated  herein by reference to the Company's Annual  Report  on
Form  10-K  for  the fiscal year ended December 31, 1995,  have  been
audited by Coopers & Lybrand, L.L.P.  Coopers & Lybrand, L.L.P.  were
appointed to serve at the Company's independent accountants for 1996.
Representatives  of  Coopers & Lybrand, L.L.P.  are  expected  to  be
present  at the Special Meeting and they will have an opportunity  to
make  a  statement if they so desire and will be available to respond
to appropriate questions.

                       SHAREHOLDER PROPOSALS

           It  is possible that the Company's next Annual Meeting  of
Shareholders will be held prior to consummation of the  Merger.   Any
shareholder who wishes to submit a proposal for presentation to  such
annual  meeting, and for inclusion, if appropriate, in the  Company's
proxy  statement  and  the  form of proxy  relating  to  such  annual
meeting, must comply with the rules and regulations of the Commission
then in effect and must submit such proposal to the Secretary of  the
Company.   In  the  event  that  the  Company's  Annual  Meeting   of
Shareholders  is  held  on or before May 14,  1997,  any  shareholder
proposal  must  have  been received by the  Company  not  later  than
March  14,  1997.  In the event that the Company's Annual Meeting  of
Shareholders  is  held  after May 14, 1997, any shareholder  proposal
must  be  received  by  the  Company a  reasonable  time  before  the
solicitation of proxies for such annual meeting is made.

               INCORPORATION OF CERTAIN DOCUMENTS BY
                 REFERENCE; ADDITIONAL INFORMATION

           The  following documents filed with the Commission by  the
Company  (File  No.  0-11117)  pursuant  to  the  Exchange  Act   are
incorporated by reference in this Proxy Statement:

           1.    The Company's  Annual  Report on  Form 10-K  for the
      year ended December 31, 1995.

           2.    The  Company's  Current  Report  on  Form 8-K  dated
      July 22, 1996.

           3.    The Company's Quarterly Reports on Form 10-Q for the
      three months ended March 31, 1996,  the six  months  ended June
      30, 1996, and the nine months ended September 30, 1996.

           Attached  as Appendix D to, and incorporated by  reference
in,   this  Proxy  Statement  is  the  Company's  Annual  Report   to
Shareholders for the year ended December 31, 1995.  In addition,  the
Company's  Quarterly  Report  on  Form  10-Q  for  the  period  ended
September 30, 1996 is attached to this Proxy Statement as Appendix E.

           All documents and reports filed by the Company pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act after the  date
of  this Proxy Statement and prior to the date of the Special Meeting
shall  be  deemed  to  be  incorporated by reference  in  this  Proxy
Statement  and to be a part hereof from the dates of filing  of  such
documents  or  reports.   Any  statement  contained  in  a   document
incorporated  or deemed to be incorporated by reference herein  shall
be  deemed  to be modified or superseded for purposes of  this  Proxy
Statement to the extent that a statement contained herein or  in  any
other  subsequently  filed  document  which  also  is  deemed  to  be
incorporated   by  reference  herein  modifies  or  supersedes   such
statement.  Any such statement so modified or superseded shall not be
deemed, except as so modified or superseded, to constitute a part  of
this Proxy Statement.

           This  Proxy Statement incorporates documents by  reference
which  are  not present herein or delivered herewith.  Such documents
(other  than  exhibits  to such documents unless  such  exhibits  are
specifically  incorporated  by  reference)  are  available,   without
charge,  to any person, including any beneficial owner, to whom  this
Proxy  Statement  is  delivered, on written or oral  request  to  the
Secretary  of the Company, Howard W. Brotman, 1420 Kettner Boulevard,
San  Diego, California 92101 (telephone no. 619-233-1234).  In  order
to  ensure  timely  delivery  of the documents,  requests  should  be
received by January 31, 1997.


<PAGE>

(front of enclosed Proxy Card)

                             SDNB FINANCIAL CORP.
         REVOCABLE PROXY SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

        The undersigned hereby appoints Murray L. Galinson, Robert B. 
Horsman or either of them with full power of substitution, proxies to vote 
at the Special Meeting of Shareholders of SDNB Financial Corp. ("the 
Company") to be on February 12, 1997 at 10:00 a.m., local time, and at any 
adjournment or adjournments thereof, hereby revoking proxies heretofore 
given, to vote all shares of common stock of the Company held or owned by 
the undersigned as directed on the reverse side of the proxy card, and in 
their discretion upon such other matters as may come before the Special 
Meeting provided, however, no proxy voted against the proposal to approve 
and adopt the Merger Agreement will be voted in favor of any proposal to 
adjourn or postpone the Special Meeting for the purpose of soliciting 
additional proxies or otherwise.    


                        (To Be Signed on Reverse Side.)


(reverse side of Proxy Card)

   X   Please mark your
       votes as in this 
       example.


                                                  FOR   AGAINST   ABSTAIN
PROPOSAL TO APPROVE AND ADOPT AGREEMENT 
AND PLAN OF MERGER DATED JULY 12, 1996 AMONG 
THE COMPANY, FBOP CORPORATION AND FBOP 
ACQUISITION COMPANY.


   THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE 
SPECIFIED, THIS PROXY WILL BE VOTED FOR THE PROPOSITION STATED.  IF ANY 
OTHER BUSINESS IS PRESENTED AT THE SPECIAL MEETING, INCLUDING MATTERS 
RELATING TO THE CONDUCT OF THE MEETING, THIS PROXY WILL BE VOTED BY THOSE 
NAMED IN THIS PROXY IN THEIR BEST JUDGMENT, PROVIDED, HOWEVER, NO PROXY 
VOTED AGAINST THE PROPOSAL TO APPROVE AND ADOPT THE MERGER AGREEMENT WILL 
BE VOTED IN FAVOR OF ANY PROPOSAL TO ADJOURN OR POSTPONE THE SPECIAL 
MEETING FOR THE PURPOSE OF SOLICITING ADDITIONAL PROXIES OR OTHERWISE.  AT 
THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE 
PRESENTED AT THE SPECIAL MEETING.    



SIGNATURES:                                                 DATE:            
NOTE:  Please sign exactly as name appears hereon.  Joint owners should each 
       sign.  When signing as attorney, executor, administrator, trustees or 
       guardian please give full title as such.


<PAGE>

                             APPENDIX "A"



                AGREEMENT AND PLAN OF MERGER, DATED AS OF 
              JULY 12, 1996, AMONG THE COMPANY, FBOP AND FBOP
           ACQUISITION AND AMENDMENT DATED AS OF NOVEMBER 26, 1996


<PAGE>


_________________________________________________________________



                  AGREEMENT AND PLAN OF MERGER
                                
                             BETWEEN
                                
                      SDNB FINANCIAL CORP.,
                                
                        FBOP CORPORATION
                                
                               AND
                                
                    FBOP ACQUISITION COMPANY
                                
                                
                                
                                
                                
                                
                       As of July 12, 1996
                                
                                
                                
                                
                                
                                
_________________________________________________________________




                       TABLE OF CONTENTS

                                                             Page

ARTICLE I    MERGER                                            1
             (a)  Merger                                       1
             (b)  Effective Time                               2
             (c)  Effects of the Merger                        2
             (d)  Prior Approvals                              2
             (e)  Articles of Incorporation                    2
             (f)  Bylaws                                       2
             (g)  Directors and Officers                       3
             (h)  Additional Actions                           3
             (i)  Conversion of Shares                         3
             (j)  Total Merger Consideration                   4
             (k)  Prepayment Penalty Reduction                 5
             (l)  Surrender of Shares                          5
             (m)  Designation of Paying Agent; Investment
                  of Funds.                                    5
             (n)  Transmittal Materials                        5
             (o)  Dissenting Shares                            5
             (p)  Termination of Paying Agent's Duties         6
             (q)  Closing of Holding Company's Transfer 
                  Books                                        6
             (r)  Stock Options and Warrants                   6

ARTICLE II   REPRESENTATIONS AND WARRANTIES OF HOLDING
             COMPANY                                           7
             (a)  Organization and Standing of Holding Company 7
             (b)  Organization and Standing of Bank            7
             (c)  Holding Company Subsidiaries                 7
             (d)  Capitalization                               8
             (e)  Authorization                                8
             (f)  Articles of Incorporation and Bylaws         8
             (g)  Consents and Approvals                       8
             (h)  Defaults and Conflicts                       9
             (i)  SEC Reports; Financial Statements            9
             (j)  Regulatory Reports                          10
             (k)  Changes Since March 31, 1996                11
             (l)  Properties                                  11
                  (i)   Real Estate and Mortgages             11
                  (ii)  Investments                           11
                  (iii) Title to Property; Zoning             12
             (m)  Environmental Laws                          12
             (n)  Proprietary Rights                          12
             (o)  Agreements                                  13
             (p)  Litigation; Claims                          13
             (q)  Compliance with Laws                        14
             (r)  Taxes                                       14
             (s)  Related Party Transactions                  15
             (t)  Employee Benefit Plans                      15
             (u)  Insurance                                   17
             (v)  Regulatory Filings                          17
             (w)  Deposits                                    17
             (x)  Loans                                       18
             (y)  Reserves                                    18
             (z)  Agreements with Regulatory Agencies         18
             (aa) Information for Regulatory Approvals        19
             (ab) Governmental Notices                        19
             (ac) SEC Filings                                 19
             (ad) Finders and Investment Bankers              19
             (ae) Disclosure                                  19

ARTICLE III  REPRESENTATIONS AND WARRANTIES OF ACQUISITION AND
             FBOP                                             20
             (a)  Organization of Acquisition and FBOP        20
             (b)  Authorization                               20
             (c)  Consents and Approvals                      20
             (d)  Defaults and Conflicts                      20
             (e)  SEC Filings                                 20
             (f)  Funds Available                             21
             (g)  Finders and Investment Bankers              21
             (h)  Governmental Notices                        21
             (i)  Financial Statement                         21
             (j)  Agreements                                  21
             (k)  Articles; Bylaws.                           21

ARTICLE IV   RIGHT TO INVESTIGATE                             21

ARTICLE V    COVENANTS OF HOLDING COMPANY                     22
             (a)  Operation in Ordinary Course                22
             (b)  Exclusivity                                 25
             (c)  Stockholder Meeting                         25
             (d)  Intentionally Omitted.                      26
             (e)  Reports.                                    26
             (f)  Notice                                      26
             (g)  Regulatory Matters                          26
             (h)  Supplemental Information                    26
             (i)  Cooperation                                 27
             (j)  Conditions Precedent                        27
             (k)  Best Efforts                                27
             (l)  Schedules                                   27

ARTICLE VI   COVENANTS OF ACQUISITION                         27
             (a)  Consents                                    27
             (b)  Cooperation                                 27
             (c)  Conditions Precedent                        27
             (d)  Best Efforts                                27
             (e)  Liability Insurance                         28

ARTICLE VII  CONDITIONS TO THE OBLIGATIONS OF ACQUISITION AND
             FBOP                                             28
             (a)  Validity of Representation and Warranties   28
             (b)  Consents                                    28
             (c)  Compliance with Covenants; Schedules        28
             (d)  Opinion of Counsel                          28
             (e)  Approval of Holding Company Stockholders    28
             (f)  Dissenting Holding Company Shares           29
             (g)  Resignations                                29
             (h)  Adverse Changes                             29
             (i)  Effective Time                              29
             (j)  No Pension or Retirement Plans              29
             (k)  Stock Option Plans and Incentive Plans;
                  Options                                     29

ARTICLE VIII CONDITIONS TO THE OBLIGATIONS OF HOLDING COMPANY 29
             (a)  Validity of Representations and Warranties  29
             (b)  Consents                                    30
             (c)  Compliance with Covenants                   30
             (d)  Opinion of Counsel                          30
             (e)  Fairness Opinion                            30
             (f)  Employment Agreements                       30

ARTICLE IX   CONDITIONS APPLICABLE TO ACQUISITION, FBOP AND
             HOLDING COMPANY                                  30
             (a)  Governmental Approvals                      30
             (b)  Injunction                                  31

ARTICLE X    CLOSING AND CLOSING DOCUMENTS                    31
             (a)  Closing                                     31
             (b)  Holding Company Closing Documents           31
             (c)  Acquisition Closing Documents               32

ARTICLE XI   TERMINATION AND TERMINATION FEE                  32
             (a)  Termination                                 32
             (b)  Termination Fee                             32
             (c)  Survival of Rights                          33

ARTICLE XII  SURVIVAL OF REPRESENTATIONS, WARRANTIES AND
             COVENANTS                                        33

ARTICLE XIII MISCELLANEOUS                                    33
             (a)  Payment of Expenses                         33
             (b)  Commitment to the San Diego Community and 
                  to Customers and Employees                  33
             (c)  Entire Agreement                            33
             (d)  Modifications, Amendments and Waivers       33
             (e)  Assignment                                  34
             (f)  Schedules                                   34
             (g)  Press Releases                              34
             (h)  Notices                                     34




                  AGREEMENT AND PLAN OF MERGER


     THIS AGREEMENT AND PLAN OF MERGER (the "Agreement") is
entered into as of the close of business on the 12th day of July,
1996, by and among SDNB Financial Corp., a bank holding company
organized under the laws of the State of California (the "Holding
Company"), FBOP Corporation, a bank holding company organized
under the laws of the State of Illinois ("FBOP"), and FBOP
Acquisition Company, a corporation organized under the laws of
the State of Illinois ("Acquisition").  Holding Company and
Acquisition are sometimes referred to herein as the "Constituent
Corporations."

                      W I T N E S S E T H:

     WHEREAS, Acquisition is a wholly-owned subsidiary of FBOP
Corporation, an Illinois corporation; and

     WHEREAS, San Diego National Bank, a federally-chartered
national banking association ("Bank"), is a wholly-owned
subsidiary of Holding Company; and

     WHEREAS, the parties desire that Holding Company be acquired
by Acquisition through the merger of Holding Company with and
into Acquisition upon the terms and conditions contained herein
and in accordance with applicable laws (the "Merger"); and

     WHEREAS, the Board of Directors of Holding Company deems the
Merger to be advisable and in the best interests of Holding
Company and its stockholders and has adopted a resolution
approving this Agreement and directing that this Agreement be
submitted for consideration at a meeting of its stockholders; and

     WHEREAS, the Boards of Directors of Acquisition and FBOP
deem the Merger to be advisable and in the best interests of
their respective stockholders and each has adopted a resolution
approving this Agreement.

     NOW, THEREFORE, for and in consideration of the premises and
the mutual agreements, representations, warranties and covenants
herein contained, and for the purpose of prescribing the terms
and conditions of the Merger (the Merger and the transactions
contemplated thereby are referred to herein as the
"Transaction"), and such other details and provisions as are
deemed desirable in connection with the Merger, the parties,
intending to be bound, hereby agree as follows:

                           ARTICLE I

                             MERGER

     (a)       Merger.  In accordance with the provisions of this
Agreement, the Illinois Business Corporation Act of 1983 (the "IL
BCA") and the California General Corporation Law (the "CGCL"), at
the Effective Time (as herein defined), Holding Company shall be
merged with and into Acquisition and the separate existence of
Holding Company thereupon shall cease.  Following the Merger,
Acquisition shall continue as the surviving corporation
("Surviving Corporation").  At Acquisition's option, the Merger
may be structured so that Holding Company merges into FBOP or
another direct or indirect wholly-owned subsidiary of FBOP (such
entity, if any, to be included in the definition of
"Acquisition"); provided, however, that Acquisition shall assign
to such entity, and such entity shall assume, all rights and
obligations of Acquisition under this Agreement.

     (b)       Effective Time.  As soon as practicable after the
satisfaction or waiver of the conditions set forth in Article X,
the parties hereto will file articles of merger (the "Articles of
Merger") with the Secretary of State of Illinois and make all
other filings or recordings required by the IL BCA and the CGCL
in connection with the Merger.  The Merger shall become effective
at such time as (i) the Secretary of State of Illinois issues a
certificate of merger and, if applicable, the filing required by
Section 1108(d) of the CGCL is made with the Secretary of State
of California, or (ii) at such later time as is specified in the
Articles of Merger (the "Effective Time").

     (c)       Effects of the Merger.  The Merger shall have the
effects set forth in the IL BCA and the CGCL.  Without limiting
the generality of the foregoing, and subject thereto, at the
Effective Time, all the properties, rights, privileges, powers
and franchise of the Constituent Corporations shall vest in the
Surviving Corporation, and all debts, liabilities and duties of
the Constituent Corporations shall become the debts, liabilities
and duties of the Surviving Corporation.

     (d)       Prior Approvals.  The parties hereto acknowledge that
the requisite approvals for the Transaction must be received from
or notices must be given to certain federal governmental bodies
and agencies including, but not limited to (i) the Office of the
Comptroller of the Currency of the Department of the Treasury
(the "OCC"); (ii) the Federal Deposit Insurance Corporation (the
"FDIC"); (iii) the Board of Governors of the Federal Reserve
System (the "Federal Reserve Board"); and (iv) any other
regulatory authorities having jurisdiction, which approvals or
notices shall not contain conditions that are materially
burdensome to FBOP or Acquisition (collectively, the governmental
bodies and agencies referred to in items (i)-(iv) above are
referred to herein as the "Applicable Governmental Authorities").

     (e)       Articles of Incorporation.  The Articles of
Incorporation of Acquisition in effect at the time of the Merger
shall be the Articles of Incorporation of the Surviving
Corporation, until thereafter amended as provided thereunder and
in the IL BCA.

     (f)       Bylaws.  The Bylaws of Acquisition in effect at the
time of the Merger shall be the Bylaws of the Surviving
Corporation until altered, amended or repealed, as provided
thereunder and in the Articles of Incorporation and the IL BCA.

     (g)       Directors and Officers.  The directors and officers of
Acquisition at the time of the Merger shall be the directors and
officers of the Surviving Corporation, in each case to serve, in
accordance with the Articles of Incorporation and Bylaws of the
Surviving Corporation, until their successors shall have been
elected and shall qualify.  If at the Effective Time a vacancy
shall exist on the Board of Directors or in any of the offices of
the Surviving Corporation, such vacancy may thereafter be filled
in the manner provided by the Bylaws of the Surviving
Corporation.

     (h)       Additional Actions.  If, at any time after the
Effective Time, the Surviving Corporation shall consider or be
advised that any further assignments or assurances in law or any
other acts are necessary or desirable (a) to best perfect or
confirm, of record or otherwise, in the Surviving Corporation,
title to and possession of any property or right of Acquisition
acquired or to be acquired by reason of, or as a result of, the
Merger, or (b) otherwise necessary to carry out the purposes of
this Agreement, Holding Company and its proper officers and
directors shall be deemed to have granted to the Surviving
Corporation an irrevocable power of attorney to execute and
deliver all such proper deeds, assignments and assurances in law
and to do all acts necessary or proper to vest, perfect or
confirm title to and possession of such property or rights in the
Surviving Corporation are fully authorized in the name of Holding
Company or otherwise to take any and all such actions.

     (i)       Conversion of Shares.  The manner and basis of
converting and exchanging the shares of Holding Company Common
Stock, and the manner and basis of making distributions, if any,
to stockholders of Holding Company, shall be as follows:

          (i)     Each share of common stock, no par value per share, of
     Holding Company (the "Common Stock") which is issued and
     outstanding immediately prior to the Effective Time other than
     Dissenting Shares (as defined below) shall, by virtue of the
     Merger and without any action on the part of the holder thereof,
     at and after the Effective Time be converted into the right to
     receive the "Per Share Merger Consideration".

     "Per Share Merger Consideration" shall be equal to:


Aggregate     plus   Supplemental  plus  Aggregate   minus   Expenses
Merger               Merger              Strike
Consideration        Consideration       Price of
                                         Options

                            divided by

           outstanding shares   plus   aggregate shares of
           of Common Stock             Common Stock subject to
                                       Options


where,

     Aggregate Merger
     Consideration     =   $26,627,222 (subject to adjustment as 
                           set forth in subpart (j) below).

     Expenses          =   All fees and expenses incurred by Holding 
                           Company in connection with the Merger, 
                           including finders' and brokers' fees, legal
                           expenses and filing and printing fees,
                           but not including up to $250,000 of the
                           fee to Keefe, Bruyette & Woods as
                           described at Article XIII(a), and not
                           including any amounts described at
                           Article VI(e).

     Supplemental Merger
     Consideration     =   Defined below at subpart (k).

     Aggregate Strike
     Price of Options  =   The sum of the exercise price of each 
                           outstanding Option (defined below).


          (ii)      At the Effective Time, Acquisition shall pay or cause
     to be paid to each of the persons listed on Section 1(r) of
     Holding Company Schedule, with respect to the outstanding
     options, warrants and rights for Holding Company Common Stock
     (without regard to the expiration date thereof) (collectively,
     the "Options") set forth opposite such person's name therein, an
     amount per share of Common Stock subject to an Option equal to
     the excess of the Per Share Merger Consideration over the
     exercise price per share of such Option, as set forth on Section
     1(r) of Holding Company Schedule (the "Cash Consideration Per
     Option").  Concurrently with the payment of the Cash
     Consideration Per Option, each holder of an Option shall deliver
     to Acquisition evidence satisfactory to Acquisition of the
     cancellation of such Option.  At the Effective Time, each Option
     shall be canceled and retired and shall cease to exist and shall
     be deemed to represent only the right to receive the Cash
     Consideration Per Option.  Payment of the Cash Consideration Per
     Option in accordance with this Article I(i)(ii) shall be deemed
     to be full satisfaction of all rights pertaining to the Options.
     All amounts payable under this Article I(i)(ii) shall be subject
     to any required withholding of taxes and shall be paid without
     interest.

     (j)       Total Merger Consideration.  Notwithstanding the
preceding subparts of this Article, except to the extent payments
made to holders of Dissenting Shares exceed the Per Share Merger
Consideration, and except for any Supplemental Merger
Consideration paid in accordance with subpart (k) below, in no
event shall the value of the total consideration paid by
Acquisition hereunder (the "Aggregate Merger Consideration")
exceed $26,627,222.  To the extent that any of the Options are
exercised prior to the Closing, the Aggregate Merger
Consideration shall be increased by an amount equal to the
exercise price of such Options.

     (k)       Prepayment Penalty Reduction.  In the event that prior
to the Closing, Holding Company obtains a decrease in the
prepayment penalty associated with the prepayment of the mortgage
loan on the main office of the Bank, then the Aggregate Merger
Consideration shall be increased by $0.60 for each $1.00 that
said penalty is reduced ("Supplemental  Merger Consideration").

     (l)       Surrender of Shares.  As promptly as practicable after
the Effective Time, each holder of shares of Holding Company
Common Stock shall, upon presentation and surrender of the
certificate or certificates therefor to the Paying Agent (as
defined below) for cancellation in accordance with the
transmittal materials described below, be entitled to receive in
exchange therefor a check or checks payable to such person
representing the payment of cash into which such holder's shares
of Holding Company Common Stock have been converted at the
Effective Time.  Each certificate which represented issued and
outstanding shares of Holding Company Common Stock immediately
prior to the Effective Time shall be deemed cancelled at the
Effective Time and shall represent only the right to receive cash
for each share represented by such certificate.  In no event
shall the holder of any such surrendered certificates be entitled
to receive interest on any of the funds to be received in the
Merger.

     (m)       Designation of Paying Agent; Investment of Funds.
Acquisition and FBOP shall make available to American Transfer to
act as paying agent (the "Paying Agent") at the Effective Time
(i) an amount in cash equal to the product of the Per Share
Merger Consideration times the number of shares of Holding
Company Common Stock outstanding immediately prior to the
Effective Time, less the number of Holding Company Dissenting
Shares whose holders have complied with the provisions of Section
1300 of the CGCL as described in subpart (o) below at or prior to
the Effective Time and less any shares owned by Acquisition or
any other subsidiary or affiliate of Acquisition plus (ii) an
amount in cash equal to the aggregate Cash Consideration Per
Option.  The cash deposited with the Paying Agent shall be
invested by the Paying Agent as directed by Acquisition.

     (n)       Transmittal Materials.  As promptly as practicable, but
in no event later than seven days following the Effective Time,
Acquisition shall send or cause to be sent to each former holder
of record of shares of Holding Company Common Stock transmittal
materials for use in surrendering their certificate or
certificates in exchange for cash.  The letter of transmittal
will contain instructions with respect to the surrender of such
certificates.  Acquisition shall instruct record date holders of
Holding Company Common Stock who hold such shares for the account
of others to provide the respective beneficial holders of such
shares instructions with respect to the surrender of their
shares.

     (o)       Dissenting Shares.  Each outstanding share of Holding
Company Common Stock as to which a written demand for purchase is
made upon Holding Company in accordance with Section 1301 of the
CGCL, and with respect to which the holder complies with all
other applicable provisions of Section 1300 of the CGCL, shall
not be converted into or represent a right to receive cash
hereunder unless and until the holder shall have failed to
perfect or shall have effectively withdrawn or lost his or her
right to appraisal of and payment for such shares of Common Stock
under Section 1300 of the CGCL, at which time such shares of
Common Stock shall be converted into a right to receive cash in
the same manner and subject to the same conditions as provided
for other outstanding shares of Common Stock in this Article.
All such shares of Holding Company Common Stock as to which the
holder complies with the applicable provisions of Section 1300 of
the CGCL, except any such shares of Holding Company Common Stock
the holder of which shall have effectively withdrawn or lost his
or her right to appraisal of and payment for such shares of
Common Stock under the CGCL, are herein called "Dissenting
Shares" and each holder is herein called a "Dissenting
Shareholder."  Holding Company shall give Acquisition prompt
notice upon receipt by Holding Company of any written demand for
purchase of and payment for Dissenting Shares.  Holding Company
agrees that prior to the Effective Time it will not, except with
the prior written consent of Acquisition, voluntarily make any
payment with respect to, or settle or offer to settle, any such
demand.  Each Dissenting Shareholder who becomes entitled,
pursuant to the provisions of the CGCL, to payment for the fair
market value of his or her shares of Holding Company Common Stock
shall receive payment therefor from Acquisition as the Surviving
Corporation (but only after the amount thereof shall have been
agreed upon or finally determined pursuant to such provisions),
and such shares of Common Stock shall be retired and cancelled.

     (p)       Termination of Paying Agent's Duties.  Promptly
following the date which is twelve months after the Effective
Time, the Paying Agent shall deliver to FBOP all cash and other
documents in its possession relating to the transactions
described in this Agreement, and the Paying Agent's duties shall
terminate.  Thereafter, each holder of a certificate formerly
representing shares of Holding Company Common Stock who has not
previously surrendered such certificate may surrender such
certificate to FBOP and (subject to applicable abandoned
property, escheat and similar laws) receive in exchange therefore
the Per Share Merger Consideration.

     (q)       Closing of Holding Company's Transfer Books.  At the
Effective Time, the stock transfer records of Holding Company
shall be closed and no transfer of shares of Holding Company
Common Stock shall thereafter be made.

     (r)       Stock Options and Warrants.  Section 1(r) of Holding
Company Schedule contains an accurate and complete list of all
outstanding Options, including the name of the holder thereof,
date of grant, number of shares and exercise price of each
Option.


                           ARTICLE II

       REPRESENTATIONS AND WARRANTIES OF HOLDING COMPANY

     Holding Company represents and warrants to Acquisition and
FBOP as follows:

     (a)       Organization and Standing of Holding Company.  Holding
Company is a corporation duly organized, validly existing and in
good standing under the laws of the State of California.  Holding
Company has the corporate power and authority to own or lease all
of its properties and assets and to carry on its business as it
is now being conducted.  Holding Company is duly registered as a
bank holding company under the Bank Holding Company Act of 1956,
as amended, (the "BHC Act"), and the regulations issued
thereunder.  The Certificate of Incorporation and Bylaws of
Holding Company, copies of which have previously been made
available to Acquisition, are true and complete copies of such
documents as in effect as of the date of this Agreement.

     (b)       Organization and Standing of Bank.  Bank is a national
banking association, duly organized, validly existing, and in
good standing under the laws of the United States of America.
Bank is duly authorized to conduct a banking business, and is
duly authorized to operate each of its offices, including branch
offices (collectively, the main office and each branch location
are referred to herein as the "Branches").  Bank is a wholly-
owned subsidiary of Holding Company.

     (c)       Holding Company Subsidiaries.  Section 2(c) of Holding
Company Schedule sets forth a list of all of Holding Company's
direct and indirect subsidiaries including the Bank (hereinafter
separately called a "Subsidiary" and collectively called the
"Subsidiaries").   Unless expressly provided otherwise, each
reference to Subsidiary or Subsidiaries in this Agreement shall
include Bank.  As used herein, references to "Subsidiary" or
"Subsidiaries" shall not include interests in corporations which
are less than 50% owned by Holding Company or its Subsidiaries
and which are described on such Schedule.  Except as otherwise
indicated thereon, the Schedule sets forth the authorized capital
stock, the number of shares duly issued and outstanding, the
number so owned by each shareholder of the Subsidiary and the
jurisdiction of incorporation of each Subsidiary.  Except as
disclosed on such Schedule, Holding Company owns 100% of the
issued and outstanding shares of the capital stock of each
Subsidiary.  Except as disclosed on such Schedule, the shares of
capital stock of the Subsidiaries are validly issued, fully paid
and non-assessable (subject to statutory obligations of holders,
if any), and are owned free and clear of any liens, claims,
charges or encumbrances.  Except as disclosed on such Schedule,
neither Holding Company nor any of the Subsidiaries has any
investment in any subsidiary or any investment in any
partnership, joint venture, limited liability company or similar
entity, all of which investments are owned free and clear of any
liens, claims, charges or encumbrances except as disclosed
thereon.  Except as disclosed on the Schedule, each of the
Subsidiaries is a corporation duly organized, validly existing
and in good standing under the laws of the jurisdiction of its
incorporation and has the corporate power to own or lease its
properties and carry on its business as now being conducted.
Holding Company Schedule sets forth a true and correct
description of the activities of each of the Subsidiaries.  No
certificate of authority identified in such Schedule has been
revoked, restricted, suspended, limited or modified nor is any
certificate of authority the subject of, nor to the knowledge of
Holding Company is there a basis for, a proceeding for
revocation, restriction, suspension, limitation or modification.

     (d)       Capitalization.  The authorized capital stock of
Holding Company consists of 15,000,000 shares of Common Stock, no
par value per share, of which 3,076,737 shares are issued and
outstanding as of the date hereof.  The Holding Company has no
treasury shares.  All of the issued and outstanding shares of
Holding Company Common Stock have been validly issued and are
fully paid and non-assessable (subject to statutory obligations
of holders, if any) and free of preemptive rights.  As of the
date hereof, 769,531 shares of Holding Company Common Stock were
reserved for issuance upon exercise of outstanding Options.
Except for the Options, Holding Company has no contract,
understanding, restriction or agreement, including any voting
trust or other agreement or understanding with respect to the
voting of any of the capital stock of Holding Company, or any
convertible, exchangeable or exercisable security, option,
warrant, call, or commitment on the part of Holding Company of
any character relating to issued or unissued shares of the
capital stock of Holding Company.

     (e)       Authorization.  The Board of Directors of Holding
Company has adopted resolutions approving the Agreement and the
Transaction and has authorized the execution and delivery of the
Agreement and has directed by resolution that the Agreement be
submitted to a vote of the holders of shares of Holding Company
Common Stock taken at a meeting called for the purpose of
considering and acting upon this Agreement.  Holding Company has
full power and authority to enter into this Agreement and, upon
appropriate consent of its stockholders in accordance with law,
subject to obtaining all required regulatory approvals, to
consummate the transactions contemplated hereby.  This Agreement
has been duly executed and delivered by Holding Company and
constitutes the valid and legally binding obligation of Holding
Company, enforceable against it in accordance with its terms,
subject to bankruptcy, receivership, insolvency, reorganization,
moratorium or similar laws affecting or relating to creditors
rights generally and subject to general principles of equity.

     (f)       Articles of Incorporation and Bylaws.  Holding Company
has delivered to Acquisition true and complete copies of its and
each of the Subsidiaries' Articles of Incorporation and Bylaws as
in effect as of the date hereof, and in the case of Bank, has
delivered true and complete copies of Bank's Charter and Bylaws.

     (g)       Consents and Approvals.  Except for the consents and
approvals of the Applicable Governmental Authorities, no filing
with, and no permit, authorization, consent or approval of, any
public body or authority is necessary for the consummation by
Holding Company of the transactions contemplated by this
Agreement.

     (h)       Defaults and Conflicts.  Except as disclosed in Section
2(h) of Holding Company Schedule, neither Holding Company, Bank
or any other Subsidiary is or immediately prior to the Effective
Time will be in conflict with or default under its Articles of
Incorporation (or similar organizational document) or Bylaws, or
in default under any material indenture or under any material
agreement or other material instrument to which it is a party or
by which it or any of its properties is bound or to which it is
subject.  Subject to the receipt of all consents and approvals
contemplated by this Agreement, neither the execution and
delivery of this Agreement, the consummation of the Transaction
nor the fulfillment of and compliance with the terms and
provisions hereof, will (i) violate any judicial, administrative
or arbitral order, writ, award, judgment, injunction or decree
involving Holding Company, Bank or any other Subsidiary, (ii)
conflict with the terms, conditions or provisions of the charter
or Bylaws of Holding Company, Bank or any other Subsidiary, (iii)
conflict with, result in a breach of, constitute a default under
or accelerate or permit the acceleration of the performance
required by, any material agreement or other material instrument
to which Holding Company, Bank or any other Subsidiary is a party
or by which Holding Company, Bank or any other Subsidiary is
bound, (iv) result in the creation of any material lien, charge
or encumbrance upon any of the assets of Holding Company, Bank or
any other Subsidiary under any such agreement or instrument, or
(v) terminate or give any party thereto the right to terminate
any such indenture, agreement or instrument.  Except as disclosed
in Section 2(h) of Holding Company Schedule, no consent of any
third party to any material indenture or any material agreement
or other material instrument to which Holding Company, Bank or
any other Subsidiary is a party is required in connection with
the Transaction.  Holding Company agrees that prior to the
Effective Time it will use its best efforts to obtain all
required consents to the Transaction of parties to any such
material indenture, material agreement, or other material
instrument which is material to the business.

     (i)      SEC Reports; Financial Statements.  Holding Company has
filed all required forms, reports, registration statements and
documents with the Securities and Exchange Commission (the
"SEC"), since December 31, 1992 (collectively, the "SEC
Reports"), each of which, as of its respective date, complied in
all material respects with all applicable requirements of the
Securities Act of 1933, as amended (the "Securities Act") and the
Securities Exchange Act of 1934, as amended (the "Exchange Act").
As of their respective dates, none of the SEC Reports, including,
without limitation, any financial statements or schedules
included therein, contained any untrue statement of a material
fact or omitted to state a material fact required to be stated
therein or necessary in order to make the statements therein, in
light of the circumstances under which they were made, not
misleading.  The audited consolidated financial statements of
Holding Company included in its Annual Report on Form 10-K for
the years ended December 31, 1992, 1993, 1994, and 1995 and the
unaudited consolidated interim financial statements included in
its Quarterly Reports on Form 10-Q for the quarter ended March
31, 1996, fairly present in conformity with generally accepted
accounting principles applied on a consistent basis (except as
may be indicated therein or in the notes thereto), the
consolidated financial position of Holding Company and its
Subsidiaries as of the dates thereof and their consolidated
statements of operations, stockholders' equity, and cash flows
for the periods then ended (in the case of any unaudited interim
financial statements, subject to (i) normal year-end adjustments
and (ii) standard limitations on the application of generally
accepted accounting principles).

     Except as and to the extent reflected in the interim
consolidated statement of financial position of Holding Company
and the Subsidiaries as of March 31, 1996, and notes thereto (the
"March 31, 1996 Balance Sheet") or in Section 2(i) of Holding
Company Schedule, neither Holding Company nor any Subsidiary had,
as of March 31, 1996, any liability or obligation (absolute,
contingent or otherwise) except for contractual liabilities
arising in the ordinary course which are not required to be
reflected in a balance sheet prepared in accordance with
generally accepted accounting principles that could have a
material adverse effect on Holding Company and its Subsidiaries
taken as a whole.  Except as and to the extent disclosed in
Section 2(i) of Holding Company Schedule, neither Holding Company
nor any Subsidiary has incurred any liability or obligation
(absolute, contingent or otherwise) since March 31, 1996, other
than in the ordinary course of business that could have a
material adverse effect on Holding Company and its Subsidiaries
taken as a whole.

     (j)      Regulatory Reports.  Holding Company and Bank each has
filed all reports, notices and other statements, together with
any amendments required to be made with respect thereto, if any,
that it was required to file with the OCC, the FDIC, the Federal
Reserve Board, and any other governmental agency or authority
with jurisdiction over Holding Company or Bank and each such
report, notice and other statement, including the financial
statements, exhibits and schedules thereto, complied in all
material respects with the relevant statutes, rules and
regulations enforced or promulgated by the regulatory authority
with which it was filed.  To the extent permitted by applicable
laws or regulations, Holding Company has furnished to Acquisition
copies of all regulatory filings (and all related correspondence)
for Holding Company and Bank for the years ended December 31,
1992, 1993, 1994 and 1995 and the quarter ended March 31, 1996,
as filed with the Applicable Governmental Authorities (the
"Regulatory Reports").  The Regulatory Reports, including,
without limitation, the provisions made therein for investments
and the valuation thereof, and loan loss reserves, together with
the notes thereto, fairly present the financial position, assets,
liabilities, change in financial position, surplus and other
funds of Holding Company and Bank as of the dates thereof and the
results of its operations for the periods indicated in conformity
with regulatory accounting principles prescribed or permitted by
law or the rules and regulations of the Applicable Governmental
Authorities, applied on a consistent basis with prior periods,
except as set forth therein.  Each such Regulatory Report was in
material compliance with applicable law and correct in every
material respect when filed and there were no material omissions
therefrom.  Except for liabilities and obligations disclosed or
provided for in the Regulatory Reports, Bank did not have, as of
the respective dates of each such Regulatory Reports, any
liabilities or obligations (whether absolute or contingent and
whether due or to become due) except for contractual liabilities
arising in the ordinary course which are not required to be
reflected in regulatory financial statements.  All books of
account of Bank and each other Subsidiary fully and fairly
disclose all the transactions, properties, assets, investments,
liabilities and obligations of Bank or the respective Subsidiary
and all such books of account are in the possession of Bank or
the respective Subsidiary and are true and complete in all
material respects.

     (k)      Changes Since March 31, 1996.  Except as disclosed in
Section 2(k) of Holding Company Schedule, since March 31, 1996
there has been no material adverse change in the assets,
properties, business, financial condition or results of
operations of Holding Company, Bank and the Subsidiaries taken as
a whole; and neither Holding Company, Bank nor any other
Subsidiary has, since March 31, 1996 (i) made any change in its
authorized capital stock, (ii) issued any stock options, warrants
or other rights calling for the issue, transfer, sale or delivery
of its capital stock or other securities, (iii) paid any stock
dividend or made any reclassification in respect of its
outstanding shares of capital stock, (iv) issued, transferred,
sold or delivered any shares of its capital stock (or securities
convertible into or exchangeable, with or without additional
consideration, for such capital stock), (v) purchased or
otherwise acquired for consideration any outstanding shares of
its capital stock, (vi) disposed of a material portion of its
assets, properties or business other than in the ordinary course
of business, or (vii) authorized or made any distribution to
Holding Company's stockholders of any assets of Holding Company,
Bank or any other Subsidiary, by way of cash dividends or
otherwise.

     (l)      Properties.

          (i)       Real Estate and Mortgages.  Section 2(l)(i) of Holding
     Company Schedule sets forth a list and summary description of (a)
     all real property owned by Holding Company or any Subsidiary and
     all buildings and other structures located on such real property,
     (b) all leases, subleases or other agreements under which Holding
     Company or any Subsidiary is the lessor or lessee of any real
     property, (c) all unexpired options held by Holding Company or
     any Subsidiary or contractual obligations on its part to purchase
     or acquire any interest in real property, (d) all unexpired
     options granted by Holding Company or any Subsidiary or
     contractual obligations on its part to sell or dispose of any
     interest in real property, and (e) all mortgages held by Holding
     Company (other than as investment securities), identifying all
     such mortgages, if any, for which deficiency notices have been
     issued or that are otherwise not current.  Except as disclosed in
     Section 2(l)(i) of Holding Company Schedule, as of the date
     hereof such leases, subleases, options and other agreements are
     in full force and effect and neither Holding Company nor any
     Subsidiary has received any notice of any material default
     thereunder.

          (ii)      Investments.  The common stock, preferred stock, bonds,
     and other investments owned by Holding Company or any Subsidiary
     as of the date hereof are evidenced by appropriate written
     instruments and certificates (except where in non-certificated
     form), are valid and genuine in all material respects and
     enforceable in accordance with their terms against all persons
     against whom they purport to create an obligation, subject to
     bankruptcy, receivership, insolvency, reorganization, moratorium,
     or other similar laws affecting or relating to creditors' rights
     generally and subject to general principles of equity.  All such
     bonds, stocks, and other investments conform in all material
     respects to the requirements of applicable laws and regulations.
     Except as disclosed in Section 2(l)(ii) of Holding Company
     Schedule, none of such investments is in default on the payment
     of principal, interest or other required distributions.

          (iii)           Title to Property; Zoning.  Except as disclosed
     in Section 2(l)(iii) of Holding Company Schedule, to the best
     knowledge of Holding Company, Holding Company and each Subsidiary
     has good and marketable title to all real properties reflected in
     Section 2(l)(i) and good and marketable title to all other assets
     and properties shown as owned by it on Holding Company March 31,
     1996 balance sheet or acquired since that date (except properties
     disposed of in the ordinary course of business subsequent to said
     date), in each case free of all mortgages, liens, security
     interests, charges and encumbrances of any nature whatsoever,
     other than liens reflected in the Holding Company financial
     statements and liens for Taxes (as defined below) not yet due and
     payable.  All such real property complies in all material
     respects with all applicable private agreements, zoning
     requirements, Environmental Laws (defined below), and other
     governmental laws and regulations relating thereto, and there are
     no condemnation proceedings pending or, to the best knowledge of
     Holding Company, threatened with respect to the Real Property.

     (m)      Environmental Laws.  Except as disclosed in Section
2(m) of Holding Company Schedule, to the best knowledge of
Holding Company, Holding Company and each Subsidiary has
conducted and is conducting its business in compliance in all
material respects with all applicable federal, state, and local
laws, regulations and requirements currently in force relating to
the protection of the environment ("Environmental Laws").  There
is no pending or, to the best knowledge of Holding Company,
threatened, civil or criminal litigation, written notice of
violation, or administrative proceeding relating to such
Environmental Laws involving Holding Company or any Subsidiary.
There has not been and there is no condition existing with
respect to the release, emission, discharge or presence of
hazardous substances in connection with the business of Holding
Company or any Subsidiary, which condition could subject Holding
Company or any Subsidiary to any proceeding or remediation under
such Environmental Laws or could otherwise have a material
adverse effect on the assets, properties, business, financial
condition or results of operations of Holding Company and its
Subsidiaries taken as a whole.  Holding Company and each
Subsidiary has received all approvals, consents, licenses, and
permits with respect to environmental matters necessary to carry
on its business substantially as currently conducted.

     (n)      Proprietary Rights.  Section 2(n) of Holding Company
Schedule discloses all the trademarks, trade names and service
marks (and all registrations and applications with respect
thereto) (collectively the "Proprietary Rights") used in the
business of Holding Company or any Subsidiary.  Except as
otherwise disclosed in such Schedule, either Holding Company or
one of the Subsidiaries owns or is duly authorized to use all of
such Proprietary Rights.  Such Proprietary Rights as used by
Holding Company or a Subsidiary in its business do not violate or
infringe upon the proprietary rights of any third party, and
there is no claim, action, proceeding or investigation pending
or, to the best of Holding Company's knowledge, threatened
against Holding Company or any of the Subsidiaries with respect
to any such Proprietary Rights.

     (o)      Agreements.  Except as set forth in Section 2(o) of
Holding Company Schedule, neither Holding Company nor any
Subsidiary is a party to nor is Holding Company or any Subsidiary
bound by any oral or written (i) contract for the employment of
any officer or employee, or contract with a former officer or
employee pursuant to which payments are required to be made at
any time following the date hereof, or contract with any labor
union or association representing any employee, (ii) stock
ownership, profit-sharing, bonus, deferred compensation, stock
option, warrant, severance pay, pension, retirement or similar
plan or agreement, (iii) mortgage, indenture, note or installment
obligation the unpaid balance of which exceeds $25,000, or other
instrument for or relating to any borrowing of money by Holding
Company or any of the Subsidiaries, the unpaid balance of which
exceeds $25,000, (iv) guaranty of any obligation for borrowings
or otherwise which in the aggregate exceed $25,000, (v) agreement
or arrangement for the sale or lease of any material amount of
its assets or part of its business other than in the ordinary
course of business or for the grant of preferential rights to
purchase or lease any material amount of its assets or part of
its business, (vi) agreement or arrangement obligating it to
register any of its outstanding shares or other securities with
the SEC, (vii) agreement or arrangement with any officer or
director of Holding Company, any Subsidiary, or any other
affiliate of Holding Company, or (viii) contract, agreement or
other instrument which is material to the assets, properties,
business, financial condition or results of operations of Holding
Company and its Subsidiaries taken as a whole.  True and correct
copies of each such document described in (i) - (viii) have been
provided to Acquisition.  All contracts, plans, mortgages,
indentures, guaranties and other agreements disclosed in Section
2(o) of Holding Company Schedule are in full force and effect as
of the date hereof, and neither Holding Company nor any
Subsidiary or any other party thereto is in default in any
material respect as to any provision thereof and no event has
occurred which with the passage of time or the taking of any
action, or both, would constitute a material default under any
such agreement.  No party thereto may terminate any of such
agreements by reason of the transactions contemplated by this
Agreement.

     (p)      Litigation; Claims.  Except as disclosed in Section
2(p) of Holding Company Schedule, there are no actions, suits,
claims, investigations or proceedings pending, or to the best
knowledge of Holding Company, threatened, against or affecting
Holding Company or any Subsidiary or its properties or
businesses, at law or in equity, or before any governmental or
administrative body or agency or before any arbitrator (i) which
involve a claim in excess of $50,000 or (ii) which alone or in
the aggregate, could materially and adversely affect the assets,
properties, business, financial condition or results of
operations of Holding Company and its Subsidiaries taken as a
whole or the ability of Holding Company and its Subsidiaries
taken as a whole to carry out the transactions contemplated in
this Agreement.  Holding Company is not aware of any facts that
would reasonably afford a basis for any such actions, suits,
claims, investigations or proceedings.  Except as may be
disclosed on such Schedule, there are no unresolved disputes
under any contract to which Holding Company or any Subsidiary is
a party or by which Holding Company or any Subsidiary is bound
involving in the aggregate an amount in excess of $50,000.
Neither Holding Company nor any Subsidiary is in default with
respect to any order, writ, award, judgment, injunction or decree
of any court, governmental or administrative body or agency, or
arbitrator applicable to it which could have a material adverse
effect on the assets, properties, business, financial condition
or results of operations of Holding Company and its Subsidiaries,
taken as a whole.

     (q)      Compliance with Laws.  Holding Company and each of the
Subsidiaries has complied in all material respects with all laws,
regulations, opinions, orders, ordinances, judgments or decrees
of all governmental authorities (federal, state, local, foreign
or otherwise) applicable to its businesses, including without
limitation, the OCC, FDIC and Federal Reserve Board, except where
the failure to have so complied would not, individually or in the
aggregate, have a material adverse effect on the assets,
properties, business, financial condition or results of
operations of Holding Company and its Subsidiaries taken as a
whole.  Except as disclosed in Section 2(q) of Holding Company
Schedule, or as disclosed in Holding Company's proxy statement
for the 1996 annual meeting of stockholders, neither Holding
Company nor any Subsidiary has received any notification of any
asserted failure by it to comply with any of such laws.

     (r)      Taxes.

          (i)       Except as disclosed in Section 2(r)(i) of Holding
     Company Schedule:  (a) all Tax Returns (as defined below)
     required to be filed with the appropriate taxing authorities have
     been filed by or on behalf of Holding Company or any Subsidiary
     and all Taxes (as defined below) shown to be due on such Tax
     Returns have been paid or provided for in full; (b) there are no
     liens for Taxes upon the assets of Holding Company or any
     Subsidiaries except statutory liens for Taxes not yet due; (c)
     there are no outstanding deficiencies in respect of Taxes
     asserted or threatened or assessments of Taxes made or
     threatened, nor any administrative or judicial proceedings
     pending or threatened concerning Taxes, with respect to Holding
     Company or any Subsidiary and any deficiencies, assessments or
     proceedings shown in Holding Company Schedule are being contested
     in good faith through appropriate proceedings; (d) Holding
     Company has established on the financial statements described in
     Section 2(i) of this Agreement reserves and accruals adequate for
     the payment of all Taxes accruing with respect to or payable by
     Holding Company and each Subsidiary for all periods reflected
     therein; (e) there are no outstanding agreements or waivers
     extending the statutory period of limitations applicable to any
     Tax Returns required to be filed with respect to Holding Company
     or any Subsidiary; and (f) Neither Holding Company nor any
     Subsidiary has requested any extension of time within which to
     file any Tax Return, which Tax Return has not been filed.

          (ii)      The appropriate income Tax Returns of Holding Company
     and each Subsidiary have been examined by (a) the Internal
     Revenue Service or the statute of limitations has expired for all
     periods up to and including December 31, 1991 and (b) the taxing
     authorities of all of the states disclosed in Holding Company
     Schedule pursuant to Section 2(c) or the statute of limitations
     has expired for all periods up to and including December 31,
     1991, respectively, and there are no outstanding or unresolved
     proposed adjustments.

          (iii)           Except as disclosed in Section 2(r)(iii) of
     Holding Company Schedule, no power of attorney has been granted
     by Holding Company or any Subsidiary with respect to any matter
     relating to Taxes which is currently in force.

     For purposes of this Agreement, the term "Taxes" shall mean
all taxes, charges, fees, levies or other assessments, including
without limitation, all net income, gross income, premium or
privilege, gross receipts, sales, use, ad valorem, transfer,
franchise, profits, license, withholding, payroll, employment,
excise, estimated, severance, stamp, occupation, property or
other taxes, customs duties, fees, assessments, or charges of any
kind whatsoever, together with any interest and any penalties,
additions to tax or additional amounts imposed by any
governmental authority (domestic or foreign) upon Holding Company
or any Subsidiary and the term "Tax Returns" shall mean all
returns, declarations, reports, estimates, and statements,
regarding Taxes, required to be filed under United States
federal, state, local or any foreign laws.

     (s)      Related Party Transactions.  Except as disclosed in
Section 2(s) of Holding Company Schedule, or as disclosed in
Holding Company's proxy statement for the 1996 annual meeting of
stockholders, and other than transactions exclusively between or
among Holding Company and/or any of the Subsidiaries, neither
Holding Company nor any Subsidiary has made any loan to any
director, officer or other affiliate of Holding Company or a
Subsidiary which remains outstanding nor has Holding Company or
any Subsidiary entered into any agreement, other than an
agreement referred to in subpart (o) hereof, for the purchase or
sale of any property or services from or to any director, officer
or other affiliate of Holding Company or a Subsidiary.

     (t)      Employee Benefit Plans.

          (i)       Section 2(t)(i) of Holding Company Schedule sets forth
     a true and complete list of each employee benefit plan, as
     defined in Section 3(3) of the Employee Retirement Income
     Security Act of 1974, as amended ("ERISA") and each other plan,
     arrangement and agreement providing employee benefits
     (collectively the "Plans"), that covers current or former
     employees of Holding Company or any Subsidiary or affiliate and
     is presently maintained by Holding Company or any Subsidiary or
     any affiliate thereof or by any trade or business, whether or not
     incorporated (an "ERISA Affiliate"), which together with Holding
     Company would be deemed a "single employer" within the meaning of
     Section 4001 of ERISA.  None of the Plans is a "multiemployer
     plan," as defined in Section 3(37) of ERISA.  Holding Company has
     delivered or made available to Acquisition:  copies of all such
     Plans; any related trust agreements, group annuity contracts,
     insurance policies or other funding agreements or arrangements
     relating thereto; the most recent determination letter, if any,
     from the Internal Revenue Service with respect to each of the
     Plans which is subject to ERISA ("ERISA Plans"); actuarial
     valuations, if applicable, for the most recent plan year for
     which such valuations are available; the current summary plan
     descriptions; and the annual return/report on Form 5500 and
     summary annual reports for each of the Plans for each of the last
     three years.

          (ii)      Each of the ERISA Plans is in substantial compliance
     with all applicable provisions of law, including the Code and
     ERISA.  Neither Holding Company nor any ERISA Affiliate currently
     maintains or sponsors a defined benefit pension plan as defined
     in Section 414(j) of the Code and neither Holding Company nor any
     ERISA Affiliate has ever maintained or sponsored any such plan
     that could give rise to a liability against Holding Company or
     any Subsidiary.

          (iii)           The written terms of each of the Plans, and any
     related trust agreement, group annuity contract, insurance policy
     or other funding arrangement are in substantial compliance with
     all applicable laws including ERISA, the Code, and the Age
     Discrimination in Employment Act, as applicable, and each of such
     Plans has been administered in substantial compliance with such
     requirements.

          (iv)      Except with respect to income taxes on benefits paid or
     provided, no income, excise or other tax or penalty (federal or
     state) has been waived or excused, has been paid or is owed by
     any person (including, but not limited to, any Plan, any Plan
     fiduciary, Holding Company and ERISA Affiliates) with respect to
     the operations of, or any transactions with respect to, any Plan.
     No action has been taken, nor has there been any failure to take
     any action, nor is any action or failure to take action
     contemplated, that would subject any person or entity to any
     liability for any tax or penalty in connection with any Plan.  No
     reserve for any taxes or penalties has been established with
     respect to any Plan, nor has any advice been given to any person
     with respect to the need to establish such a reserve.

          (v)       There are no (A) actions, suits, arbitrations or claims
     (other than routine claims for benefits), (B) legal,
     administrative or other proceedings or governmental
     investigations or audits, or (C) complaints to or by any
     governmental entity, which are pending, anticipated or
     threatened, against the Plans or their assets.

          (vi)      The present value of the future cost to Holding Company
     and ERISA Affiliates of post-retirement medical benefits that
     Holding Company or any ERISA Affiliate is obligated to provide,
     calculated on the basis of actuarial assumptions Holding Company
     considers reasonable estimates of future experience and which
     have been provided to Acquisition, does not exceed the amount
     specified in Section 2(t)(vi) of Holding Company Schedule.

          (vii)           Neither Holding Company nor any ERISA Affiliate,
     nor any of the ERISA Plans, nor any trust created thereunder, nor
     any trustee or administrator thereof has engaged in a transaction
     in connection with which Holding Company or any ERISA Affiliate,
     any of the ERISA Plans, any such trust, or any trustee or
     administrator thereof, or any party dealing with the ERISA Plans
     or any such trust could be subject to either a civil penalty
     assessed pursuant to Section 409 or 502(i) of ERISA or a tax
     imposed pursuant to Section 4975 or 4976 of the Code.  Neither
     Holding Company nor any ERISA Affiliate is, or, as a result of
     any actions, omissions, occurrences or state of facts existing
     prior to the Effective Time, may become liable for any tax
     imposed under Section 4978 of the Code.

     (u)      Insurance.  All properties of Holding Company and each
Subsidiary are covered by valid and currently effective insurance
policies issued in favor of Holding Company or a Subsidiary and
such insurance policies provide Holding Company and its
Subsidiaries with adequate coverage and limits for its
operations.  Disclosed in Section 2(u) of Holding Company
Schedule is a true and correct list of all insurance policies
covering Holding Company and the Subsidiaries.  Holding Company
or a Subsidiary is included as an insured party under such
policies or has full rights as a loss payee.  No notice of
cancellation or termination has been received with respect to any
such policy.  Such policies will not be terminable or cancelable
by reason of this Agreement and the consummation of the
transactions contemplated hereby.

     (v)      Regulatory Filings.  To the extent permitted by
applicable laws or regulations, Holding Company has made
available for inspection by Acquisition all registrations,
filings or submissions made by Holding Company or any Subsidiary
with any governmental or regulatory body and delivered to
Acquisition each and every annual and quarterly report filed with
or submitted to any governmental or regulatory body since
December 31, 1992.  Holding Company and each Subsidiary has filed
all reports, statements, documents, registrations, filings or
submissions required to be filed by it with any governmental or
regulatory body.  All such registrations, filings and submissions
were in material compliance with applicable law when filed, and
no material deficiencies have been asserted by any such
governmental or regulatory body with respect to such
registrations, filings and submissions that have not been
satisfied.  Bank duly has filed with appropriate governmental and
regulatory authorities, to the extent that filing of the same is
required by laws, rules or regulations, all annual and quarterly
statements and other statements, documents and reports required
to be filed by it.  All such statements and filings are correct
in all material respects as filed, and there are no material
omissions therefrom.  All issues raised in such reports have been
resolved to the satisfaction of the issuer of such reports.

     (w)      Deposits.  Section 2(w) of the Holding Company Schedule
is a schedule of the aggregate deposit accounts of Bank, prepared
as of the date indicated thereon, listing by category and by
Branch the amount of such deposits, together with the amount of
accrued but unpaid interest thereon (the "Deposits").  All such
Deposits are insured to the fullest permissible extent by the
Bank Insurance Fund ("BIF") administered by the FDIC.  All
related insurance premiums due and owing have been paid to the
FDIC as of the date hereof.  As of the date hereof, with respect
to the Deposits, subject to immaterial bookkeeping errors, Bank
has administered all of the Deposits in accordance with good and
sound financial practices and procedures, and has properly made
all appropriate credits and debits thereto, has delivered to its
customers on a regular basis, statements adequately and
accurately reflecting the amount, date and nature of such credit
and debit; in the event a question, complaint or objection by any
depositors with respect to any of the Deposits has occurred, Bank
has promptly and properly reviewed and responded and taken
corrective action, in accordance with good and sound financial
practice; and to the best knowledge of Holding Company, Bank is
not liable to any depositors for any shortages, or for any
errors, acts or omissions by Bank that in the aggregate would
exceed $5,000.

     (x)      Loans.

          (i)       All loans of Bank (the "Loans") and loan commitments
     extended by Bank and any extensions, renewals or continuations of
     such Loans and loan commitments were made in accordance with
     customary lending standards of national banking associations in
     the ordinary course of business.  The Loans are evidenced by
     appropriate and sufficient documentation based upon customary and
     ordinary past practices for national banking associations.

          (ii)      Except for participations purchased or sold by the Bank
     or loans pledged and fully described at Section 2(x) of the
     Holding Company Schedule, the note evidencing each Loan and the
     collateral documents securing each Loan have not been assigned or
     pledged, the Bank has good and marketable title thereto, and the
     Bank is the sole owner and holder of each note evidencing a Loan
     and each collateral document securing such Loan.

     (y)      Reserves.  The loan loss reserves of Bank, as set forth
on the March 31, 1996 financial statements have been computed in
accordance with generally accepted methods and principles
consistently applied, have been properly computed and, in
management's opinion, are adequate to provide for all reasonably
foreseeable losses on Loans outstanding.

     (z)      Agreements with Regulatory Agencies.  Except as set
forth in Section 2(z) of Holding Company Schedule, neither
Holding Company nor any of its Subsidiaries is subject to any
cease-and-desist or other order issued by, or is a party to any
written agreement, consent agreement or memorandum of
understanding (each a "Regulatory Agreement"), with any
regulatory agency or other government entity that restricts in
any respect the conduct of its business or that relates to its
capital adequacy, its credit policies or its management, nor has
Holding Company or any of its Subsidiaries been notified by any
regulatory agency or other governmental entity that it is
considering issuing or requesting any Regulatory Agreement.
Except as set forth in Section 2(z) of Holding Company Schedule
and as disclosed in the proxy statement for the 1996 annual
meeting of Holding Company's stockholders, no regulatory agency
has initiated any investigation or proceeding into the business
or operations of Holding Company or any of its Subsidiaries.

     (aa)      Information for Regulatory Approvals.  The information
furnished or to be furnished by Holding Company or Bank in any
regulatory application filed by Holding Company, Bank, FBOP or
Acquisition in connection with the Transaction, will be true and
complete in all material respects as of the date so furnished.

     (ab)      Governmental Notices.  Neither Holding Company nor Bank
has received notice from any federal, state, or other
governmental agency indicating that such agency would oppose or
not grant or issue its consent or approval, if requested, with
respect to the Transaction.  To the best knowledge of Holding
Company, there are no facts that could reasonably be expected to
have an adverse effect on the ability of Holding Company or Bank
to obtain all requisite regulatory consents or to perform their
respective obligations under this Agreement and in connection
with the Transaction.

     (ac)      SEC Filings.  Except with respect to written
information supplied by Acquisition or FBOP expressly for
inclusion in the Holding Company proxy statement, none of the
information contained in the proxy statement to be mailed to the
stockholders of Holding Company in connection with the Merger or
in any amendments thereof or supplements thereto (the "Proxy
Statement") will, at the time of (i) the first mailing thereof
and (ii) the meeting of stockholders to be held in connection
with the Merger, contain any untrue statement of a material fact
or omit to state any material fact required to be stated therein
or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading.

     (ad)      Finders and Investment Bankers.  Neither Holding
Company nor any Subsidiary has retained any broker, finder or
other agent or incurred any liability for any brokerage fees,
commissions or finders' fees with respect to the Transaction
except for Holding Company's retention of Keefe, Bruyette & Woods
and Torrey Pines Securities, Inc.

     (ae)      Disclosure.  No representation or warranty of Holding
Company and no statement or information relating to Holding
Company or any Subsidiary or their respective businesses or
properties contained in (i) this Agreement, (ii) Holding Company
Schedule, or (iii) in any certificate furnished or to be
furnished to Acquisition pursuant to this Agreement contains or
will contain any untrue statement of a material fact or omits or
will omit to state a material fact necessary to make the
statements made herein or therein, in light of the circumstances
in which they were made, not misleading.


                          ARTICLE III

     REPRESENTATIONS AND WARRANTIES OF ACQUISITION AND FBOP

     FBOP and Acquisition each represent and warrant to Holding
Company as follows:

     (a)      Organization of Acquisition and FBOP.  Acquisition is a
corporation duly organized, validly existing and in good standing
under the laws of Illinois.  Acquisition is a wholly-owned
subsidiary of FBOP.  FBOP is a corporation duly organized,
validly existing and in good standing under the laws of Illinois.

     (b)      Authorization.  The Boards of Directors of Acquisition
and FBOP have adopted resolutions approving the Agreement and the
Transaction and have authorized the execution and delivery of
this Agreement.  Acquisition and FBOP have full power and
authority to enter into this Agreement and subject to obtaining
all required regulatory approvals, to consummate the transactions
contemplated hereby.  This Agreement has been duly executed and
delivered by Acquisition and FBOP and constitutes the valid and
legally binding obligation of Acquisition and FBOP, enforceable
against them in accordance with its terms, subject to bankruptcy,
receivership, insolvency, reorganization, moratorium or similar
laws affecting or relating to creditors rights generally and
subject to general principles of equity.

     (c)      Consents and Approvals.  Except for consents and
approvals of the Applicable Governmental Authorities, no filing
with, and no permit, authorization, consent or approval of, any
public body or authority is necessary for the consummation by
Acquisition and FBOP of the transactions contemplated by this
Agreement.

     (d)           Defaults and Conflicts.  Subject to the receipt
of all consents and approvals contemplated by this Agreement, the
execution and delivery of this Agreement, the consummation of the
transactions contemplated hereby or the fulfillment of and
compliance with the terms and provisions hereof will not (i)
violate any judicial or administrative order, writ, award,
judgment, injunction or decree involving Acquisition or FBOP, or
(ii) conflict with any of the terms, conditions or provisions of
the Articles of Incorporation or Bylaws of Acquisition or FBOP.
No consent of any third party to any indenture or any material
agreement or other material instrument to which Acquisition or
FBOP is a party is required in connection with the Transaction.

     (e)           SEC Filings.  None of the information supplied or
to be supplied by Acquisition or FBOP in writing expressly for
inclusion in the Proxy Statement will, at the time of (i) the
first mailing thereof and (ii) the meeting of stockholders to be
held in connection with the Merger, contain any untrue statement
of a material fact or omit to state any material fact required to
be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they were
made, not misleading.

     (f)           Funds Available.  Acquisition and FBOP has
available to it sufficient funds to perform all of its
obligations pursuant to the Merger.

     (g)           Finders and Investment Bankers.  Acquisition and
FBOP will be responsible for any of their respective brokerage
fees, commissions or finders' fees with respect to the
Transaction.

     (h)           Governmental Notices.  Neither Acquisition nor
FBOP has received notice from any federal, state, or other
governmental agency indicating that such agency would oppose or
not grant or issue its consent or approval, if requested, with
respect to the Transaction.  To the best knowledge of Acquisition
and FBOP, there are no facts that could reasonably be expected to
have an adverse effect on the ability of Acquisition or FBOP to
obtain all requisite regulatory consents or to perform its
obligations under this Agreement.

     (i)           Financial Statement.  Within 10 days of the date
of this Agreement, FBOP will make available to Holding Company
its audited financial statements for the year ended December 31,
1995, which have been prepared in accordance with generally
accepted accounting principles on a consistent basis throughout
the period covered by such statement (except as may be indicated
in the notes thereto), and which present fairly the consolidated
financial position and results of operations for the period
covered by such statement.

     (j)           Agreements.  Neither FBOP nor Acquisition is a
party to any written agreement or memorandum of understanding
with, or is subject to, any order or directive by any
governmental entity.

     (k)           Articles; Bylaws.  Within 10 days of the date of
this Agreement, FBOP will deliver to Holding Company true and
complete copies of its Articles of Incorporation and Bylaws as in
effect as of the date hereof.

                           ARTICLE IV

                      RIGHT TO INVESTIGATE

     To the extent permitted by applicable laws or regulations,
Holding Company shall afford to the officers and authorized
representatives of Acquisition and FBOP reasonable access during
regular business hours and upon reasonable request to the
offices, properties, books, contracts, commitments and records of
Holding Company and its Subsidiaries in order that Acquisition
may have full opportunity to make such investigations as it shall
desire of the affairs of Holding Company, Bank and the other
Subsidiaries, and the officers of Holding Company shall furnish
Acquisition and FBOP with such additional financial and operating
data and other information as to the assets, properties and
business of Holding Company, Bank and the other Subsidiaries as
Acquisition and FBOP shall from time to time reasonably request.
Holding Company, Bank and the Subsidiaries shall consent to the
review by the officers and authorized representatives of
Acquisition of the reports and working papers of Holding
Company's independent auditors upon reasonable advance notice as
to the area of review.

                           ARTICLE V

                 COVENANTS OF HOLDING COMPANY

     (a)       Operation in Ordinary Course.  From the date hereof to
the Effective Time, each of Holding Company, Bank and the other
Subsidiaries shall:  (a) not engage in any transaction except in
the ordinary course of business and shall conduct its business
consistent with past practices; (b) maintain the Branches in a
condition substantially the same as on the date of this
Agreement, reasonable wear and use excepted; (c) maintain its
books of accounts and records in the usual, regular and ordinary
manner; and (d) duly maintain compliance in all material respects
with all laws, regulatory requirements and agreements to which it
is subject or by which it is bound.  Without limiting the
generality of the foregoing, prior to the Effective Time, Holding
Company, Bank and other Subsidiaries shall not, without the prior
written consent of Acquisition;

          (1)    fail to maintain its tangible property and assets in their
present state of repair, order and condition, reasonable wear and
tear and damage by fire or other casualty excepted;

          (2)    fail to maintain its books, accounts and records in
accordance with generally accepted accounting principles
consistently applied;

          (3)    fail to comply in all material respects with all
applicable laws and regulations;

          (4)    make, renew or modify the terms (including, but not
limited to, any release or substitution of collateral, change of
the interest rate, or release or substitution of any guarantor)
of any loan, letter of credit or other extension of credit, or
commitment to make a loan, in excess of $200,000, provided,
however, that loans not in excess of $200,000 that are secured by
secondary market qualified mortgages on single-family dwellings
shall be permitted under this subsection;

          (5)    except as required by law or applicable regulation and
except for the exercise of the Options identified on the Holding
Company Schedule to which Acquisition hereby consents, enter
into, adopt, amend or terminate any bonus, profit sharing,
compensation, termination, stock option, stock appreciation
right, restricted stock, performance unit, pension, retirement,
deferred compensation, employment, severance or other employee
benefit agreement, trust or plan;

          (6)    except for pay raises pursuant to scheduled annual reviews
in the ordinary course of business not to exceed 5% of annual W-2
compensation, authorize or enter into any employee contract or
employment agreement, grant any pay raise or increase in any
manner the compensation or fringe benefits of any director,
officer or employee or pay any benefit not required by an
existing plan or arrangement or authorize or enter into any
contract, agreement, commitment or arrangement to do any of the
foregoing;

          (7)    authorize or enter into any contract, commitment or
obligation (excluding all loans and loan commitments) including,
but not limited to obligations for services, which provides for
the receipt or payment of amounts, in the aggregate, in excess of
$25,000;

          (8)    sell, transfer, convey, assign or otherwise dispose of any
material assets or properties, or authorize any of the foregoing,
or sell loans in bulk;

          (9)    acquire, lease or encumber any assets in excess of
$125,000 for any item or series of similar items;

          (10)    authorize or make any amendment to its charter or bylaws;

          (11)    fail to keep in force all insurance policies presently in
effect, including insurance of deposit accounts with the FDIC;

          (12)    do any act which, or omit to do any act the omission of
which, will cause a material breach of any contract, commitment
or obligation;

          (13)    make any borrowing, incur any debt (other than (i)
deposits in the ordinary course of business and consistent with
past practice and (ii) overnight borrowings from the Federal
Reserve Bank consistent with past practices), or assume,
guarantee, endorse (except for the negotiation or collection of
negotiable instruments in the ordinary course of business and
consistent with past practice) or otherwise become liable
(whether directly, contingently or otherwise) for the obligations
of any other person, or make any payment or repayment in respect
of any indebtedness (other than deposits and accrued expenses in
the ordinary course of business and consistent with past
practice);

          (14)    accept any deposits for which the interest rate payable
thereon exceeds by more than 0.5 percent the average interest
rate being paid on similar deposits by banks in the San Diego
area market;

          (15)    waive, release or cancel any claims in excess of $25,000
against third parties or debts in excess of $25,000 owing to it,
or any rights which have any value in excess of $25,000;

          (16)    make any changes in its accounting systems, policies or
practices;

          (17)    enter into, authorize, or permit any transaction, except
as now existing and disclosed to Acquisition, with any Affiliate
of Holding Company or any Subsidiary;

          (18)    make any capital contribution to any person or purchase or
invest in any securities issued by any person other than
securities which are issued or guaranteed by the United States
government or an agency thereof having a maturity of more than
twelve (12) months from the date of purchase;

          (19)    sell any investment securities;

          (20)    enter into or renew any data processing service contract;

          (21)    change or amend its schedules and policies relating to
service charges or service fees;

          (22)    enter into loan transactions not in accordance with sound
credit practices and not on terms and conditions which are
materially more favorable than those available to the borrower
from competitive sources in transactions in the ordinary course
of business;

          (23)    fail to use its best efforts to preserve the present
business organizations intact, to keep available the services of
its present officers and employees or to preserve its present
relationships with persons having business dealings with it;

          (24)    fail to maintain, consistent with its past practices, a
reserve for possible loan and lease losses which is adequate
under the requirements of generally accepted accounting
principles to provide for possible losses, net of recoveries
relating to loans previously charged off, on loans outstanding
(including, without limitation, accrued interest receivable);

          (25)    make any material change in any lease of real property;

          (26)    fail to file in a timely manner all required filings with
all proper regulatory authorities and fail to cause such filings
to be true and correct;

          (27)   foreclose upon or take deed or title to any commercial
real estate without first conducting a Phase I environmental
assessment of the property; or foreclose upon such commercial
real estate if such environmental assessment indicates the
presence of hazardous material in amounts that, if such
foreclosure were to occur, would be reasonably likely to result
in a material adverse effect on Bank;

          (28)   amend or modify any of its promotional, deposit account or
account loan practices, other than amendments or modifications in
the ordinary course of business; or

          (29)   (i) make any change in its authorized capital stock, (ii)
issue any stock options, or issue any warrants, or other rights
calling for the issue, transfer, sale or delivery of its capital
stock or other securities, (iii) pay any stock dividend or make
any reclassification in respect of its outstanding shares of
capital stock, (iv) except for the issuance of shares upon
exercise of any Options, issue, sell, exchange or deliver any
shares of its capital stock (or securities convertible into or
exchangeable, with or without additional consideration, for such
capital stock), (v) purchase or otherwise acquire for
consideration any outstanding shares of its capital stock, or
(vi) declare, pay or set apart in respect of its capital stock
any dividends or other distributions or payments.

     (b)       Exclusivity.  Except as may be required by any
regulatory authority, or except to the extent  required by
fiduciary obligations under applicable law in reliance upon a
written opinion of counsel, neither Holding Company, Bank, nor
any other Subsidiary or any of their respective directors,
officers, employees, representatives, agents or Affiliates (as
defined below) shall, directly or indirectly, solicit, initiate,
encourage or respond favorably to inquiries or proposals from, or
provide any confidential information or access to Bank's or
Holding Company's premises to, or participate in any discussions
or negotiations with, any person (other than Acquisition and FBOP
and their directors, officers, employees, representatives and
agents) concerning (i) any merger, sale of assets not in the
ordinary course of business, acquisition, business combination,
change of control or other similar transaction involving Holding
Company or Bank, or (ii) any purchase or other acquisition by any
person of any shares of capital stock of Holding Company or Bank,
or (iii) any issuance by Holding Company or Bank of any shares of
its capital stock.  Holding Company will promptly advise
Acquisition or FBOP of, and communicate to Acquisition or FBOP
the terms and conditions of (and the identity of the person
making), any such inquiry or proposal received, and will promptly
furnish Acquisition or FBOP with copies of any documents received
and summaries of any other communications with respect thereto.
Holding Company will cease any such existing activities,
discussions or negotiations with any person conducted heretofore
with respect to any of the foregoing.

     As used in this Agreement, the term "Affiliate" shall mean,
with respect to any specified person, (1) any other person which,
directly or indirectly, owns or controls, is under common
ownership or control with, or is owned or controlled by, such
specified person, (2) any other person which is a director,
officer or partner or is, directly or indirectly, the beneficial
owner of 5 percent or more of any class of equity securities, of
the specified person or a person described in clause (1) of this
paragraph, (3) another person of which the specified person is a
director, officer or partner or is, directly or indirectly, the
beneficial owner of 5 percent  or more of any class of equity
securities, (4) another person in which the specified person has
a substantial beneficial interest or as to which the specified
person serves as trustee or in a similar capacity, or (5) any
relative or spouse of the specified person or any of the
foregoing persons, any relative of such spouse or any spouse of
any such relative.

     (c)       Stockholder Meeting.  Subject to subpart (b) above,
Holding Company shall take all steps necessary to duly call, give
notice of, convene and hold a meeting of its stockholders to be
held as soon as is practicable for the purpose of voting upon the
approval of the Merger and this Agreement.  Holding Company will,
through its Board of Directors, use its best efforts to obtain
stockholder approval and will recommend to its stockholders
approval of this Agreement and the transactions contemplated
hereby and such other matters as may be submitted to its
stockholders in connection with this Agreement.  As soon as
practicable, Holding Company shall prepare and cause to be filed
with the SEC the related proxy material and shall use its best
efforts to obtain clearance by the SEC for the mailing of such
material to Holding Company stockholders.  Acquisition shall have
the right to review the proxy material prior to filing with the
SEC.

     (d)       Intentionally Omitted.

     (e)       Reports.  Promptly after filing with the applicable
authorities, Holding Company shall provide to Acquisition copies
of (i) all reports filed with the SEC, including its Annual
Report on Form 10-K for the year ended December 31, 1995, and its
Quarterly Report on Form 10-Q, which shall conform to the
requirements for SEC Reports specified in Article II(i) above;
and (ii) to the extent permitted by applicable laws or
regulations its Regulatory Reports, which shall conform to the
requirements for Regulatory Reports specified in Article II(j)
and (v) above.

     (f)       Notice.  Holding Company shall give prompt notice to
Acquisition of (i) any notice of, or other communication relating
to, a default or event which with notice or lapse of time or both
would become a default, received by Holding Company or any
Subsidiary subsequent to the date of this Agreement and prior to
the Effective Time, under its charter or bylaws or any indenture,
or material instrument or agreement, to which Holding Company or
any Subsidiary is a party, by which it or any of its properties
is bound or to which it or any of its properties is subject, (ii)
any notice or other communication from any third party alleging
that the consent of such third party is or may be required in
connection with the transactions contemplated hereby and (iii)
any matter which, if it had occurred prior to the date hereof,
would have been required to be included on Holding Company
Schedule.

     (g)       Regulatory Matters.  Holding Company shall, from the
date hereof through the Effective Time, keep Acquisition advised
with respect to any and all regulatory matters or proceedings
affecting Holding Company or Bank and shall promptly forward to
Acquisition copies of all correspondence, notices, orders,
memoranda or other written material received from any regulatory
agency (to the extent permitted by law) and shall provide
Acquisition full access to its regulatory files to the extent
permitted by law.

     (h)       Supplemental Information; Disclosure Supplements.  From
time to time prior to the Effective Time, Holding Company will
promptly disclose in writing to Acquisition any matter hereafter
arising which, if existing, occurring or known at the date of
this Agreement would have been required to be disclosed or which
would render inaccurate any of the representations, warranties or
statements set forth in this Agreement.  From time to time prior
to the Effective Time, Holding Company will promptly supplement
or amend Holding Company Schedule delivered in connection with
the execution of this Agreement to reflect any matter which, if
existing, occurring or known at the date of this Agreement, would
have been required to be set forth or described in such Schedule
or which is necessary to correct any information in such Schedule
that has been rendered inaccurate thereby.

     (i)      Cooperation.  Holding Company and its Subsidiaries
shall execute such documents and other papers, provide such
information, and take such further actions as may be reasonably
requested by Acquisition to carry out the provisions hereof and
to consummate the Transaction.

     (j)      Conditions Precedent.  Holding Company and the
Subsidiaries shall use their best efforts to cause all of the
conditions precedent to the consummation of the Transaction
applicable to them to be met.

     (k)      Best Efforts.  Holding Company and the Subsidiaries
shall use their best efforts to take or cause to be taken all
actions necessary, proper or advisable to consummate the Merger
on a prompt basis.

     (l)      Schedules.  Within 10 days of the date hereof, Holding
Company shall deliver to Acquisition final Holding Company
Schedules, which Schedules shall not be materially different from
the draft Schedules provided herewith.

                           ARTICLE VI

               COVENANTS OF ACQUISITION AND FBOP

     (a)       Consents.  Acquisition and FBOP shall, as soon as
practicable, prepare and make all necessary filings with all
Applicable Governmental Authorities and shall use their best
efforts to obtain all consents, waivers, approvals,
authorizations, rulings or orders from all governmental or
regulatory bodies or other entities and furnish true, correct and
complete copies of each to Holding Company.

     (b)       Cooperation.  Acquisition and FBOP shall execute such
documents and other papers, provide such information, and take
such further actions as may be reasonably requested by Holding
Company to carry out the provisions hereof and to consummate the
transactions contemplated hereby.

     (c)       Conditions Precedent.  Acquisition and FBOP shall use
their best efforts to cause all of the conditions precedent to
the consummation of the Transaction applicable to each to be met.

     (d)       Best Efforts.  Acquisition and FBOP will use their best
efforts to take or cause to be taken all actions necessary,
proper or advisable to consummate the Merger on a prompt basis.

     (e)       Liability Insurance.  FBOP or Acquisition will use its
best efforts to provide to persons who served as directors and
officers of Holding Company or any Subsidiary on or before the
Effective Time, insurance against liabilities and claims (and
related expenses) made against them resulting from their services
as such prior to the Effective Time, substantially similar in all
materials respects to the insurance coverage provided them in
such capacities at the date hereof; provided, however, that in no
event shall FBOP or Acquisition be required to spend more than
$80,000 in the aggregate (the "Insurance Amount") to maintain or
procure insurance coverage pursuant hereto, and, provided
further, that if FBOP or Acquisition is unable to maintain or
obtain the insurance called for by this section on commercially
reasonable terms, FBOP or Acquisition shall use its best efforts
to obtain as much comparable insurance as is available for the
Insurance Amount.

                          ARTICLE VII

     CONDITIONS TO THE OBLIGATIONS OF ACQUISITION AND FBOP

     The obligations of Acquisition and FBOP under this Agreement
to cause this Agreement to become effective and have the
transactions contemplated hereby be consummated are, at its
option, subject to the conditions that:

     (a)       Validity of Representation and Warranties.  The
representations and warranties of Holding Company herein
contained shall be true and correct in all material respects when
made and, in addition, shall be true and correct in all material
respects on and at the Effective Time with the same force and
effect as though made on and at the Effective Time.

     (b)       Consents.  All required consents, waivers, approvals,
authorizations or orders in connection with the Transaction shall
have been obtained by Holding Company and copies of the same
shall have been delivered to Acquisition.

     (c)       Compliance with Covenants; Schedules.  Holding Company
shall have performed in all material respects all obligations and
agreements and complied in all material respects with all
covenants and conditions contained in this Agreement to be
performed and complied with by it at or prior to the Effective
Time; and Acquisition shall have received all of the Schedules
referred to herein, which Schedules shall not be, in the
reasonable judgment of Acquisition, materially different from the
draft Schedules provided to Acquisition on the date of this
Agreement.

     (d)       Opinion of Counsel.  Acquisition shall have received
the opinion of Sherman & Lapidus LLP, counsel for Holding
Company, specified in Article X(b)(ii).

     (e)       Approval of Holding Company Stockholders.  This
Agreement shall have been approved and adopted at a duly called
meeting of the stockholders of Holding Company Common Stock by at
least a majority of the issued and outstanding shares of Holding
Company Common Stock entitled to vote thereon.

     (f)       Dissenting Holding Company Shares.  The holders of not
more than 10% of the issued and outstanding shares of Holding
Company Common Stock at the Effective Time shall have delivered
written demand for payment of the fair market value of their
shares of Holding Company Common Stock pursuant to Section 1301
of the CGCL.

     (g)       Resignations.  The directors and officers of Holding
Company shall have tendered their resignations in writing,
effective on the Effective Time.

     (h)       Adverse Changes.  From March 31, 1996 to the Effective
Time, there shall not have been any Material Adverse Change in
the business, operations, results of operations, assets,
liabilities, investments, properties, condition (financial or
otherwise), affairs, prospects or other attributes of Holding
Company or Bank, taken as a whole.  The term "Material Adverse
Change" shall mean with respect to Holding Company, any change
that (i) is material and adverse to the business, operations,
results of operations, assets, liabilities, investments,
properties, condition (financial or otherwise), affairs,
prospects or other attributes of Holding Company, or (ii)
materially impairs the ability of Holding Company to perform its
obligations under this Agreement or consummate the Merger;
provided, however, that Material Adverse Change shall not be
deemed to include the impact of (a) changes in banking and
similar laws, (b) changes in generally accepted accounting
principles or regulatory requirements applicable to banks and
bank holding companies generally, or (c) circumstances affecting
banks and bank holding companies generally.

     (i)       Effective Time.  The Effective Time shall be no later
than 5:00 P.M. Pacific Time on April 30, 1997.

     (j)       No Pension Plans.  Neither Holding Company, Bank, nor
the Subsidiaries shall have in existence or have authorized a
pension plan.

     (k)       Stock Option Plans and Incentive Plans; Options.
Acquisition shall have received evidence satisfactory to it that
all Options and any other options or warrants for Common Stock
have been cancelled.

                          ARTICLE VIII

        CONDITIONS TO THE OBLIGATIONS OF HOLDING COMPANY

     The obligations of Holding Company under this Agreement to
cause this Agreement to become effective and have the
transactions contemplated hereby be consummated are, at its
option, subject to the conditions that:

     (a)       Validity of Representations and Warranties.  The
representations and warranties of Acquisition and FBOP herein
contained shall have been true and correct in all material
respects when made and, in addition, shall be true and correct in
all material respects on and at the Effective Time with the same
force and effect as though made on and at the Effective Time.

     (b)       Consents.  All consents, waivers, approvals,
authorizations or orders required to be obtained by Acquisition
shall have been obtained and copies of the same shall have been
delivered to Holding Company.

     (c)       Compliance with Covenants.  Acquisition and FBOP shall
have performed in all material respects all obligations and
agreements and complied in all material respects with all
covenants and conditions contained in this Agreement to be
performed and complied with by them at or prior to the Effective
Time.

     (d)       Opinion of Counsel.  Holding Company shall have
received the opinion of Lord, Bissell & Brook, counsel for
Acquisition, specified in Article X(c)(ii).

     (e)       Fairness Opinion.  Holding Company shall have received
an opinion from Keefe, Bruyette & Woods to the effect that, in
its opinion, the consideration to be paid to the shareholders of
Holding Company hereunder is fair to such shareholders from a
financial point of view and an update to such opinion, without
adverse change of such opinion, (i) as of a date not more than
three days prior to the date the Proxy Statement/Prospectus is
mailed to Holding Company's shareholders and (ii) as of the
Closing.

     (f)       Employment Agreements.  FBOP shall have entered into
separate employment agreements with Messrs. Galinson, Horsman and
Brotman and Ms. Chewning effective as of the Effective Time
providing for (i) salaries not less than the salary of each on
the date hereof; (ii) three year terms; (iii) change-of-control
provisions limiting termination compensation to 299% of the
average of overall compensation for each of past five years; and
(iv) substantially the same job responsibilities as currently
held.

     (g)       Effective Time.  The Effective Time shall be no later
than 5:00 P.M. Pacific Time on April 30, 1997.

     (h)       Funds to Paying Agent.  FBOP or Acquisition shall have
made available to the Paying Agent the funds as described at
Article I(m) hereof.

                           ARTICLE IX

 CONDITIONS APPLICABLE TO ACQUISITION, FBOP AND HOLDING COMPANY

     The obligations of Acquisition, FBOP and Holding Company
under this Agreement to cause this Agreement to become effective
and have the transactions contemplated hereby be consummated are
subject to the following terms and conditions:

     (a)       Governmental Approvals.  To the extent required by
applicable law or regulation, the OCC, the Federal Reserve Board,
the FDIC and/or such other state or federal agencies whose
approval of the transactions contemplated by this Agreement is so
required, shall have approved or authorized all of the
transactions contemplated by this Agreement in form and under
terms not materially burdensome to FBOP or Acquisition.  All
other statutory or regulatory requirements for the valid
consummation of the Transaction shall have been satisfied and all
other required governmental consents and approvals shall have
been obtained.

     (b)       Injunction.  The consummation of the Merger shall not
have been restrained, enjoined or prohibited by any court or
governmental authority of competent jurisdiction.  No material
litigation or administrative proceeding shall be pending or
threatened as of the Effective Time seeking to restrain, enjoin
or prohibit the consummation of this Agreement, the Merger or the
Transaction.

                           ARTICLE X

                 CLOSING AND CLOSING DOCUMENTS

     (a)      Closing.  The closing ("Closing") under this Agreement
shall be held at the Bank, as promptly as practicable after the
fulfillment or waiver of all the terms and conditions contained
in Articles VII, VIII, IX and X of this Agreement, or at such
other place and time as shall be mutually agreeable to the
parties.  The required number of fully executed and verified
copies of the Articles of Merger shall be filed immediately after
the Closing with the Secretary of State of Illinois and the
parties shall make all other filings and recordings required by
the IL BCA and the CGCL in connection with the Merger.

     (b)      Holding Company Closing Documents.  At the Closing,
Holding Company shall deliver, or cause to be delivered, to
Acquisition:

          (i)       A certificate of Holding Company, signed by its
     President, which shall confirm the compliance by Holding Company
     with its covenants and agreements contained in this Agreement and
     the accuracy of the representations and warranties made by
     Holding Company in this Agreement at and as of the Effective Time
     as if made at such time and as contemplated by this Agreement.

          (ii)      The opinion of Sherman & Lapidus LLP, counsel for
     Holding Company, dated the Effective Time, and in form and
     substance satisfactory to FBOP and Acquisition, covering matters
     customarily treated in similar merger transactions.

          (iii)           A certificate of Holding Company's inspector of
     elections as to the vote taken at the meeting of the holders of
     shares of Holding Company Common Stock with respect to this
     Agreement and as to the holders of shares of Holding Company
     Common Stock that shall have demanded payment of the fair value
     of their shares of Holding Company Common Stock pursuant to the
     CGCL.

          (iv)      Written resignations, effective the Effective Time, of
     all of the directors and officers of Holding Company.

          (v)       Articles of Incorporation and Certificate of Good
     Standing of Holding Company each certified by the Secretary of
     State of California within ten (10) days prior to the Closing.

     (c)      Acquisition Closing Documents.  At the Closing,
Acquisition shall deliver, or cause to be delivered, to Holding
Company:

          (i)       A Certificate of Acquisition, signed by its President
     or Vice President, which shall confirm the compliance by
     Acquisition with its covenants and agreements contained in this
     Agreement and the accuracy of the representations and warranties
     made by it in this Agreement at and as of the Effective Time as
     if made at such time and as contemplated by this Agreement.

          (ii)      The opinion of Lord, Bissell & Brook, counsel for
      Acquisition, dated the Effective Time, and in form and substance
      satisfactory to Holding Company, covering matters customarily
      treated in similar merger transactions.

                           ARTICLE XI

                TERMINATION AND TERMINATION FEE

     (a)      Termination.  This Agreement and the Transaction may be
terminated at any time prior to the filing of the Articles of
Merger with the Secretary of State of Illinois, whether before or
after action by the stockholders of Holding Company as
contemplated by Article V(k) of this Agreement and without
further approval by the outstanding stockholders of Holding
Company (i) by mutual written consent of the Boards of Directors
of Acquisition and Holding Company, (ii) by action of the Board
of Directors of Acquisition in the event of a failure of a
condition set forth in Article VII of this Agreement as of the
time such condition is required hereunder to be fulfilled, (iii)
by action of the Board of Directors of Holding Company in the
event of failure of a condition set forth in Article VIII of this
Agreement as of the time such condition is required hereunder to
be fulfilled, or (iv) by action of the Board of Directors of
either Acquisition or Holding Company in the event of a failure
of a condition set forth in Article IX of this Agreement as of
the time such condition is required hereunder to be fulfilled.

     (b)      Termination Fee.  If Holding Company and Acquisition
fail to consummate the Merger and (i) Holding Company enters into
a letter of intent, commitment letter or other written agreement
with a third party regarding a merger, consolidation, sale of
assets or other similar transaction involving Holding Company
within twelve (12) months following the termination of the
Merger, and (ii) Holding Company shall not have terminated this
Agreement by reason of paragraphs (a)(iii) or (iv) above, and
(iii) Acquisition shall not have terminated this Agreement by
reason of paragraph (a)(i) above, Holding Company shall, upon
consummation of such transaction, promptly pay $2,500,000 to
Acquisition, and Holding Company shall have no further liability
or obligation to Acquisition with respect to this Agreement.

     (c)      Survival of Rights.  Except as otherwise provided in
paragraph (b) above, nothing in this Article XI or in this
Agreement shall be construed as limiting the rights of any party
in the event of a breach by any party of this Agreement.

                          ARTICLE XII

     SURVIVAL OF REPRESENTATIONS, WARRANTIES AND COVENANTS

     Except for the agreements set forth in Articles I, II(ad),
V(j), VII(g), VII(h), XI, XII, XIII(a), XIII(f) and XIII(g), no
representations, warranties or agreements shall survive beyond
the Effective Time.

                          ARTICLE XIII

                         MISCELLANEOUS

     (a)      Payment of Expenses.  Except as provided in Article XI,
whether or not the Merger shall be consummated, each party hereto
shall pay its own expenses incident to preparing for, entering
into and carrying out this Agreement and incident to the
consummation of the Merger and the Transaction, except that in
the event that Merger is consummated, Acquisition shall be
responsible for $250,000 of the broker fee of Keefe Bruyette &
Woods.

     (b)      Commitment to the San Diego Community and to Customers
and Employees.  Each party acknowledges the importance for it to:
(i) use best efforts in good faith to offer comparable or
expanded products and services to customers and to continue the
customer service traditions of the parties; (b) continue the
tradition of community support within San Diego County; and (c)
use best efforts to treat all employees fairly and equitably.

     (c)      Entire Agreement. This Agreement (together with the
Schedules and Exhibits hereto and the documents referred to
herein) contains, and is intended as, a complete statement of all
of the terms of the arrangements between the parties with respect
to the matters provided for herein, and supersedes any previous
agreements and understandings between the parties with respect to
those matters.

     (d)      Modifications, Amendments and Waivers.  At any time
prior to the Effective Time, the parties hereto may, by written
agreement, (a) extend the time for the performance of any of the
obligations or other acts of the parties hereto, (b) waive any
inaccuracies in the representations and warranties contained in
this Agreement or in any document delivered pursuant hereto, (c)
waive compliance with any of the covenants or agreements
contained in this Agreement, or (d) make any other modification
of this Agreement approved by the respective Boards of Directors
of the parties hereto.  This Agreement shall not be altered or
otherwise amended except pursuant to an instrument in writing
executed and delivered on behalf of each of the parties hereto.
For the convenience of the parties hereto, this Agreement may be
executed in any number of counterparts, and each such counterpart
shall be deemed to be an original instrument, and all such
counterparts shall together constitute the same agreement.

     (e)      Assignment.  Except as provided in Article I(a) hereto,
this Agreement shall not be assignable by any of the parties
hereto and shall be construed in accordance with the laws of the
State of California.

     (f)      Schedules.  All information set forth in Holding
Company Schedule shall be deemed a representation and warranty of
Holding Company as to the accuracy and completeness of such
information.

     (g)      Press Releases.  Except as may otherwise be required by
law, no publicity release or announcement concerning this
Agreement or the transactions contemplated hereby shall be made
prior to the Effective Time without advance approval thereof by
Holding Company and Acquisition.  Holding Company and Acquisition
will cooperate with each other in the development and
distribution of all news releases and other public information
disclosures with respect to this Agreement, the Transaction or
any of the transactions contemplated hereby or thereby.

     (h)      Notices.  Any notice, request, instruction or other
document to be given hereunder by any party to the others shall
be in writing and delivered personally or sent by registered or
certified mail, postage prepaid, overnight express service or
confirmed facsimile transmission as follows:

             If to Holding Company:   Murray L. Galinson
                                      SDNB Financial Corp.
                                      1420 Kettner Blvd.
                                      San Diego, CA  92101
                                      FAX NO:  (619) 233-7017

             With a copy to:          Lawrence Sherman
                                      Sherman & Lapidus LLP
                                      350 West Ash Street
                                      Suite 1100
                                      San Diego, CA 92101
                                      FAX NO:  (619) 231-8770


             If to Acquisition:       Robert M. Heskett
                                      FBOP Corporation
                                      11 W. Madison Street
                                      Oak Park, IL  60302
                                      FAX NO: (708) 445-3223

             With a copy to:          Edward C. Fitzpatrick
                                      Lord, Bissell & Brook
                                      115 S. LaSalle Street
                                      Chicago, IL  60603
                                      FAX NO: (312) 443-0336




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



                                   SDNB FINANCIAL CORP.
Attest:


/s/Howard W. Brotman               By: /s/Murray L. Galinson
                                   Name:  MURRAY GALINSON
                                   Title: PRESIDENT



                                   FBOP ACQUISITION COMPANY
Attest:


/s/Edward C. Fitzpatrick           By: /s/Robert M. Heskett
                                   Name:  R M Heskett
                                   Title: President



                                   FBOP CORPORATION
Attest:


/s/Edward C. Fitzpatrick           By: /s/Robert M. Heskett
                                   Name:  R M Heskett
                                   Title: President


<PAGE>


                        AMENDMENT NO. 1
                               TO
                  AGREEMENT AND PLAN OF MERGER


     This Amendment No. 1 (the "Amendment") to Agreement and Plan
of Merger by and among SDNB Financial Corp., FBOP Corporation and
FBOP Acquisition Company is made as of November 26, 1996.

                          WITNESSETH:

      WHEREAS,  SDNB Financial Corp., FBOP Corporation  and  FBOP
Acquisition  Company have entered into an Agreement and  Plan  of
Merger dated as of the close of business on the 12th day of July,
1996  (the  "Merger Agreement") (with terms used herein  but  not
otherwise defined having the meanings set forth therein);

      WHEREAS,  the  Merger Agreement provides  for  the  Holding
Company  to  be  acquired by Acquisition through  the  merger  of
Holding  Company  with and into Acquisition upon  the  terms  and
conditions  contained therein and in accordance  with  applicable
laws (the "Merger");

      WHEREAS, the parties wish to amend the Merger Agreement  to
provide that Acquisition will be merged with and into the Holding
Company, with the Holding Company, rather than Acquisition, being
the Surviving Corporation;

      NOW,  THEREFORE, for and in consideration of the  foregoing
premises  and  of the mutual agreements, promises  and  covenants
contained  herein, the parties hereto, intending  to  be  legally
bound, hereby agree as follows:

      1.    Merger.   Articles I(a), I(b), I(e) and I(f)  of  the
Merger  Agreement  hereby  are  deleted  in  their  entirety  and
replaced by the following:

           "(a)   Merger.   In accordance with the provisions  of
     this  Agreement,  the Illinois Business Corporation  Act  of
     1983  (the  "IL BCA") and the California General Corporation
     Law (the "CGCL"), at the Effective Time (as herein defined),
     Acquisition  shall be merged with and into  Holding  Company
     and  the  separate existence of Acquisition thereupon  shall
     cease.  Following the Merger, Holding Company shall continue
     as  the surviving corporation ("Surviving Corporation").  At
     Acquisition's option, the Merger may be structured  so  that
     FBOP  or  another direct or indirect wholly-owned subsidiary
     of  FBOP  (such  entity,  if any,  to  be  included  in  the
     definition  of  "Acquisition") merges into Holding  Company;
     provided,  however, that Acquisition shall  assign  to  such
     entity,  and  such  entity  shall  assume,  all  rights  and
     obligations of Acquisition under this Agreement."

          "(b)  Effective Time.  As soon as practicable after the
     satisfaction  or  waiver  of the  conditions  set  forth  in
     Article  X, the parties hereto will file articles of  merger
     (the  "Articles of Merger") with the Secretary of  State  of
     Illinois  and an agreement of merger ("Agreement of Merger")
     and  related  officer's  certificates  with  the  California
     Secretary  of  State,  and will make all  other  filings  or
     recordings required by the IL BCA and the CGCL in connection
     with  the Merger.  The Merger shall become effective at such
     time  as  (i)  the  Agreement of Merger is  filed  with  the
     California Secretary of State, or (ii) at such later time as
     is  specified  in  the Articles of Merger and  Agreement  of
     Merger (the "Effective Time")."

           "(e)   Articles  of Incorporation.   The  Articles  of
     Incorporation of Holding Company in effect at  the  time  of
     the  Merger  shall be the Articles of Incorporation  of  the
     Surviving Corporation, until thereafter amended as  provided
     thereunder and in the CGCL."

           "(f)  Bylaws.  The Bylaws of Holding Company in effect
     at  the  time  of  the Merger shall be  the  Bylaws  of  the
     Surviving Corporation until altered, amended or repealed, as
     provided thereunder and in the Articles of Incorporation and
     the CGCL."

     2.   Conversion of Shares.  The following subparagraph (iii)
hereby is added to Article I(i) of the Merger Agreement:

           "(iii)    Each share of common stock, par value  $1.00
     per share, of Acquisition issued and outstanding immediately
     prior  to  the  Effective Time shall be converted  into  and
     exchangeable for one share of common stock, no par value per
     share,  of the Surviving Corporation ("Surviving Corporation
     Common Stock")."

      3.    Supplemental Merger Consideration.  The  Supplemental
Merger Consideration shall be $300,000.

      4.   Governing Law; Successors and Assigns.  This Amendment
shall  be  governed  by  and construed  in  accordance  with  the
internal  laws  of  the State of California  to  the  extent  not
preempted  by  applicable federal law.  This Amendment  shall  be
binding  upon  the  parties hereto and  their  respective  heirs,
successors, or representatives.

      5.    Ratification.  The Merger Agreement and  all  of  the
documents referred to therein or contemplated thereby hereby  are
amended  such that all references therein to the Merger Agreement
are  deemed  to include this Amendment.  The Merger Agreement  as
amended hereby shall remain in full force and effect.

      6.    Counterparts.  This Amendment may be executed in  any
number of counterparts, each of which shall be deemed an original
hereof  and  all of which together shall constitute one  and  the
same document.

      IN  WITNESS WHEREOF, the parties have caused this Amendment
to  be  executed and delivered as of the day and year first above
written.



                                   SDNB FINANCIAL CORP.


                                   By:/s/Murray L. Galinson
                                   Name: Murray L. Galinson
                                   Title: President and CEO


                                   FBOP ACQUISITION COMPANY


                                   By:/s/Robert M. Heskett
                                   Name: Robert M. Heskett
                                   Title: President


                                   FBOP CORPORATION


                                   By:/s/Robert M. Heskett
                                   Name: Robert M. Heskett
                                   Title: President


<PAGE>



                               APPENDIX "B"



          OPINION OF KEEFE, BRUYETTE & WOODS, INC. DATED JANUARY   , 1997    


<PAGE>


                             (KBW LETTERHEAD)
                              

                                           January    , 1997    

The Board of Directors
SDNB Financial Corp.
1420 Kettner Boulevard
San Diego, CA  92101

Members of the Board:

     You have requested our opinion as investment bankers as to the 
fairness, from a financial point of view, to the common shareholders of 
SDNB Financial Corp. ("SDNB") of the consideration in the proposed merger 
(the "Merger") of FBOP Acquisition Company ("FBOP Acquisition") with and 
into SDNB, which will survive the merger as a wholly-owned subsidiary of 
FBOP Corporation ("FBOP") pursuant to the Agreement and Plan of Merger, 
dated as of July 12, 1996, among SDNB, FBOP and FBOP Acquisition Company 
(the "Agreement").  Pursuant to the terms of the Agreement, each 
outstanding share of common stock, no par value, of SDNB (the "Common 
Shares"), other than shares for which dissenter's rights have been duly 
asserted and perfected in accordance with California law, will be 
converted into the right to receive the Per Share Merger Consideration as 
defined in the Agreement which will consist of a cash payment per share 
(in a range of $8.00 to $8.03), without interest, subject to adjustment, 
all as more fully described in the proxy statement mailed to shareholders 
of SDNB in connection with the special meeting of shareholders.

     Keefe, Bruyette & Woods, Inc., as part of its investment banking 
business, is continually engaged in the valuation of  bank and bank 
holding company securities in connection with acquisitions, negotiated 
underwritings, secondary distributions of listed and unlisted 
securities, private placements and valuations for various other 
purposes.  As specialists in the securities of banking companies, we 
have experience in, and knowledge of, the valuation of banking 
enterprises.  In the ordinary course of our business as a 
broker-dealer, we may, from time to time purchase securities from, 
and sell securities to, SDNB and FBOP, and as a market maker in 
securities, we may from time to time have a long or short position in, 
and buy or sell, debt or equity securities of SDNB for our own account 
and for the accounts of our customers.  To the extent we have any such 
position as of the date of this opinion it has been disclosed to SDNB.  
We have acted for the Board of Directors of SDNB in rendering this fairness 
opinion and will receive a fee from SDNB for our services.

<PAGE>

     In connection with this opinion, we have reviewed, analyzed and 
relied upon material bearing upon the financial and operating 
condition of SDNB and FBOP and the Merger, including among other things, 
the following:  (i)  the Agreement;  (ii)  the proxy statement for the 
special meeting of shareholders of SDNB to be held in connection with 
the Merger dated December   , 1996;  (iii)  the Annual Reports to 
Shareholders and Annual Reports on Form 10-K for the three years ended 
December 31, 1995 of SDNB and the audited financial statements of FBOP 
for the corresponding periods;  (iv)  certain interim reports to 
shareholders and Quarterly Reports on Form 10-Q of SDNB and certain 
interim reports to banking and regulatory authorities of FBOP, and 
certain other communications from SDNB and FBOP to their respective 
shareholders; and   (v)  other financial information concerning the 
businesses and operations of SDNB and FBOP furnished to us by SDNB and 
FBOP for purposes of our analysis.  We have also held discussions with 
senior management of SDNB and FBOP regarding the past and current 
business operations, regulatory relations, financial condition and future 
prospects of their respective companies and such other matters as we have 
deemed relevant to our inquiry.  In addition, we have compared certain 
financial and stock market information for SDNB with similar information 
for certain other companies the securities of which are publicly traded, 
reviewed the financial terms of certain recent business combinations in 
the banking industry and performed such other studies and analyses as we 
considered appropriate.

     In conducting our review and arriving at our opinion, we have 
relied upon the accuracy and completeness of all of the financial and 
other information provided to us or publicly available and we have not 
assumed any responsibility for independently verifying the accuracy or
completeness of any such information.  We have relied upon the 
management of SDNB and FBOP as to the reasonableness and achievability 
of the financial and operating forecasts and projections (and the 
assumptions and bases therefor) provided to us, and we have assumed 
that such forecasts and projections reflect the best currently 
available estimates and judgments of such management's and that such 
forecasts and projections will be realized in the amounts and in the
time periods currently estimated by such managments.  We are not 
experts in the independent verification of the adequacy of allowances 
for loan and lease losses and we have assumed, with your consent, that 
the aggregate allowances for loan and lease losses for SDNB and FBOP 
are adequate to cover such losses.  In rendering our opinion, we have 
not made or obtained any evaluations or appraisals of the property of
SDNB or FBOP , nor have we examined any individual credit files.

<PAGE>

     We have considered such financial and other factors as we have 
deemed appropriate under the circumstances, including, among others, 
the following:   (i)  the historical and current financial position 
and results of operations of SDNB and FBOP ;   (ii)  the assets and 
liabilities of SDNB and FBOP; and   (iii)  the nature and terms of 
certain other merger transactions involving banks and bank holding
companies.  We have also taken into account our assessment of general 
economic, market and financial conditions and our experience in other 
transactions, as well as our experience in securities valuation and 
knowledge of the banking industry generally.  Our opinion is 
necessarily based upon conditions as they exist and can be evaluated 
on the date hereof and the information made available to us through the
date hereof.

     Based upon and subject to the foregoing, it is our opinion that, 
as of the date hereof, the consideration to be received in the Merger 
is fair, from a financial point of view, to holders of the Common Shares.

                                   Very truly yours,

                                   /s/Keefe, Bruyette & Woods, Inc.
                                   Keefe, Bruyette & Woods, Inc.


<PAGE>

                               APPENDIX "C"



        CHAPTER 13 OF THE CALIFORNIA GENERAL CORPORATION LAW


<PAGE>



                                                       Appendix C

      Section    1300.   Reorganization  or  short-form   merger;
dissenting  shares; corporate  purchase  at  fair  market  value;
definitions

      (a)   If  the  approval  of the outstanding shares (Section
152)  of a  corporation is  required for  a reorganization  under
subdivisions  (a) and (b) or subdivision (e) or  (f)  of  Section
1201, each shareholder   of  the  corporation  entitled  to  vote
on  the  transaction   and  each  shareholder  of   a  subsidiary
corporation in a short-form  merger  may,  by complying with this
chapter,  require the corporation in which the  shareholder holds
shares to purchase for cash at their fair market value the shares
owned  by the shareholder which  are dissenting shares as defined
in subdivision (b).  The fair market value  shall  be  determined
as of the day  before  the first announcement of the terms of the
proposed  reorganization  or  short-form  merger,  excluding  any
appreciation  or  depreciation  in consequence  of  the  proposed
action, but adjusted for  any  stock split, reverse stock  split,
or share  dividend  which  becomes effective thereafter.

      (b)   As  used  in this chapter, "dissenting shares"  means
shares which come within all of the following descriptions:

            (1)    Which  were  not  immediately  prior  to   the
reorganization  or  short-form merger either (A)  listed  on  any
national  securities  exchange certified by the  Commissioner  of
Corporations under subdivision (o) of Section 25100 or (B) listed
on the list of OTC margin stocks issued by the Board of Governors
of  the  Federal  Reserve System, and the notice  of  meeting  of
shareholders  to  act  upon  the reorganization  summarizes  this
section  and  Sections  1301,  1302,  1303  and  1304;  provided,
however,  that this provision does not apply to any  shares  with
respect to which there exists any restriction on transfer imposed
by  the  corporation or by any law or regulation;  and  provided,
further,  that  this provision does not apply  to  any  class  of
shares  described  in  subparagraph (A) or  (B)  if  demands  for
payment  are  filed  with respect to 5 percent  or  more  of  the
outstanding shares of that class.

            (2)    Which  were outstanding on  the date  for  the
determination   of  shareholders  entitled   to   vote   on   the
reorganization  and  (A)  were  not  voted  in   favor   of   the
reorganization or, (B) if described in subparagraph (A) or (B) of
paragraph (1) (without regard to the provisos in that paragraph),
were  voted  against the reorganization, or which  were  held  of
record  on  the effective date of a short-form merger;  provided,
however,  that subparagraph  (A) rather than subparagraph (B) of 
this paragraph applies in any case where the approval required by
Section  1201  is  sought by written  consent  rather  than  at a
meeting.

            (3)    Which the dissenting  shareholder has demanded
that the corporation  purchase  at their fair market  value,   in
accordance with Section 1301.

            (4)    Which the dissenting shareholder has submitted
for endorsement, in accordance with Section 1302.

      (c)   As used in  this  chapter,  "dissenting  shareholder"
means  the  recordholder  of  dissenting  shares and  includes  a
transferee of record.

      Section    1301.  Notice to holders of dissenting shares in
reorganizations; demand for purchase; time; contents

      (a)   If, in the case of a reorganization, any shareholders
of  a  corporation  have a right under Section 1300,  subject  to
compliance  with  paragraphs  (3)  and  (4)  of  subdivision  (b)
thereof, to require the corporation to purchase their shares  for
cash,  such  corporation shall mail to each  such  shareholder  a
notice  of  the approval of the reorganization by its outstanding
shares  (Section  152)  within 10 days after  the  date  of  such
approval,  accompanied by a copy of Sections  1300,  1302,  1303,
1304 and this section, a statement of the price determined by the
corporation to represent the fair market value of the  dissenting
shares,  and a brief description of the procedure to be  followed
if  the  shareholder desires to exercise the shareholder's  right
under such sections.  The statement of price constitutes an offer
by the corporation to purchase at the price stated any dissenting
shares as defined in subdivision (b) of Section 1300, unless they
lose their status as dissenting shares under Section 1309.

      (b)   Any  shareholder  who has  a  right  to  require  the
corporation to purchase the shareholder's shares for  cash  under
Section  1300, subject to compliance with paragraphs (3) and  (4)
of  subdivision  (b) thereof, and who desires the corporation  to
purchase   such  shares  shall  make  written  demand  upon   the
corporation  for the purchase of such shares and payment  to  the
shareholder  in cash of their fair market value.  The  demand  is
not  effective  for  any purpose unless it  is  received  by  the
corporation  or  any transfer agent thereof (1) in  the  case  of
shares  described  in  clause (i) or (ii)  of  paragraph  (1)  of
subdivision  (b) of Section 1300 (without regard to the  provisos
in  that paragraph), not later than the date of the shareholders'
meeting to vote upon the reorganization, or (2) in any other case
within 30 days after the date on which the notice of the approval
by  the  outstanding shares pursuant to subdivision  (a)  or  the
notice pursuant to subdivision (i) of Section 1110 was mailed  to
the shareholder.

      (c)   The  demand shall state the number and class  of  the
shares  held  of record by the shareholder which the  shareholder
demands  that  the  corporation  purchase  and  shall  contain  a
statement  of what such shareholder claims to be the fair  market
value  of  those shares as of the day before the announcement  of
the  proposed reorganization or short-form merger.  The statement
of  fair market value constitutes an offer by the shareholder  to
sell the shares at such price.


      1302.    Submission  of share certificates for endorsement;
uncertified securities

      Within  30  days  after the date on  which  notice  of  the
approval  by  the  outstanding shares or the notice  pursuant  to
subdivision  (i)  of Section 1110 was mailed to the  shareholder,
the  shareholder shall submit to the corporation at its principal
office or at the office of any transfer agent thereof, (a) if the
shares    are    certificated   securities,   the   shareholder's
certificates  representing  any  shares  which  the   shareholder
demands  that the corporation purchase, to be stamped or endorsed
with  a statement that the shares are dissenting shares or to  be
exchanged for certificates of appropriate denomination so stamped
or  endorsed  or (b) if the shares are uncertificated securities,
written  notice  of  the number of shares which  the  shareholder
demands that the corporation purchase.  Upon subsequent transfers
of the dissenting shares on the books of the corporation, the new
certificates,  initial transaction statement, and  other  written
statements issued therefor shall bear a like statement,  together
with the name of the original dissenting holder of the shares.

      1303.    Payment of agreed  price  with interest; agreement
fixing fair market value; filing; time of payment

      (a)   If the corporation and the shareholder agree that the
shares  are  dissenting shares and agree upon the  price  of  the
shares,  the  dissenting shareholder is entitled  to  the  agreed
price  with interest thereon at the legal rate on judgments  from
the date of the agreement.  Any agreements fixing the fair market
value of any dissenting shares as between the corporation and the
holders  thereof  shall  be  filed  with  the  secretary  of  the
corporation.

      (b)   Subject to the provisions of Section 1306, payment of
the  fair market value of dissenting shares shall be made  within
30  days  after the amount thereof has been agreed or  within  30
days  after  any  statutory  or  contractual  conditions  to  the
reorganization are satisfied, whichever is later, and in the case
of   certificated  securities,  subject  to  surrender   of   the
certificates therefor, unless provided otherwise by agreement.

      1304.    Action to determine  whether shares are dissenting
shares  or fair market value; limitation; joinder; consolidation;
determination of issues; appointment of appraisers

      (a)   If  the  corporation   denies  that  the  shares  are
dissenting shares, or the corporation and the shareholder fail to
agree  upon  the  fair  market value  of  the  shares,  then  the
shareholder  demanding  purchase of  such  shares  as  dissenting
shares or any interested corporation, within six months after the
date  on  which notice of the approval by the outstanding  shares
(Section  152) or notice pursuant to subdivision (i)  of  Section
1110  was mailed to the shareholder, but not thereafter, may file
a  complaint  in the superior court of the proper county  praying
the  court to determine whether the shares are dissenting  shares
or  the fair market value of the dissenting shares or both or may
intervene in any action pending on such a complaint.

      (b)   Two  or  more  dissenting shareholders  may  join  as
plaintiffs or be joined as defendants in any such action and  two
or more such actions may be consolidated.

      (c)   On the trial of the action, the court shall determine
the issues.  If the status of the shares as dissenting shares  is
in  issue,  the court shall first determine that issue.   If  the
fair market value of the dissenting shares is in issue, the court
shall   determine,  or  shall  appoint  one  or  more   impartial
appraisers to determine, the fair market value of the shares.

      1305.    Report of appraisers;  confirmation; determination
by court; judgment; payment; appeal; costs

      (a)   If the court  appoints an  appraiser  or  appraisers,
they shall  proceed forthwith to determine the fair market value 
per share. Within the time fixed by the court, the appraisers, or
a majority of them, shall make and file a report in the office of
the  clerk of the court.  Thereupon, on the motion of any  party,
the report shall be submitted to the court and considered on such
evidence as the court considers relevant.  If the court finds the
report reasonable, the court may confirm it.

      (b)   If a  majority of  the appraisers appointed  fail  to
make and  file a  report  within 10 days from the date  of  their
appointment or within such further time as may be allowed by  the
court  or  the  report is not confirmed by the court,  the  court
shall determine the fair market value of the dissenting shares.

      (c)   Subject  to the provisions of Section 1306,  judgment
shall  be  rendered  against the corporation for  payment  of  an
amount  equal  to the fair market value of each dissenting  share
multiplied  by  the  number  of  dissenting  shares   which   any
dissenting shareholder who is a party, or who has intervened,  is
entitled  to  require the corporation to purchase, with  interest
thereon  at  the legal rate from the date on which  judgment  was
entered.

      (d)   Any  such  judgment shall be payable  forthwith  with
respect  to  uncertificated  securities  and,  with  respect   to
certificated  securities, only upon the endorsement and  delivery
to  the  corporation of the certificates for the shares described
in the judgment.  Any party may appeal from the judgment.

      (e)   The  costs  of  the   action,  including   reasonable
compensation to the appraisers to be fixed by the court, shall be
assessed or apportioned as the court considers equitable, but, if
the  appraisal exceeds the price offered by the corporation,  the
corporation  shall pay the costs (including in the discretion  of
the  court attorneys' fees, fees of expert witnesses and interest
at  the legal rate on judgments from the date of compliance  with
Sections  1300, 1301 and 1302 if the value awarded by  the  court
for  the shares is more than 125 percent of the price offered  by
the corporation under subdivision (a) of Section 1301).

      1306.    Prevention  of   immediate   payment;   status  as
creditors; interest

      To  the extent that the provisions of Chapter 5 prevent the
payment to any holders of dissenting shares of their fair  market
value,  they  shall become creditors of the corporation  for  the
amount  thereof  together with interest  at  the  legal  rate  on
judgments until the date of payment, but subordinate to all other
creditors in any liquidation proceeding, such debt to be  payable
when permissible under the provisions of Chapter 5.

      1307.    Dividends on dissenting shares

      Cash dividends declared and paid  by the  corporation  upon
the dissenting  shares  after  the  date  of   approval  of   the
reorganization by the outstanding shares (Section 152) and  prior
to  payment  for the shares by the corporation shall be  credited
against the total amount to be paid by the corporation therefor.

      1308.    Rights  of  dissenting  shareholders  pending
valuation; withdrawal of demand for payment

      Except  as  expressly limited in this chapter,  holders  of
dissenting  shares continue to have all the rights and privileges
incident  to their shares, until the fair market value  of  their
shares  is  agreed upon or determined.  A dissenting  shareholder
may  not  withdraw  a demand for payment unless  the  corporation
consents thereto.

      1309.    Termination of dissenting share and  shareholder
status

      Dissenting shares  lose  their status as dissenting  shares
and  the holders  thereof cease to be dissenting shareholders and
cease to be entitled to require the corporation to purchase  their
shares upon the happening of any of the following:

      (a)   The  corporation  abandons the reorganization.   Upon
abandonment of the reorganization, the corporation shall  pay  on
demand   to   any   dissenting  shareholder  who  has   initiated
proceedings  in  good  faith  under this  chapter  all  necessary
expenses  incurred in such proceedings and reasonable  attorneys'
fees.

      (b)   The  shares are transferred prior to their submission
for   endorsement  in  accordance  with  Section  1302   or   are
surrendered  for  conversion  into shares  of  another  class  in
accordance with the articles.

      (c)   The dissenting shareholder and the corporation do not
agree upon the status of the shares as dissenting shares or  upon
the  purchase price of the shares, and neither files a  complaint
or  intervenes  in a pending action as provided in Section  1304,
within  six months after the date on which notice of the approval
by  the outstanding shares or notice pursuant to subdivision  (i)
of Section 1110 was mailed to the shareholder.

      (d)   The dissenting shareholder, with the consent  of  the
corporation, withdraws the shareholder's demand for  purchase  of
the dissenting shares.

      1310.    Suspension  of right to  compensation or valuation
proceedings; litigation of shareholders' approval

      If  litigation  is  instituted to test the  sufficiency  or
regularity  of  the votes of the shareholders  in  authorizing  a
reorganization,  any  proceedings under Sections  1304  and  1305
shall be suspended until final determination of such litigation.

      1311.    Exempt shares

      This  chapter,  except  Section 1312,  does  not  apply  to
classes of  shares whose  terms and  provisions  specifically set
forth  the amount  to  be paid in respect to such  shares in  the
event  of  a reorganization or merger.

      1312.    Right  of  dissenting shareholder to  attack,  set
aside  or rescind merger or reorganization; restraining order  or
injunction; conditions

      (a)   No shareholder of a corporation who has a right under
this chapter to demand payment of cash for the shares held by the
shareholder  shall have any right at law or in equity  to  attack
the  validity of the reorganization or short-form merger,  or  to
have  the  reorganization  or  short-form  merger  set  aside  or
rescinded,  except  in an action to test whether  the  number  of
shares  required to authorize or approve the reorganization  have
been legally voted in favor thereof; but any holder of shares  of
a  class  whose terms and provisions specifically set  forth  the
amount  to  be  paid  in  respect to  them  in  the  event  of  a
reorganization  or short-form merger is entitled  to  payment  in
accordance  with those terms and provisions or, if the  principal
terms  of the reorganization are approved pursuant to subdivision
(b)  of  Section 1202, is entitled to payment in accordance  with
the terms and provisions of the approved reorganization.

      (b)   If one  of  the parties to a reorganization or short-
form merger  is directly or  indirectly  controlled  by, or under
common  control  with,  another  party to  the  reorganization or
short-form  merger,  subdivision  (a)   shall  not  apply to  any
shareholder of such  party who  has not demanded payment of  cash
for  such shareholder's  shares pursuant to this chapter;  but if
the shareholder institutes any  action to  attack the validity of
the   reorganization  or  short-form   merger  or   to  have  the
reorganization or  short-form  merger set aside or rescinded, the
shareholder shall not thereafter have any right to demand payment
of  cash for the  shareholder's shares  pursuant to this chapter.
The  court  in  any   action   attacking  the  validity   of  the
reorganization or short-form merger or to have the reorganization
or  short-form merger  set  aside or rescinded shall not restrain
or  enjoin  the consummation of  the transaction  except  upon 10
days' prior notice to the corporation and upon a determination by
the  court that clearly  no  other remedy will adequately protect
the complaining shareholder  or  the  class  of  shareholders  of
which such shareholder is a member.

      (c)   If one of  the parties to a reorganization  or short-
form merger  is directly  or indirectly controlled  by,  or under
common  control  with,  another  party  to the  reorganization or
short-form merger,   in   any   action  to  attack  the  validity
of   the reorganization  or  short-form  merger  or  to have  the
reorganization or short-form merger set aside or rescinded, (1) a
party  to  a reorganization  or short-form merger  which controls
another  party to  the reorganization or short-form  merger shall
have  the burden of  proving that  the transaction  is  just  and
reasonable as to the shareholders  of  the  controlled party, and
(2) a person who controls two or more parties to a reorganization
shall have the burden of proving that the transaction is just and
reasonable  as to the shareholders of any party so controlled.


<PAGE>


                               APPENDIX "D"



             ANNUAL REPORT TO SHAREHOLDERS OF THE COMPANY 
                 FOR THE YEAR ENDED DECEMBER 31, 1995


<PAGE>


SDNB Financial Corp. Annual Report 1995 cover page.
(Cover page includes four graphics illustrating concepts of Diversification, 
International, Community and Branching Out.)

<PAGE>

DIVERSIFICATION, GROWTH AND PROFITABILITY SIGNIFY THE SUCCESS OF SDNB 
FINANCIAL CORP. IN 1995.  WE COMMISSIONED TOM VOSS, A LOCAL SAN DIEGO 
ILLUSTRATOR, TO CREATE ART THAT REPRESENTS FOUR AREAS OF ACHIEVEMENT FOR SDNB 
FINANCIAL CORP. EACH WORK OF ART DEPICTS A SEGMENT OF OUR GROWTH THROUGH THE 
EYES OF THE ARTIST.  AS A SUPPORTER OF THE SAN DIEGO COMMUNITY AND THE ARTS, 
WE ARE PROUD TO DISPLAY THE ORIGINAL ART IN OUR DOWNTOWN OFFICE.




                            SELECTED FINANCIAL DATA


                               1995      1994      1993      1992      1991
FOR THE YEAR, IN THOUSANDS

Total interest income       $12,743   $11,818   $11,930   $12,334   $15,116
Net interest income           9,527     8,912     8,571     8,321     8,468
Securities gains, net            11         0         0        25        80
Provision for loan losses       200     1,850     2,950     1,320     1,270
Net income (loss)               212      (159)   (2,562)   (2,211)     (511)

AT YEAR END, IN THOUSANDS

Assets                     $178,572  $173,185  $170,693  $194,689  $205,232
Deposits                    140,409   138,276   138,150   164,739   154,979
Loans, net                   90,329    94,910   108,511   130,010   119,817
Investment securities        34,441    27,231    30,227    17,943    15,006
Long term obligations         7,989    10,158    10,379    10,630    10,881
Shareholders' equity         16,686     8,969     9,488    12,050    14,261

PER SHARE

Net income (loss)             $0.10    ($0.10)   ($1.67)   ($1.44)   ($0.33)
Cash dividends paid            0.00      0.00      0.00      0.00      0.08
Shareholders' equity           5.43      5.83      6.17      7.83      9.27

<PAGE>

                           LETTER TO OUR SHAREHOLDERS


     Dear Shareholders, it is fair to say this was a very significant year!  
In 1995, SDNB Financial Corp's vision for expansion and diversification 
became a reality.  We welcomed 300 new shareholders and gave thanks to 700 
existing shareholders who reconfirmed their support by participating in our 
capital offering.  Our capital grew from $9 million to $16.7 million.  We 
also refinanced the San Diego National Bank headquarters building, 
increasing the book value of each share of stock by 48 cents.
     Good news from the bottom line: 1995 brought a significant turn in 
profits for the holding company and San Diego National Bank.  SDNB Financial 
Corp enjoyed earnings of $212,000, a dramatic improvement over 1994's loss 
of $159,000.  The bank gave a stellar performance with increased earnings of 
$989,000, compared to the year-earlier profits of $328,000.
     1995 brought to a close the final chapter and costs of the Pioneer 
Mortgage Company litigation.
     We believed 1995 was ripe for capturing the disgruntled and besieged 
victims of the megamerger frenzy going on with San Diego banks.  For those 
who did not find "bigger to be better," San Diego National Bank offered 
itself as the friendly alternative to the corporate indifference of large 
banks.  While giant banks wrestled for turf and acquisitions, we 
concentrated on building our assets by meeting the needs of customers.
     Innovative product lines and state-of-the-art banking technologies were 
designed to match businesses with industry-sensitive services tailored to 
specific types of businesses.  For example, we created a package of services 
for property management companies and home owners associations to meet their 
individual processing needs.  In addition to building on our solid customer 
following in the legal, medical and accountancy professions, we branched out 
into select new areas, like manufacturing and wholesaling.
     At the end of the year, we proudly announced our new international 
division.  Concerned that San Diego would miss the boat without local 
financial institution backing to ensure local entrepreneurs the necessary 
support to compete, we decided to get involved.  This was done with the 
recognition that this new area is for serious bankers - bankers who are 
willing to do everything it takes to extend themselves in assisting local 
companies to enter the global market place.
     We are excited by the staff (continued on page 6)

<PAGE>

(Graphic picture illustating Diversification & Growth)

                          Diversification & Growth

1995 WAS A PROSPEROUS YEAR FOR SDNB FINANCIAL CORP. THE ANNUAL HARVEST 
BROUGHT DIVERSIFICATION AND GROWTH IN SERVICES, NEW FINANCIAL MARKETS AND 
PROFITS.  THE MANY DIFFERENT FRUITS OF OUR LABOR WERE REALIZED WHEN WE 
OPENED OUR NEW INTERNATIONAL DEPARTMENT AND AN OFFICE IN THE SOUTH BAY.

<PAGE>

(Graphic picture illustating International)

                                International

SDNB FINANCIAL CORP. LOOKED TO THE FUTURE AND PLANTED SEEDS THAT WOULD 
ALLOW SAN DIEGO AND THE COMPANY TO PARTICIPATE IN THE EMERGING GLOBAL 
ECONOMY.  THE NEWLY-OPENED INTERNATIONAL DEPARTMENT NOT ONLY FILLS A VOID IN 
SAN DIEGO'S FINANCIAL COMMUNITY, BUT ESTABLISHES OUR PRESENCE IN AN EVOLVING 
AND FERTILE MARKET.

<PAGE>

(Graphic picture illustating Branching Out)

                                 Branching Out

NEW BRANCHES ARE A FIRST SIGN OF GROWTH.  A SIGN OF OUR GROWTH BEGINS WITH 
OUR NEW BRANCH IN CHULA VISTA, STRENGTHENING OUR COMMITMENT TO SERVING THE 
GREATER SAN DIEGO REGION AND YIELDING NEW BUSINESS OPPORTUNITIES BOTH FOR 
THE COMPANY AND THE SOUTH BAY.

<PAGE>

(Graphic picture illustating Community)

                                 Community

DEEPLY ROOTED IN THE COMMUNITY AND REMEMBERING THE IMPORTANCE OF GIVING BACK 
TO OUR COMMUNITY, THE PEOPLE OF SDNB CONTINUED TO EXPAND SERVICE AND 
PARTICIPATION IN BETTERING THE QUALITY OF LIFE IN SAN DIEGO THROUGH 
INVOLVEMENT IN SOCIAL AND HEALTH SERVICE ORGANIZATIONS, THE ARTS AND CIVIC 
PROGRAMS.

<PAGE>

                         LETTER TO OUR SHAREHOLDERS
                           Continued from page 1


and resources we have put together, as well as the challenge and opportunity 
international banking offers, for both the San Diego business community and 
your company.
     Our expansion and diversification of product lines, services and 
markets culminated with the opening of our new South Bay office, located in 
Chula Vista.  Always a good customer source for the bank, the timing and 
proximity to the international border and developing manufacturing and 
wholesale clientele was a perfect fit.  We expect great things from this 
enthusiastic and energetic office.
     The courier service continued to extend our customer reach countywide.  
San Diego National Bank and courier banking have become synonymous, setting 
the standard for bringing banking to the office.
     For SDNB employees, directors and management, service to the community 
extended past closing time and beyond banking business.  As San Diego's 
leading community bank, we invested in the civic, charitable, arts and 
culture infrastructure that make up the heart of our community.  Time, 
expertise and monetary contributions went to more than 100 charities and 
organizations.
     None of this would have been possible without your faith and vision.  
The vision that became reality in 1995 was also the result of top-notch 
banking professionals, working together with a collective mission of 
excellence and service.
     Looking to superior achievements every year, we are pleased to 
announce a number of promotions.  Robert Horsman has been named President
of San Diego National Bank, and Joyce Chewning, Executive Vice President.  
Howard Brotman will join the Board Of Directors of SDNB Financial Corp and 
Mark Mandell will be joining the senior management team of the bank, along 
with Ron Bird, Senior Vice President and Director of the Business Services 
Department.
     It was a great year.  Thanks to all of you for sharing it with us.


Sincerely,


/s/ Murray L. Galinson
MURRAY L. GALINSON
PRESIDENT AND CEO
(picture of Murray L. Galinson next to his signature)

/s/ Charles I. Feurzeig
CHARLES I. FEURZEIG
CHAIRMAN OF THE BOARD
(picture of Charles I. Feurzeig next to his signature)

<PAGE>

                    MANAGEMENT'S DISCUSSION AND ANALYSIS
                    SDNB Financial Corp. and Subsidiaries


OVERVIEW
The operations and financial condition of the Company improved substantially 
during 1995.  The Company recorded a profit in 1995 of $212,000 compared to 
losses of $159,000 and $2,562,000 in 1994 and 1993, respectively.  In 
addition to the return to profitability, the Company also benefited by:
  1.  A successful capital infusion program which added a net of $5.7 
million to capital.
  2.  Refinancing of the mortgage on the San Diego National Bank Building 
which resulted in a gain of $1.46 million credited to shareholders' equity.
  3.  Settlement of the long standing Pioneer Mortgage litigation against 
San Diego National Bank.
  4.  Opening of the new South Bay Office and International Department of 
the Bank.
     For the past several years, the Company and the Bank had been adversely 
affected by a number of factors emanating primarily from the condition of 
the economy in San Diego.  These factors, which are more fully described 
herein, have included:
  a.  The continued need for a high loan loss provisions.
  b.  OREO losses and expenses from higher than normal levels of OREO 
property.
  c.  Reduction in the level of the loan portfolio resulting from continuing 
low loan demand.
     Additionally, the Company has incurred substantial expense in 
connection with legal fees and provisions for settlement costs of the Pioneer 
Mortgage litigation (see "Other Non-Interest Expenses").
     Loan loss provision and OREO losses and expenses were reduced 
dramatically in 1995 and as cited above, the Pioneer Mortgage litigation has 
been settled, although there was still substantial expense in 1995.
     While the Company reports a profit in 1995 and a much reduced loss in 
1994 than in 1993, there can be no assurances of the factors noted above, or 
other factors, will not continue to adversely impact the Company and the 
Bank.  Discussion of the individual elements of the Company's operations is 
contained in subsequent sections of this report.

Liquidity and Asset/Liability Management
By the nature of its commercial/wholesale focus, the Bank has moderate 
interest-rate risk exposure in a declining-rate environment.  This 
phenomenon can be seen in the "Static Gap Summary" (Table 1).  At 
December 31, 1995, approximately 70% of the Bank's earning assets adjust 
immediately to changes in interest rates.  Within three months, this 
increases to 86% of earning assets.  Consequently, the Bank utilizes deposit 
liabilities that also adjust relatively quickly.  Within the same three-
month period, approximately 92% of the Bank's interest-bearing liabilities 
(mostly deposits) adjust to current rates.
     The Bank's cumulative gap position at the three month repricing 
interval has increased approximately $10.8 million, or 43% from $26.0 million 
at December 31, 1994 to $35.8 million at December 31, 1995.  Volume of 
assets and liabilities have both increased from the year earlier.  Increases 
of $13.0 million in securities and $4.5 million in deposits are partially 
offset by a decrease of $1.2 million in loans within the three month horizon.
     During February 1995, the Bank entered into an interest rate swap to 
hedge against the effects on income of falling interest rates.  If the prime 
interest rate falls below eight percent during the life of the contract, the 
Bank will receive payments amounting to the difference between the then 
existing prime rate and eight percent on the contract amount of $20 million.  
These payments continue while the prime interest rate stays below eight 
percent or until expiration of the contract, February 3, 1998.  This contract 
helps to stabilize the Bank's net interest spread which, absent any hedge, 
decreases during periods of rapidly falling interest rates.  To date, there 
have been no payments received under this contract.
     The Bank's liquidity needs are projected by comparing anticipated 
funding needs against current resources and anticipated deposit growth.  
Any current surplus of funds is invested to maximize income while maintaining 
safety and providing for future liquidity.
     During the year ended December 31, 1995, cash and cash equivalents 
increased $3.6 million.  Operating activities provided $1.2 million during 
the period.  Approximately $2.3 million was used by investing activities.  
The two major components were net investment of $6.5 million in securities 
($27.1 million purchases of securities offset by $20.6 million of sales, 
maturities, and calls) and decrease in gross loans totaling $4.3 million.  
Financing activities provided $4.7 million during the period.  Deposits 
increased $2.1 million while borrowings decreased $3.1 million.  The 
issuance of new stock during the year provided a net amount of $5.7 million.
     Liquidity is provided on a daily basis by federal funds sold and on a 
longer-term basis by the structuring of the Bank's investment portfolio to 
provide a steady stream of maturing issues.  Additionally, the Bank may 
raise additional funds from time to time through money desk operations or 
via the sale of loans to another institution.
     The Bank has never purchased high-yield securities or participated in 
highly-leveraged transactions.

<PAGE>

<TABLE>

TABLE 1. STATIC GAP SUMMARY
DECEMBER 31, 1995

                                       Immediately                                       Non-rate
                                       Adjustable     1 Day                              Sensitve
                                        Or 1 Day     Through    3 Through   6 Through    And Over
(In thousands)                          Maturity    3 Months    6 Months    12 Months    12 Months     Total
<S>                                     <C>          <C>         <C>          <C>        <C>         <C>
Loans (net)                              82,630       1,881         982        1,26       5,575       92,331
Investment securities                    22,580       1,963       1,001        8,425     33,969
Certificates of deposit in other banks        -           -       1,490          793          -        2,283
Federal funds sold                       24,700           -           -            -          -       24,700

   Total interest earning assets        107,330      24,461       4,435        3,05      14,000      153,283

   Non-interest earning assets                -           -           -           -      14,367       14,367
Total assets                            107,330      24,461       4,435       3,057      28,367      167,650

Deposits:
  Savings, NOW accounts and 
    money markets                        68,330           -           -           -           -       68,330
  Time deposits                               -      14,762       4,680       3,157         136       22,735

Total deposits                           68,330      14,762       4,680       3,157         136       91,065

Securities sold under agreement 
  to repurchase                          12,934           -           -           -           -       12,934

  Total interest bearing liabilities     81,264      14,762       4,680       3,157         136      103,999

  Non-interest bearing liabities              -           -           -           -      50,036       50,036
  Shareholders' equity                        -           -           -           -      13,615       13,615

Total liabilities and shareholders'
  equity                                 81,264      14,762       4,680       3,157      63,787      167,650
 
Interest rate sensitivity gap            26,066       9,699        (245)       (100)    (35,420)
Cumulative interest rate sensitivity gap 26,066      35,765      35,520      35,420           -

</TABLE>

Capital Resources
Since its initial capitalization in 1981, the Company had relied primarily 
on internally generated income to fund its growth and provide for depositor 
protection.  During 1994, the Company concluded that additional capital 
would be beneficial and proposed a plan for additional capitalization which 
was approved by regulatory authorities on March 9, 1995, and by the 
shareholders of the Company on March 17, 1995.  The plan encompassed the 
following steps:
  1.  Sale of 510,121 newly issued shares of the Company's Common Stock to 
two limited partnerships managed by WHR Management Corp. ("WHR") at $4.34 
per share for a gross amount of $2,213,925.  This step was completed on 
March 28, 1995.
  2.  A rights offering to existing shareholders and, pursuant to a best-
efforts underwriting agreement, to third parties encompassing 769,582 shares 
of newly issued Common Stock at a subscription price of $4.34 per share for 
a gross amount of $3,339,986.  This step was completed on September 28, 1995.
  3.  Sale to WHR of an additional 255,193 newly issued shares of Common 
Stock at $4.34 per share for a gross amount of $1,107,538.  This step was 
completed on October 6, 1995.
     Additionally, in 1995 the Company issued the following warrants to 
purchase shares of Common Stock:
  1.  A warrant to purchase 37,363 shares at $4.34 per share to Torrey Pines 
Securities, Inc. pursuant to a Rights Agent Agreement as further 
compensation for its services in connection with the rights offering to 
existing shareholders.
  2.  A warrant to purchase 150,000 shares at a price of $5.44 per share to 
PKH Kettner Investors, LLC as additional consideration for granting a loan 
secured by a first trust deed on the Bank Building.
     The net proceeds from the sale of Common Stock have been used for 
general corporate purposes which include the following:
  1.  $250,000 loan to San Diego National Bank Building Joint Venture 
("Joint Venture") which in turn made a partial payment on a note (the "PV 
Note") owed to PVCC, Inc. which was secured by a second trust deed on the 
Bank Building.  PVCC, Inc. is a corporation controlled by Charles I. 
Feurzeig, chairman of the Company's Board of Directors.
  2.  $630,000 to pay off Company notes payable which included $390,000 due 
to officers and/or directors of the Company.
  3.  $1,125,640 to purchase customer notes from the Bank, at par, which 
were then assigned to the Joint Venture, which in turn assigned the notes to 
PVCC, Inc. as further payment of the PV Note.
  4.  $1,188,172, which along with $8,000,000 in proceeds of a new note 
secured by a first trust deed on the Bank Building, to refinance the Bank 
Building, paying $8,579,000 to WHR (and realizing a prepayment discount of 
$1,579,000) and $524,360 to pay the balance of the PV Note.
  5.  $1,000,000 additional invested in San Diego National Bank.
     The remaining proceeds will be used for general corporate purposes, 
which may include investments in or extensions of credit to the Company's 
subsidiaries, reduction of existing debt, or financing possible future 
acquisitions of other banking institutions or related businesses.  

<PAGE>

At the present time, the Company does not have any specific plans, 
agreements or understandings, written or oral, pertaining to the proposed 
acquisition of any banking institution or related business.
     As a national bank subject to the regulation of the Office of the 
Comptroller of the Currency (the "Comptroller"), the Bank is subject to 
legal limitations on the source and amount of dividends it is permitted to 
pay to the Company.  The approval of the Comptroller is required for any 
dividend by a national bank if the total of all dividends declared by the 
bank in any calendar year would exceed the total of its net profits, as 
defined by the Comptroller, for that year, combined with its retained net 
profits for the preceding two years.  As of January 1, 1996, the Bank had 
available for dividends approximately $1,370,000 without the approval of the 
Comptroller.  The payment of dividends by the Bank may also be affected by 
other factors, such as requirements for the maintenance of adequate 
capital.  In addition, the Comptroller and the Federal Deposit Insurance 
Corporation (the "FDIC") are authorized to determine under certain 
circumstances relating to the financial condition of a national bank whether 
the payment of dividends would be an unsafe or unsound banking practice and 
to prohibit payment thereof.  Finally, under the Federal Deposit Insurance 
Corporation Improvement Act ("FDICIA"), an insured depository institution is 
prohibited from making any capital distribution to its owner, including any 
dividend, if, after making such distribution, the depository institution 
fails to meet the required minimum level for any relevant capital measure, 
including the risk-based capital adequacy and leverage standards discussed 
under "Capital" below.
     The Company and the Federal Reserve Bank of San Francisco ("Reserve 
Bank") entered into an agreement on November 20, 1992, pursuant which the 
Company must obtain the approval of the Reserve Bank prior to, among other 
actions, the declaration of any cash dividends.
     The Comptroller has established a framework for supervisory 
requirements of national banks based upon capital ratios.  Based upon this 
framework, a bank's capitalization is defined as well capitalized, 
adequately capitalized, undercapitalized, significantly undercapitalized or 
critically undercapitalized.  Under the Comptroller's framework a bank is 
well capitalized if its ratios are greater than or equal to 6% and 10% for 
tier 1 capital and risk weighted capital, respectively.  As of December 31, 
1995, the Bank was considered "well capitalized".
     The Federal Reserve Board ("Reserve Board"), as the regulatory body of 
the Company, has capital ratio requirements.  Under the Reserve Board's 
Capital Adequacy Guidelines, all bank holding companies should meet a 
minimum ratio of qualifying total capital to weighted-risk assets of 8 
percent, of which at least 4.0 percentage points should be in the form of 
tier 1 capital.
     The Reserve Board and the Comptroller have also imposed a leverage 
standard to supplement their risk-based ratios.  This leverage standard 
focuses on a banking institution's ratio of Tier 1 capital to average total 
assets adjusted for goodwill and other certain items.  Under these 
guidelines, banking institutions that meet certain criteria, including 
excellent asset quality, high liquidity, low interest rate exposure and good 
earnings, and have received the highest regulatory rating must maintain a 
ratio of Tier 1 capital to total assets of at least 3%.  Institutions not 
meeting this criteria, as well as institutions with supervisory, financial 
or operational weaknesses, along with those experiencing or anticipating 
significant growth are expected to maintain a Tier 1 capital to total assets 
ratio equal to at least 4% to 5%.
     As reflected in the following table, the risk-based capital ratios and 
leverage ratios of the Company and the Bank as of December 31, 1995, 
exceeded the fully phased-in regulatory risk-based capital adequacy 
guidelines and the leverage standard.


Capital Components and Ratios


                                       December 31, 1995    December 31, 1994
(dollars in thousands)                 Company      Bank    Company      Bank
Capital Components:Tier 1 Capital     $16,726    $13,656    $9,329    $11,667
Total Capital                          18,207     15,006    10,868     13,081
Risk-weighted assets 
  and off-balance 
  sheet instruments                   117,967    107,310   122,833    112,672
Tier 1 risk-based:
Actual                                 14.18%     12.73%     7.59%     10.35%
Required                                4.00%      6.00%     4.00%      6.00%
Excess                                 10.18%      6.73%     3.59%      4.35%
Total risk-based:
Actual                                 15.43%     13.98%     8.85%     11.61%
Required                                8.00%     10.00%     8.00%     10.00%
Excess                                  7.43%      3.98%      .85%      1.61%
Leverage:
Actual                                  9.37%      8.43%     5.33%      7.09%
Required                                5.00%      5.00%     5.00%      5.00%
Excess                                  4.37%      3.43%      .33%      2.09%

Investment Securities
As reflected in the consolidated financial statements and in the 
accompanying notes thereto, the investment portfolio of the Bank has 
recovered a substantial portion of the loss in market value experienced 
in 1994.  That loss was due to higher interest rates during 1994, compounded 
by adverse market conditions for "structured notes" and other derivative 
securities.  Management believes that there is sufficient current liquidity 
and available sources of liquidity to allow all structured notes (which are 
issued by United States government agencies) to mature as scheduled and thus 
avoid realization of any material amount of loss due to decline in market 
value.

Net Interest Income/Net Interest Margin
Net interest income for 1995 was $9,527,000 compared to $8,912,000 for 
1994 and $8,571,000 for 1993, which represents increases of 7% and 4%, 
respectively.
     Net interest income is determined by the spread of earnings on assets 
over the cost of funds.  The three-year history is shown in the following 
chart:

                                        1995        1994        1993
NET INTEREST SPREAD
Yield on average earnings assets 
  (taxable equivalent)                  9.12%       7.75%       7.60%
Cost of funds                           2.29%       1.89%       2.11%
Net interest spread                     6.83%       5.86%       5.49%

<PAGE>

<TABLE>

TABLE 2.  VOLUME/RATE VARIANCE ANALYSIS

                           1995 COMPARED TO 1994       1994 COMPARED TO 1993          1993 COMPARED TO 1992
                           Volume   Rate   Total       Volume   Rate   Total          Volume   Rate   Total

INCREASE (DECREASE) IN INTEREST ON EARNING ASSETS:

<S>                      <C>      <C>      <C>       <C>       <C>   <C>              <C>     <C>     <C>
Loans
  Commercial loans         (856)  1,159     303      (1,320)    316  (1,004)          (466)     36    (430)
  Real estate loans         (71)    351     280        (275)    452     177            258    (269)    (11)
  Installment loans         (20)     27       7         (25)    (52)    (77)           (51)     71      20

    Total loans            (947)  1,537     590      (1,620)    716    (904)          (259)   (162)   (421)

Investment securities
  U.S. Treasury securities   73      60     133          18      18      36             (5)    (58)    (63)
  Securities of government
    agencies               (109)    132      23         312      67     379            376     (82)    294
  State and political 
    obligations            (167)    (14)   (181)        130    (139)     (9)           (25)     (5)    (30)
  Other securities           61       3      64         (13)     (3)    (16)           (65)     19     (46)

    Total investment
      securities           (142)    181      39         447     (57)    390            281    (126)    155

Certificates of deposit
  in other bank              42      32      74          (1)     (3)     (4)           (78)    (27)   (105)
Federal funds sold         (127)    299     172         172     196     368             19     (63)    (44)

    Total interest 
      income change      (1,174)  2,049     875      (1,002)    852    (150)           (37)   (378)   (415)


INCREASE (DECREASE) IN INTEREST PAID ON LIABILITIES:


Interest on deposits
  Savings, NOW accounts,
    and money markets       (49)    314     265         158      90     248           (194)   (279)   (473)
  Other domestic 
    time deposits          (170)    336     166        (794)   (103)   (897)            76    (326)   (250)

    Total interest on 
      deposits             (219)    650     431        (636)    (13)   (649)          (118)   (605)   (723)

Securities sold under 
  agreement to repurchase and
  federal funds purchased  (129)     17    (112)        171      11     182            101     (60)     41

Short-term debt             (64)     32     (32)          5      30      35             29     (10)     19

Long-term debt              (18)    194     176         (15)    (37)    (52)           (20)   (140)   (160)

    Total interest expense
      change               (430)    893     463        (475)     (9)   (484)            (8)   (815)   (823)

    Net change in net 
      interest income      (744)  1,156     412        (527)    861     334            (29)    437     408

Note:  Change in interest income or expense can be attributed to (a) changes in volume (change in volume times old rate), (b) 
changes in rate (change in rate times old volume),and (c) changes in rate/volume (change in rate times the change in volume).  
The rate/volume variances are allocated proportionally between the rate and the volume variances based on their absolute values.


</TABLE>

     Since the vast majority of the Bank's loans (91% at December 31, 1995) 
are at variable rates, changes in the prime interest rate impact the yield 
shown above.  The Wall Street Prime interest rate during this period was as 
follows:

                                        1995        1994        1993
High                                    9.00%       8.50%       6.00%
Low                                     8.50%       6.00%       6.00%
Average                                 8.83%       7.14%       6.00%

     In addition to interest rates, changes in the volumes of assets and 
liabilities also affect net interest income.  The volume/rate variance 
analysis (Table 2) shows the change in net interest income that is 
attributable to changes in volume versus changes in rates.  As reflected 
in Table 2, net interest spread is affected by several factors, including:
  1.  The reduction of average loan balances, which began in 1993, continued 
during 1995, resulting in a substantial decrease in interest earned based on 
volume.
  2.  The amount of time deposits has declined from $45.3 million average in 
1993 to $18.5 million average in 1995.  The decline in time deposits is 
attributable to two major factors:
    a.  In response to slowing loan demand, the Bank priced "money desk" 
certificates of deposit unattractively, assuring that those funds already in 
the Bank would be withdrawn at maturity.
    b.  Continuing depositors have apparently chosen to shift to the more 
flexible money market accounts as the interest rate differential between 
those accounts and time certificates diminished.

<PAGE>

Loans and Allowance and Provision for Loan Losses
Management employs a 'migration analysis method' to establish the required 
amount of loan loss allowance.  This process tracks realized loan losses 
back through the prior two years to estimate loss exposure on the classified 
and unclassified loan portfolios.  Additionally, loss experience is tracked 
in pools of loans with similar characteristics to estimate the loss exposure 
unique to various loan types.  The measured loss exposure is then applied to 
the current loan portfolio and further adjusted for 'qualitative factors' 
such as:
  Changes in the trends of the volume and severity of past due and 
classified loans; and trends in the volume of non-accrual loans, troubled 
debt restructurings and other loan modifications;
  Changes in the nature and volume of the portfolio;
  Changes in the experience, ability, and depth of lending management and 
staff;
  Changes in lending policies and procedures, including underwriting 
standards and collections, charge-offs and recovery practices;
  Changes in national and local economic and business conditions and 
developments, including the condition of various market segments;
  The existence and effect of any concentrations of credit, and changes in 
the level of such concentrations;
  Changes in the quality of the loan review system and the degree of 
oversight by the Board of Directors; and
  The effect of external factors such as competition and legal and 
regulatory requirements on the level of estimated credit losses in the 
current portfolio.
     This method of establishing loan loss reserves complies with the 
policies of the Office of the Comptroller of the Currency as reflected in 
Banking Circular 201, revised, dated February 20, 1992, and in Banking 
Bulletin 93-60, dated December 21, 1993.  The Company began testing this new 
method during 1992 and comparing its results to results reached by the 
previously existing procedures employed by the Company.  The test proved 
that the two methods were comparable, and the Company adopted the new 
migration analysis method during 1993.
     Evaluation and classification of problem loans is an ongoing process 
involving grading by loan officers, evaluation by the credit administration 
department of the Bank, and a review on a regular basis by an independent 
loan review firm.  Additionally, in response to the problems in the economy 
and increases in the level of classified loans, in 1993 the Bank established 
a Special Assets Department to deal solely with problem loans including 
identification, modification where appropriate, and early recognition of 
loss potential.  The introduction of the Special Assets Department has 
resulted in improved early recognition of problem loans and opportunity to 
restructure them, thereby increasing the amount of loans reported as 
nonperforming (both those that are current in payment and those that are not 
current), but improving the collection record on such loans.  The migration 
analysis adequately recognizes the loss potential included in those credits.
     Accordingly, the Company believes its method for establishing the loan 
loss allowance is sound.  But no method, however valid, can consistently 
predict future events with complete accuracy.  In recent years, several 
factors used by the Bank to establish loan loss allowances have been subject 
to considerable volatility, and this in turn has affected the volatility of 
nonperforming loans, charge-offs, and the coverage ratio.  In addition, the 
Bank's method of reporting, particularly its conservative listing of loans 
as nonperforming, is not always an accurate indicator of actual future 
losses.
     The economy in San Diego suffered a sharp downturn in recent years, 
particularly in the real estate market.  The Bank is a community bank with a 
relatively small loan portfolio comprised of mostly commercial/real estate 
loans that tend to be individually larger in amount than loans made by 
retail banks.  As a result of these and other factors, the Bank can 
experience large swings in nonperforming loans, charge-offs, and the 
coverage ratio when one or a few loans are transferred from one category to 
another.  These factors are not reasons for changing a valid method of 
determining loan loss allowances and are not always accurate predictors of 
losses, but they do have short-term effects on those allowances and related 
reported figures.
     Significant components of the loan loss charge-offs in 1994 ($1.2 
million of a total of $2.4 million) and in 1993 ($660,000 of a total of $2.7 
million) were attributable in each year to a single loan which became a 
problem loan late in the year.  In both cases, the Bank responded with a 
partial charge-off, consistent with its conservative reporting of problem 
loans.
     Conservative reporting of nonperforming loans is a useful management 
tool, but it is not always a good predictor of loan losses (nor is it 
intended to be) and there is no direct correlation between nonperforming 
loans and the proper level of loan loss reserves (nor should there be).  As 
the following chart shows, a significant portion of the loans reported as 
"nonperforming" are in fact performing in that payments on those loans are 
current.  (See the percentages in the final line of the chart.)  Also, many 
of the Bank's loans are collateralized (84% were collateralized at December 
31, 1995), and that collateral can improve the recovery on troubled loans.

Loans reported as non-performing at December 31:

(in thousands)                          1995        1994        1993
CURRENT AND NONCURRENT
Non-accrual loans                      6,969       6,046       5,343
Restructured loans (still accruing)    1,364       2,316       3,162
Loans 90 days past due                    93          20         481
                                       8,426       8,382       8,986
Other real estate owned                  181         268       1,050
Total                                  8,607       8,650      10,036

NONCURRENT
Non-accrual loans                      3,160       1,276       3,373
Restructured loans (still accruing)        0           0           0
Loans 90 days past due                    93          20         481
                                       3,253       1,296       3,854
Other real estate owned                  181         268       1,050
Total                                  3,434       1,564       4,904
Loans reported as nonperforming 
  but which are current, as a 
  percentage of total loans reported 
  as nonperforming                        61%         82%         51%

<PAGE>

Miscellaneous Other Operating Income
During 1994, the Bank and its directors' and officers' insurer settled 
their dispute regarding the Bank's legal and settlement costs in the Pioneer 
Mortgage federal class action and state court cases (see notes to 
consolidated financial statements).  Under the terms of the settlement, the 
insurer paid the Bank $712,500 (in addition to the $750,000 the insurer had 
previously advanced toward the Bank's settlement with the plaintiffs) which 
was credited to miscellaneous other operating income.

Other Non-Interest Expenses
Included in other non-interest expenses are the following:
  1.  Legal fees and settlement costs (and provisions therefor) in 
connection with the Pioneer Mortgage Company and Pioneer Liquidating 
Corporation litigation:

                 In 1995    $988,000
                 In 1994    $504,000
                 In 1993    $592,000

     Matters pertaining to the federal class action and state court cases 
resulting from the 1991 Pioneer Mortgage Company litigation, including the 
Bank's claim against its insurer, have been settled.  The 1993 litigation 
brought by Pioneer Liquidating Corporation was settled in 1995.
  2.  Other Real Estate Owned ("OREO") losses and expenses:
                 In 1995    $129,000
                 In 1994    $462,000
                 In 1993    $754,000

     OREO property, which peaked at approximately $5 million in 1991, 
continued to decline in 1995 (to $181,000 at December 31, 1995) as 
Management continued vigorous efforts to dispose of repossessed property.  
Management expects that there will be other repossessions in the future but 
intends to continue to dispose of such properties as quickly as is prudent.
  3.  Miscellaneous expense in 1993 includes provision for a loss in the 
amount of $500,000 due to an unfavorable arbitration decision which required 
the Bank to rescind the 1988 sale of a single family residence which it had 
taken in foreclosure in 1987.  The property was resold in 1994.

Subsidiary Data
San Diego National Bank.  The Bank earned $989,000 in 1995 and $382,000 in 
1994 compared to a loss of $1,870,000 in 1993.  Return on average assets 
(ROA) was 0.65%, 0.23%, and (1.07%), respectively.  Return on average equity 
(ROE) was $8.07%, 3.20%, and (14.65%), respectively.  The reasons for the 
change in Bank earnings have been enumerated in the preceding pages.
     See notes to the consolidated financial statements and "Capital 
Resources" for information regarding the Bank's capital ratios.

San Diego National Bank Building Joint Venture.  The Joint Venture recorded 
pre-consolidation gross building revenues of $1,947,000, $2,046,000, and 
$2,048,000 in 1995, 1994, and 1993, respectively, resulting in pre-
consolidation pre-tax losses of $769,000, $447,000, and $453,000, 
respectively.  Depreciation and amortization expenses were $601,000, 
$636,000, and $640,000 in 1995, 1994 and 1993, respectively.  The increased 
loss in 1995 is attributable primarily to the reduced revenues (see 
discussion below) and increased interest payable to the Company on advances 
used to pay down the building mortgage loans, which is eliminated from the 
financial statements in consolidation (see "Capital Resources").
     At the beginning of the Joint Venture, the limited partners' share of 
its losses were charged against the investment capital accounts of the 
limited partners.  During 1990, these capital accounts reached zero, 
requiring the Company to absorb additional operating losses of approximately 
$288,000 in 1995, $168,000 in 1994 and $194,000 in 1993 which would 
otherwise have been charged to the limited partners.  In 1995, the limited 
partners' cumulative share of the operating losses absorbed by the Company 
was reduced by their share of the gain on the prepayment discount on the 
mortgage (see below; approximately $562,000) resulting in net losses 
absorbed by the Company of $1,017,000 as of December 31, 1995.
     There is substantial amount of vacant office space in downtown San Diego.  
A recent study indicated that the downtown occupancy level was approximately 
79% (29th lowest among 31 U.S. cities included in the survey).  This creates 
a highly competitive rental market, generally requiring the granting of 
generous lease concessions and/or low rental rates to obtain new tenants or 
retain existing ones.  Some tenants with limited time remaining on existing 
leases have negotiated for lower current rental rates in exchange for 
extensions of their leases.  At the end of 1995, the building was 
approximately 98% leased, although concessions to some tenants who are not 
utilizing all of their leased premises would reduce the effective occupancy 
to approximately 93%.
     In November 1994, the then existing first mortgage loan on the building 
was purchased by the two limited partnerships managed by WHR Management 
Corp. which subsequently purchased the Company's stock (see "Capital 
Resources").   In January 1995, the Joint Venture and WHR entered into a 
modification agreement which, inter alia, allowed for prepayment of the loan 
at a discount.  On November 30, 1995 the loan was paid off at a discount of 
$1,579,000 from face value resulting in a net gain, after expenses and taxes 
of $1,457,000.  Because the mortgage was held by a related party, the gain 
has been credited directly to shareholders' equity.

Business Environment
Through the 1990's, economic recovery of San Diego and the entire Southern 
California area has lagged behind that of the nation as a whole.
     Interest rates began to fall during 1995 after rising in 1994.  Should 
interest rates continue to decline, net interest spread will be negatively 
impacted.  The majority of the Bank's variable rate loans adjust on the day 
that a rate reduction is made.  The offsetting reduction in interest paid 
on deposits is delayed until certificates of deposit mature and, 
additionally, competitive pressure from savings institutions and non-bank 
money funds may inhibit reduction in rates paid on these and other interest-
bearing accounts.

<PAGE>

                      CONSOLIDATED BALANCE SHEETS
                  SDNB Financial Corp. and Subsidiaries

                                                       December 31,
(dollars in thousands)                             1995           1994

ASSETS
Cash and due from banks                        $ 13,440        $11,936
Interest bearing deposits in other banks          2,780          1,381
Investment securities held-to-maturity            7,408         17,321
Investment securities available-for-sale         27,033          9,910
Federal funds sold                               24,700         24,000

Loans                                            92,331         97,058
Less allowance for loan losses                    2,002          2,148
    Net loans                                    90,329         94,910

Premises and equipment, net                      10,975         11,089
Other real estate owned                             181            268
Accrued interest receivable and other assets      1,726          2,370
                                              $ 178,572       $173,185

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Deposits:
    Non-interest bearing                       $ 49,505        $45,693
    Interest bearing                             90,904         92,583
    Total deposits                              140,409        138,276

  Securities sold under agreement to repurchase  12,934         12,285
  Accrued interest payable and other liabilities    554            953
  Notes payable                                   7,989         12,702
    Total liabilities                           161,886        164,216

Commitments and contingencies (notes 9, 10 and 11)

Shareholders' equity:
  Common stock, no par value; authorized
    15,000,000 shares, issued and outstanding
    3,073,260 in 1995 and 1,538,364 in 1994      20,314         14,585
  Accumulated deficit                            (3,587)        (5,256)
  Net unrealized holding losses on
    available-for-sale securities                   (41)          (360)
    Total shareholders' equity                   16,686          8,969
                                               $178,572       $173,185


The accompanying notes are an integral part of the financial statements.

<PAGE>

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     SDNB Financial Corp. and Subsidiaries

                                                     Years ended December 31,
(dollars in thousands except per share amounts)    1995       1994       1993

Interest Income:
  Interest and fees on loans                    $10,090     $9,500    $10,404
  Interest on federal funds sold                    904        732        364
  Interest on investment securities:
    Taxable                                       1,655      1,394        899
    Exempt from federal income tax                   94        192        263
    Total interest income                        12,743     11,818     11,930

Interest Expense:
  Deposits                                        2,928      2,497      3,146
  Short-term borrowings                             288        409        213
    Total interest expense                        3,216      2,906      3,359
    Net interest income                           9,527      8,912      8,571

Provision For Loan Losses                           200      1,850      2,950
  Net interest income after provision
  for loan losses                                 9,327      7,062      5,621

Other Operating Income:
  Security gains, net                                11          0          0
  Building income                                   903      1,067      1,088
  Miscellaneous                                     816      1,580      1,017
    Total other operating income                  1,730      2,647      2,105

Other Operating Expenses:
  Salaries and employee benefits                  4,056      3,630      3,371
  Occupancy                                         532        492        486
  Building operating expenses, including interest
    expense of $941, $788, and $820
    for 1995, 1994 and 1993, respectively         2,422      2,296      2,310
  Other non-interest expenses                     3,830      3,447      4,355
    Total other operating expenses               10,840      9,865     10,522

  Income (loss) before income tax
    and cumulative effect of accounting change      217       (156)    (2,796)

Income Tax                                            5          3          0
  Income (loss) before cumulative effect
    of accounting change                            212       (159)    (2,796)

Cumulative Effect of Accounting
  Change ($0.15 Per Share)                            0          0        234

  Net income (loss)                             $   212      $(159)   $(2,562)
  Net income (loss) per share                   $  0.10     $(0.10)   $ (1.67)

The accompanying notes are an integral part of the financial statements.

<PAGE>

<TABLE>


                               CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY 
                                  SDNB Financial Corp. and Subsidiaries

                                                                           Net unrealized
                                                                         holding losses in
For years ended December 31, 1995, 1994 and 1993   Common  Accumulated  available-for-sale
(dollars in thousands)                              Stock    Deficit         securities       Total

<S>                                              <C>        <C>              <C>           <C>
Balances at January 1, 1993                      $ 14,585   $ (2,535)           $0          $12,050

Net loss                                                0     (2,562)            0           (2,562)

Balances at December 31, 1993                      14,585     (5,097)            0            9,488

Effect of adopting Statement of Financial 
  Accounting Standards No. 115, Accounting for 
  Certain Investments in Debt and Equity Securities
  ("SFAS No.115"), on January 1, 1994                   0          0           (10)             (10)

Net change in fair value of 
  available-for-sale securities                         0          0          (350)            (350)

Net loss                                                0       (159)            0             (159)

Balances at December 31, 1994                    $ 14,585   ($ 5,256)       ($ 360)         $ 8,969

Proceeds from issuance of common stock, 1,534,896 
  shares issued at $4.34/share less associated 
  costs of $932.  A warrant to purchase 37,363 
  shares of common stock at $4.34 per share until 
  September 29, 1997 was issued to Torrey Pines 
  Securities, Inc. which acted as underwriter in 
  the stock offering.                               5,729          0             0            5,729

Gain on early payment of loan (Note 22)                 0      1,457             0            1,457

Net change in fair value of available-for-sale
  securities                                            0          0           319              319

Net income                                              0        212             0              212

Balances at December 31, 1995                    $ 20,314   $( 3,587)        ($ 41)        $ 16,686

The accompanying notes are an integral part of the financial statements.


</TABLE>

<PAGE>

                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                       SDNB Financial Corp. and Subsidiaries

                                                    Years ended December 31,
(dollars in thousands)                            1995       1994        1993
OPERATING ACTIVITIES:
Net income (loss)                              $   212      $(159)    $(2,562)
Adjustments to reconcile net income (loss)
   to net cash provided by operating activities:
 Provision for loan losses                         200      1,850       2,950
 Provision for depreciation and amortization     1,279      1,332       1,102
 Cumulative effect of accounting change              0          0        (234)
 Amortization of investment security discounts    (240)       (65)        (84)
 Other expense not utilizing (providing) cash      173        175         106
 Unearned loan fees                                157        104          (5)
 Taxes refundable                                   33        (30)        477
 Interest receivable and other assets             (807)      (144)       (691)
 Interest payable and other liabilities           (399)       (66)        545
   Total adjustments                               396      3,156       4,166
   Net cash provided by operating activities       608      2,997       1,604

INVESTING ACTIVITIES:
 Proceeds from maturities of held for
   investment securities                             0          0      10,699
 Proceeds from maturities of
   held-to-maturity securities                   6,504      9,443           0
 Proceeds from called held-to-maturity securities,
   including gross realized gains of $10         1,802          0           0
 Proceeds from maturities of 
   available-for-sale securities                 6,993      6,927           0
 Proceeds from sales of available-for-sale securities,
   including gross realized gains of $1          5,324          0           0
 Purchases of held for investment securities         0          0     (23,037)
 Purchases of held-to-maturity securities       (2,000)    (8,847)          0
 Purchases of available-for-sale securities    (25,097)    (4,950)          0
 Net change in gross loans                       4,320     11,508      18,549
 Proceeds from OREO properties                     556        889       1,041
 Purchases of OREO properties                        0       (520)          0
 Purchases of premises and equipment              (737)      (232)       (221)
   Net cash provided (used)
   by investing activites                       (2,335)    14,218       7,031

FINANCING ACTIVITIES:
 Net change in deposits                          2,133        126     (26,589)
 Net change in short-term borrowings            (1,894)     3,172       4,619
 Proceeds from issuance of long-term debt,
   net of associated costs of $48                7,952          0           0
 Payments of long-term borrowings               (8,590)      (222)       (251)
 Proceeds from issuance of common stock          6,661          0           0
 Payments of costs associated with issuance
   of common stock                                (932)         0           0
   Net cash provided (used)
   by financing activities                       5,330      3,076     (22,221)
   Change in cash and cash equivalents           3,603     20,291     (13,586)
Cash and cash equivalents at beginning of year  37,317     17,026      30,612
   Cash and cash equivalents at end of year    $40,920    $37,317     $17,026

For the purpose of the statement of cash flows, the Company considers cash and
cash equivalents to be as follows at December 31, 1995       1994        1993
Cash and due from banks                        $13,440    $11,936      $9,044
Interest-bearing deposits in other banks         2,780      1,381       1,682
Federal funds sold                              24,700     24,000       6,300
   Totals                                      $40,920    $37,317     $17,026

Supplemental cash flow information:               1995       1994        1993
CASH PAID FOR:
Interest                                        $4,316     $3,661      $4,163
Income Taxes                                        $1         $3          $0
Non-cash items: transfer of loans to OREO         $553         $0        $739

The accompanying notes are an integral part of the financial statements.

<PAGE>

                         NOTES TO FINANCIAL STATEMENTS
                     SDNB Financial Corp. and Subsidiaries


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and reporting policies of SDNB Financial Corp. (the Company) 
and subsidiaries are in accordance with generally accepted accounting 
principles and conform to general practices within the banking industry.  
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions 
that affect the reported amounts of assets and  iabilities and disclosure 
of contingent assets and liabilities at the date(s) of the financial 
statements and the reported amounts of revenues and expenses during the 
reporting period(s).  Actual results differ from those estimates.  The 
following is a summary of the more significant policies:
     BASIS OF PRESENTATION  All dollar amounts are presented in thousands 
unless otherwise indicated.
     The consolidated financial statements include the accounts of  SDNB 
Financial Corp. and all companies which are more than 50% owned, directly or 
indirectly, including San Diego National Bank (the Bank), 100% owned, the 
Company's principal subsidiary.  All significant inter-company items are 
eliminated.
     INVESTMENT SECURITIES  The Company implemented Statement of Financial
Accounting Standards No. 115, Accounting for Certain Investments in Debt 
and Equity Securities ("SFAS No. 115") effective January 1, 1994.  The 
impact of adoption was immaterial.  SFAS No. 115 was issued in May 1993 and
addresses the accounting and reporting for investments in equity securities 
that have readily determinable fair values and for all investments in debt 
securities.  Investments are to be classified in three categories and 
accounted for as follows:

CLASSIFICATION                ACCOUNTING

Held-to-maturity              Reported at amortized cost

Trading securities            Reported at fair value; unrealized
                              gains and losses included in net
                              income

Available-for-sale            Reported at fair value; unrealized
                              gains and losses included as a
                              separate component of shareholders' equity

     Prior to adoption of SFAS No. 115, due to management's intent and 
ability to hold to maturity, all securities in the investment portfolio were 
classified as held for investment and were stated at cost, adjusted for 
amortization of premiums and accretion of discounts.  Such amortization and 
accretion were recognized as adjustments to interest income on investment 
securities.  On November 15, 1995, the Financial Accounting Standards Board 
("FASB") authorized a one-time transfer between classifications which was 
required to be made no later than December 31, l995. Pursuant to such 
authority, the Bank transferred securities with an amortized cost of $3.8 
million and an unrealized loss of $19 thousand from "held to maturity" to 
"available for sale."
     Realized gains or losses, if any, are determined using the specific 
identification method.
     LOANS  Interest on loans is credited to income based on the principal 
amount outstanding.  Loan fees received, to the extent  they exceed 
origination costs, are deferred and amortized over the expected loan term.
     Effective January 1, 1995, the Company implemented Statement of 
Financial Accounting Standards No. 114, Accounting by Creditors for 
Impairment of a Loan ("SFAS No. 114") as amended by Statement of Financial 
Accounting Standards No. 118, Accounting by Creditors for Impairment of a 
Loan - Income Recognition and Disclosures ("SFAS No. 118").  Under SFAS No. 
114, a loan is considered impaired, based on current information and events, 
if it is probable the Company will be unable to collect the scheduled 
payments of principal or interest when due according to the contractual 
terms of the loan agreement.  The measurement of impaired loans is generally 
based on the present value of expected future cash flows discounted at the 
historical effective interest rate, except that collateral dependent loans 
are measured for impairment based on the fair value of the collateral.  
Adoption of SFAS No. 114 did not have a material effect on the Company's 
financial statements.  
     Loans are placed on non-accrual when a reasonable doubt exists as to 
the collectibility of interest or principal.  Loans may be returned to 
accrual status when all principal and interest amounts contractually due 
are reasonably assured of repayment in an acceptable period of time, and 
there is a sustained period of repayment performance (generally a minimum of 
six months) by the borrower.
     While a loans is classified as non-accrual and the future 
collectibility of the recorded loan balance is doubtful, collections of 
interest and principal are generally applied as a reduction to principal 
outstanding.  When the future collectibility of the recorded loan balance is 
expected, interest income may be recognized on a cash basis.  In the case of 
a partially charged-off loan, interest income is limited to that which would 
have been recognized on the remaining recorded loan balance.  Cash interest 
receipts in excess of that amount are recorded as recoveries to the 
allowance for loan losses until prior charge-offs have been fully recovered.
     ALLOWANCE FOR LOAN LOSSES  An allowance for loan losses is maintained 
at the level deemed appropriate by management to provide for known and 
inherent risks in the loan portfolio.  The allowance is based on a 
continuing review of the portfolio, past loan loss experience, current 
economic conditions which may affect the borrowers' ability to pay, and the 
underlying collateral value of the loans.  Loans which are deemed to be 
uncollectible are charged off and deducted from the allowance.  The 
provision for loan losses and recoveries on loans previously charged off are 
added to the allowance.
     The allowance for possible loan losses is based on estimates, and 
ultimate losses may vary from the current estimates.  These estimates are 
reviewed periodically and, as adjustments become necessary, they are 
reported in earnings in the periods in which they become known.
     PREMISES AND EQUIPMENT  Premises and equipment are stated at cost less
accumulated depreciation.  Depreciation is charged to operating expense 
using the straight-line method over the estimated useful lives of the 
assets.  Leasehold improvements are capitalized and amortized to operating 
expense over the term of the respective lease or the estimated useful life 
of the improvement, whichever is shorter.  When assets are sold or retired, 
the assets and accumulated depreciation are removed from the accounts. Gains 
or losses on disposals are credited or charged to income.
     OTHER REAL ESTATE OWNED (OREO)  OREO property is accounted for at the 
lower of the recorded investment in the loan satisfied or its appraised 
value at the time of transfer to the OREO category, less estimated selling 
costs.  Investment in the loan satisfied is the unpaid balance of the loan 
increased by accrued and uncollected interest, unamortized premium, and loan 
acquisition costs, if any, and decreased by previous direct write-down, 
finance charges, and unamortized discount,

<PAGE>

 if any.  Any excess of the recorded investment in the loan satisfied over 
the appraised value of the property is charged against the allowance for 
loan losses.  Legal fees and direct costs of acquiring the property and 
costs of carrying the property subsequent to recording as OREO are expensed 
as incurred.  Any reduction in the value of the property subsequent to its 
being recorded as OREO is charged directly to expense and is recorded as an 
allowance.  The allowance for OREO at December 31, 1995 and 1994 was $14 and 
$20, respectively.
     INCOME TAXES  The Company files a consolidated federal income tax 
return and a combined California state franchise tax return with its 
subsidiaries.  Amounts equal to tax benefits of those companies having 
taxable losses or credits are reimbursed by those companies which incur 
tax liabilities.  Any excess of alternative minimum tax over regular tax 
determined on a consolidated basis will be borne by the parent company.
     Effective January 1, 1993, the Company adopted Statement of Financial 
Accounting Standards No. 109, Accounting for Income Taxes ("SFAS No. 109"), 
which requires the use of the liability method in the computation of income 
tax expense and current and deferred income taxes payable.  Under SFAS No. 
109, income tax expense consists of taxes payable for the year and the 
changes during the year in deferred tax assets and liabilities.  Deferred 
income taxes are recognized for the tax consequences in future years of 
differences between the tax bases of assets and liabilities and their 
financial reporting amounts at each year end based on enacted tax laws and 
statutory tax rates applicable to the periods in which the differences are 
expected to affect taxable income.  Valuation allowances are established 
when necessary to reduce deferred tax assets to the amount expected to be 
realized.
     EARNINGS PER SHARE  Net income per share for 1995 is based on 2,197,615 
weighted average shares outstanding.  Net loss per share for 1994 and 1993 
are based on 1,538,364 shares outstanding.
     EMPLOYEE STOCK COMPENSATION PLANS  In October 1995, the FASB issued 
Statement of Financial Accounting Standards No. 123, Accounting for Stock-
Based Compensation ("SFAS No. 123").  Under the provisions of SFAS No. 123, 
the Company is encouraged, but not required, to measure compensation costs 
related to its employee stock compensation plans under the fair value 
method.  Under this method, compensation cost is measured  at the grant 
date based on the value of the award and is recognized over the service 
period, which is usually the vesting period.  If the Company elects not to 
recognize compensation expense under this method it is required to disclose 
the pro forma net income and earnings per share effects based on the SFAS No. 
123 fair value methodology.  SFAS No. 123 applies to financial statements 
for fiscal years beginning after December 15, 1995.  Earlier implementation 
is permitted.  The Company will implement the requirements of SFAS No. 123 
in 1996 and will only adopt the disclosure provisions of this statement.

NOTE 2: CASH AND DUE FROM BANKS
The Bank is required to maintain reserves with the Federal Reserve 
Bank.  Reserve requirements are based on a percentage of deposit 
liabilities.  The average amounts held at the Federal Reserve Bank for 
the years ended December 31, 1995 and 1994 were approximately $1,706 and 
$1,371, respectively.

NOTE 3:  INVESTMENT SECURITIES
The amortized cost and estimated market values of investment securities 
are summarized as follows at December 31, 1995:

                                 Gross       Gross       Gross       Estimated
                               Amortized  Unrealized  Unrealized      Market
                                 Cost       Gains       Losses        Value
DECEMBER 31, 1995:
Available for sale:
  U.S. Treasury               $13,532        $0          $(17)       $13,515
  U.S. Government agencies     12,797        28           (52)        12,773
  Other                           472         0             0            472
  Federal Reserve Bank stock      273         0             0            273
                              $27,074       $28          $(69)       $27,033

Held to maturity:
  U.S. Treasury                $1,000        $0           $(2)         $998
  U.S. Government agencies      4,021        10           (61)        3,970
  States and municipalities     1,637         6           (12)        1,631
  Other                           750         0             0           750
                               $7,408       $16          $(75)       $7,349

DECEMBER 31, 1994:
Available for sale:
  U.S. Government agencies     $9,997        $0         $(360)       $9,637
  Federal Reserve Bank stock      273         0             0           273
                              $10,270        $0         $(360)       $9,910

Held to maturity:
  U.S. Treasury                $1,998        $0          $(45)       $1,953
  U.S. Government agencies     11,397         0          (602)       10,795
  States and municipalities     3,176         0           (33)        3,143
  Other                           750         0             0           750
                              $17,321        $0         $(680)      $16,641

                                                         Estimated
                                            Amortized      Market
                                              Cost         Value
DECEMBER 31, 1995:
Available for sale:
  Due in one year or less                   $15,804       $15,786
  Due after one year through five years      10,997        10,974
  Due after five years through ten years          0             0
  Federal Reserve Bank stock                    273           273
                                            $27,074       $27,033
Held to maturity:
  Due in one year or less                    $3,000        $2,997
  Due after one year through five years       3,137         3,082
  Due after five years through ten years      1,271         1,270
                                             $7,408        $7,349

     Investment securities with a carrying value of $3,778 and
$3,276 at December 31, 1995 and 1994, respectively, were pledged
as security for public deposits and other purposes.

NOTE 4. LOANS AND RELATED ALLOWANCE FOR LOAN LOSSES
At December 31, 1995 and 1994 loans consist of the following:

                                 1995                  1994
Commercial                    $54,628               $57,808
Real estate                    35,192                37,534
Installment                     2,877                 2,239
Unearned loan fees               (366)                 (523)
                              $92,331               $97,058

<PAGE>

     In the normal course of business, the Bank has made loans to certain 
executive officers and directors or entities with which these individuals 
are associated under terms consistent with the Bank's general lending 
policies.  In October 1990, the Bank discontinued further lending to such 
persons or entities (except for cash secured loans) beyond the maturity of 
existing loans.  Exceptions to this policy were granted to one director 
where the amounts of loans outstanding are less than the amounts outstanding 
when the policy was adopted and to another whose guarantee of a loan was 
made prior to his becoming a director.
     A summary of the activity in the allowance for loan losses is as 
follows:

                                           1995      1994      1993
Balance at beginning of year             $2,148    $2,522    $2,111
Provision charged to operating expenses     200     1,850     2,950
Loans charged off                          (655)   (2,362)   (2,716)
Recoveries                                  309       138       177
Balance at end of year                   $2,002    $2,148    $2,522

     As of December 31, 1995 and 1994, restructured loans were $6,925 and 
$3,460, respectively.  Of these totals, $1,364 and $2,316 were accruing at 
December 31, 1995 and 1994, respectively.  The difference between interest 
income recorded as restructured and interest income that would have been 
recorded if not restructured was immaterial.
     As of December 31, 1995, the recorded investment in loans for which 
impairment has been recognized in accordance with SFAS No. 114 totaled 
$5,422.  Of this total , $1,265 related to loans  with no valuation 
allowance, either because the loans have been  partially written down 
through charge-offs or because collateral  value exceeds contractual amounts 
due.  The remaining $4,157  related to to loans with a valuation allowance 
of $241.  For the  year ended December 31, 1995, the average recorded 
investment in impaired loans was approximately $2,951.  The Company 
recognized $212 of interest on impaired loans (during the portion of the 
year they were impaired) all of which represents income recognized using a 
cash basis method of accounting during the time within the year the loans 
were impaired.

NOTE 5: PREMISES AND EQUIPMENT

   Premises and equipment at December 31, 1995 and 1994 are summarized 
as follows:

                                      1995                1994
Building                           $11,705             $11,708
Furniture, fixtures and equipment    2,936               2,855
Leasehold improvements               4,010               4,356
                                    18,651              18,919
Less accumulated depreciation 
  and amortization                   7,676               7,830
                                   $10,975             $11,089

NOTE 6: DEPOSITS
The year-end balances for deposits by major classification are as follows:

                                      1995                  1994
Non-interest bearing demand       $ 49,505              $ 45,693
Interest bearing demand             64,185                69,839
Savings                              3,982                 4,844
Time deposits of $100 or more       12,748                10,374
Other time deposits                  9,989                 7,526
                                  $140,409              $138,276

     Interest expense on deposits was comprised of the following:

                                      1995       1994       1993
Interest bearing demand             $1,873     $1,623     $1,373
Savings                                 92         77         79
Time deposits of $100 or more          471        347        725
Other time deposits                    492        450        969
                                    $2,928     $2,497     $3,146

   Domestic time deposits over $100 at December 31, 1995 mature in the 
following periods:

                               Time Certificates         All Other
                                  of Deposit           Time Deposits
Three months or less                $6,167                  $201
Over three through six months        3,360                   200
Over six through twelve months       2,498                     0
Over twelve months                       0                   322
                                   $12,025                  $723

NOTE 7:  NOTES PAYABLE
Notes payable consist of the following:

                                                       1995      1994
Note payable to a limited liability company 
payable in monthly installments of $76 which 
include interest at 9.8%.  The loan is 
collateralized by the bank building and is due 
December 1, 2005.  As additional consideration for 
the loan the Company issued warrants to purchase 
150,000 shares of Common Stock at $5.44 per share 
until November 30, 1999.                             $7,989        $0

Note payable to two limited partnerships, managed 
by WHR Management Corp. (owner of 24.9% of the 
Company's Common Stock) paid November 29, 1995 at a
discount (see Note 22).                                   0    10,158

Note payable to a corporation (which is owned by a 
member of the Company's Board of Directors); paid 
November 29, 1995.                                        0     1,900

Notes payable to individuals (officers and/or 
directors of the Company)paid September 30, 1995.         0       390

Notes payable to individuals paid March 31, 1995.         0       240

Notes payable to a corporation paid May 9, 1995.          0        14
                                                     $7,989   $12,702

NOTE 8:  INCOME TAXES
The Company adopted Statement of Financial Accounting Standards No. 109, 
Accounting for Income Taxes ("SFAS No. 109"), as of January 1, 1993.  
The cumulative effect of this change in accounting for income taxes 
increased 1993 net income by $234 ($0.15 per share) and is reported 
separately in the consolidated statement of operations.

<PAGE>

     The components of income tax expense attributable to continuing 
operations for the years ended December 31, are as follows:

                               1995      1994      1993
Current:
    Federal                      $2        $0        $0
    State                         3         3         0
  Total current                   5         3         0
Deferred:
    Federal                       0         0         0
    State                         0         0         0
  Total deferred                  0         0         0
  Income tax expense             $5        $3        $0


     Income tax expense attributable to operations differs from the 
amounts computed using the federal statutory income tax rate as a result 
of the following at December 31:

                               1995      1994      1993
Computed expected taxes         $74      $(57)    $(951)
California franchise tax,net 
  of federal income tax benefit   3         0         0
Nontaxable interest income      (30)     (113)      (84)
Alternative minimum tax           2         0         0
Net operating loss              (57)        0         0
Adjustment of the valuation 
  allowance                       0       168     1,003
Other                            13         5        32
  Income tax expense             $5        $3        $0

     The components of net deferred taxes at December 31, 1995 and 1994 
are as follows:

                                      Deferred
                           December   (Expense)   December
                            31,1994    Benefit     31,1995
OREO gains/losses             ($438)     $483       $45
Joint venture                  (313)       28      (285)
Bad debt allowance              373        94       467
Deferred compensation            14         2        16
Land lease                      163      (114)       49
Depreciation                   (149)      (49)     (198)
Miscellaneous                    30        37        67
Net operating loss            2,292    (1,071)    1,221
Debt refinance                    0       622       622
AMT credit carryforward           0       148       148
  Net deferred tax asset      1,972       180     2,152
Valuation allowance          (1,972)     (180)   (2,152)
                                 $0        $0        $0

     At December 31, 1995, the Company has net operating loss ("NOL") 
carryforwards for Federal tax purposes of approximately $3,083, to offset 
future Federal taxable income.  The Company also has NOL carryforwards for 
California Franchise Tax purposes of approximately $4,944, of which 50% is 
available to offset future state taxable income, subject to the limitations 
below.  The Federal NOLs begin to expire in 2007 and the California NOLs 
begin to expire in 1997.
      The Company also has Alternative Minimum Tax credits for financial 
reporting purposes to offset future federal taxes of approximately $148.
      Current tax statutes impose substantial limitations under certain 
circumstances on the use of carryforwards upon the occurrence of an 
"ownership change".  An ownership change can result from the issuance of 
equity securities by the Company, purchases of the Company's securities 
in the secondary market or a combination of the foregoing.

NOTE 9:  LEASE COMMITMENTS
At December 31, 1995, minimum rental payments due under the Company's 
operating leases having initial or remaining non-cancelable lease terms 
in excess of one year are as follows:

                    1996          $ 1,122
                    1997            1,029
                    1998            1,033
                    1999            1,033
                    2000              988
                    Thereafter     17,994
                                 $ 23,199

     Total minimum lease payments include $6,787 of rental payments to 
the Joint Venture (the Company's 62%-owned subsidiary).  The other 
primary component of the minimum lease payments is the Joint Venture's 
rental payments under a 99 year ground lease.
     Total rental expense under operating leases was $1,337 in 1995, 
$1,289 in 1994, and $1,259 in 1993.  There are no contingent rental 
payments applicable to any of the leases.  All leases provide that the 
Company pay taxes, maintenance, insurance and certain other operating 
expenses applicable to the leased premises or property in addition to 
the monthly minimum payments.  Certain of the leases contain renewal 
clauses at the option of the lessee.

NOTE 10:  CONTINGENCIES
In the ordinary course of business, there are outstanding various 
commitments to extend credit and guarantees, as well as certain claims 
resulting from law suits, which are not reflected in the accompanying 
consolidated financial statements.  Management does not believe that 
these items will have a material adverse effect on the consolidated 
financial condition of the Company.
     In January 1993, the Bank was named as a defendant in an adversary 
proceeding filed by Pioneer Liquidating Corporation ("PLC"), successor 
to six bankrupt Pioneer Mortgage Company entities (collectively, 
"Pioneer") in the Bankruptcy Court of the Southern District of 
California.  Investors in Pioneer had previously filed suit against the 
Bank, which litigation was settled in 1992.  The PLC case was settled 
with the final settlement agreement approved by the Federal District 
Court for the Southern District of California on November 29, 1995.
     A preliminary agreement between the Bank and PLC contemplated that 
the Bank would make payment to PLC on execution of the settlement 
agreement and assign to PLC certain charged-off loans, without recourse.  
The preliminary agreement further provided that after being given credit 
for the payment by the Bank and the collections on the assigned charged-
off loans, payment of the remaining balance of the total settlement 
amount was to be guaranteed by Charles I. Feurzeig, Chairman of the 
Board of the Company, and PVCC, Inc., a corporation controlled by Mr. 
Feurzeig (collectively, the "Feurzeig Entities").  Such guarantee was 
being given by the Feurzeig Entities for consideration independent of 
Mr. Feurzeig's investment in the Company.
     Subsequent negotiations led to the settlement agreement approved by 
the Court whereby the Bank paid $600 to PLC and the Feurzeig Entities 
paid $1,050 to PLC upon execution of the settlement agreement and the 
Feurzeig Entities took the place of PLC with respect to assignment of 
the charged-off loans.  In consideration of the modification of the 
original list of charged-off loans to eliminate certain loans which had 
been only partially charged-off, the Bank agreed to assign additional 
newly charged-off loans (90 days after charge-off) to the Feurzeig 
Entities, until the first to occur of:
     (a)  Five years after the date of the settlement agreement; or
     (b)  Such time as the Feurzeig Entities have collected on such 
loans $1,050 plus a return equal to the rate of 9.5% per year on the 
unpaid portion of such $1,050.

<PAGE>

     Pursuant to the settlement agreement the Feurzeig Entities do not 
have recourse or a claim against the Bank should the collections on the 
assigned charged-off loans amount to less than $1,050.  Should the 
collections exceed $1,050 plus the return referred to above, the 
Feurzeig Entities have agreed to pay to the Bank 50% of such excess 
collections.

NOTE 11:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
The Bank is a party to financial instruments with off-balance sheet risk 
in the normal course of business to meet the financing needs of its 
customers and to reduce its own exposure to fluctuations in interest 
rates.  These financial instruments may include loan commitments, 
interest rate exchange contracts, and standby letters of credit.  The
instruments involve, to varying degrees, elements of credit and interest 
rate risk in excess of the amount recognized in the financial 
statements.
     The Bank's exposure to credit loss in the event of non-performance 
by the other party for loan commitments and letters of credit is 
represented by the contractual amount of those instruments.  The Bank 
uses the same credit policies in making commitments and conditional 
obligations as it does for on-balance sheet instruments.  The Bank has 
no significant concentrations of credit risk with any individual 
counterparty or groups of counterparties to originate loans.  The Bank's 
lending is concentrated in San Diego County.  Variable rate loans 
totaled $84,076 at December 31, 1995.  The total contract amounts of 
financial instruments with off-balance sheet risk at December 31 are
as follows:

                                          1995         1994
          LOAN COMMITMENTS:
            Variable rate              $42,667      $48,140
            Fixed rate                     707          431
            Letters of credit            2,633        1,997
                                       $46,007      $50,568

     Since many of the loan commitments may expire without being drawn 
upon, the total commitment amount does not necessarily represent future 
cash requirements.  The Bank evaluates each customer's creditworthiness 
on a case-by-case basis.  The amount of collateral obtained, if deemed
necessary by the Bank upon extension of credit, is based on Management's 
credit evaluation of the counterparty. Collateral held varies but may 
include accounts receivable, inventory, property, plant and equipment, 
and residential and income-producing properties.  The credit risk 
involved in issuing letters of credit is essentially the same as that
involved in extending loan facilities to customers.
     During February 1995, the Bank entered into an interest rate swap 
to hedge against the effects of falling interest rates on income.  If 
the prime interest rate falls below eight percent during the life of the 
contract, the Bank will receive payments amounting to the difference 
between the then existing prime rate and eight percent on the contract
amount of $20 million.  These payments continue while the prime interest 
rate stays below  eight percent or until expiration of the contract, 
February 3, 1998.  The Bank's exposure to credit loss in the event of 
non-performance of the counterparty is represented by the amount of 
these payments, which is presently undeterminable.

NOTE 12:  EMPLOYEE BENEFIT PLANS
The Bank maintains a Profit Sharing Plan and Deferred Savings Plan for 
the benefit of all employees.  Contributions to the Profit Sharing Plan 
are made at the discretion of the Board.  The Deferred Savings Plan 
provides a 401(k) plan for which the Bank may make discretionary 
matching contributions on a percentage basis.  The Bank accrued $59 
under the plans in 1995.  No accrual was made for the years 1994 and 
1993.

NOTE 13:  AVAILABILITY OF FUNDS FROM SUBSIDIARIES
Funds available for the payment of dividends by the Company would be 
obtained from the Bank.
     There are legal limitations on the ability of the Bank to provide 
funds for the Company.  Under federal banking law, dividends declared by 
the Bank in any calendar year may not, without the approval of the 
Comptroller of the Currency, exceed its net income, as defined, for that 
year combined with its retained net income for the preceding two years.  
At January 1, 1996, the Bank had available for dividends to the Company 
approximately $1,370 without approval of the Comptroller.  Federal 
banking law also restricts the Bank from extending credit to the Company 
in excess of 10% of capital stock and surplus, as defined, of the Bank.  
Any such extensions of credit are subject to strict collateral requirements.
     The Company and the Federal Reserve Bank of San Francisco ("Reserve 
Bank") entered into an agreement on November 20, 1992, pursuant to which 
the Company must obtain the approval of the Reserve Bank prior to the 
declaration of any cash dividends.

NOTE 14:  STOCK OPTIONS
In 1994 the Board of Directors adopted the "1994 Stock Option Plan" 
("1994 Plan"), which was approved by the Company's shareholders on 
March 17, 1995.  The Company has reserved 400,000 shares for issuance 
under the plan.  Options are granted under the plan at a price not less 
than  the fair market value of the Company's common stock on the date of 
grant.  The options are exercisable in increments over a number of years 
as determined by the Board of Directors but not to exceed 10 years and 
expire three months after termination of employment or cessation of 
affiliation as a director.  The plan expires September 10, 2004, as to 
any shares not at the time subject to option.  Options can, depending on 
the circumstances of issuance, be either incentive stock options, which 
are qualified under provisions of the Internal Revenue Code for certain 
tax-advantaged treatment, or non-qualified options.
     The 1994 Plan replaced a similar plan, the "1984 Stock Option Plan" 
("1984 Plan") which had expired.
     As of  December 31, 1995, there were non-qualified options 
outstanding under the 1984 Plan for 168,294 shares at exercise prices 
ranging from $3.25 to $7.94 per share and Incentive Stock Options 
outstanding for 250,401 shares at exercise prices ranging from $3.25 to 
$11.13 per share.
     As of December 31, 1995, there were non-qualified options 
outstanding under the 1994 Plan for 98,000 shares at a price of $6.00 
per share and Incentive Stock Options outstanding for 67,000 shares at 
prices ranging from $3.25 to $6.00 per share.

NOTE 15:  LEASE INCOME
The Joint Venture (the Company's 62%-owned subsidiary) is the lessor of 
the Building in which the Bank has its main office.  The lease term is 
20 years.  Certain of the Building leases contain renewal clauses at the 
option of the lessees.  At December 31, 1995, minimum lease payments to 
be received by the Joint Venture on non-cancelable operating leases are 
as follows:


                  1996         $ 1,724
                  1997           1,471
                  1998           1,302
                  1999           1,199
                  2000           1,155
                  Thereafter     3,800
                               $10,651

<PAGE>

NOTE 16:  INVESTMENT IN JOINT VENTURE
The Company's wholly-owned subsidiary, SDNB Development Corp ("Devco") 
was the general partner with a 62% interest in a joint venture with a 
limited partnership, Kettner Building Associates, Ltd. ("KBA"), in the 
ownership and operation of the Building in which the Company has its 
headquarters.  On July 1, 1993, Devco was merged into the Company and 
the Company became the general partner.
     The results of operations attributable to the Company's controlling 
interest in the Joint Venture are included in consolidated results of 
operations with an appropriate allocation to the minority interest, the 
remaining limited partners in KBA.  During 1990, however, the allocation 
exhausted the contributed capital of the remaining limited partners and 
the Company began absorbing the entire loss.

NOTE 17:  PARENT COMPANY INFORMATION

The following financial information represents the condensed balance 
sheets of SDNB Financial Corp. (parent company only) as of December 31, 
1995 and 1994, and the related condensed statements of income and cash 
flows for each of the three years in the period ended December 31, 1995.

CONDENSED BALANCE SHEETS                          1995           1994
ASSETS
Cash in San Diego National Bank                   $142            $30
Interest bearing deposits in other banks           497              0
Investment securities available-for-sale           472              0
Investment in San Diego National Bank           13,615         11,307
Investment in SDNB Building Joint Venture       (2,647)        (3,375)
Investment in SDNB Mortgage Bankers                  6              6
Note receivable from Joint Venture               4,558          1,413
Other assets                                       119            462
                                               $16,762         $9,843

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Due to subsidiaries for income taxes              $7            $32
  Other liabilities                                 69            212
  Notes payable                                      0            630
  Total Liabilities                                $76           $874

Shareholder's equity:
  Common Stock, no par value; authorized
    15,000,000 shares, issued 3,073,260
    in 1995 and 1,538,364 in 1994               20,314         14,585
  Accumulated Deficit                           (3,587)        (5,256)
  Net unrealized holding losses on
    available-for-sale securities                  (41)          (360)
Total shareholders' equity                      16,686          8,969
                                               $16,762         $9,843

CONDENSED STATEMENTS
OF OPERATIONS                                     1995        1994       1993
Management income                                  $39         $41        $21
Interest income                                    311         136         66
Rental income                                      198         225        218
  Total income                                     548         402        305
Operating expenses                                 584         498        433
  Loss before income taxes and equity in
    undistributed income (loss) of subsidiaries 
    and cumulative effect of accounting change     (36)        (96)      (128)
Allocated income tax                                21          (1)         0
  Loss before equity in undistributed
    income (loss) of subsidiaries and cumulative
    effect of accounting change                    (15)        (97)      (128)
Equity in undistributed income (loss)
  of subsidiaries                                  227         (62)    (2,313)
Income (loss) before cumulative effect of
  accounting change                                212        (159)    (2,441)
Cumulative effect of accounting change               0           0       (121)

  Net income (loss)                               $212       $(159)   $(2,562)

CONDENSED STATEMENTS
OF CASH FLOWS                                     1995        1994       1993
OPERATING ACTIVITIES:
Net income (loss)                                 $212       $(159)   $(2,562)
  Adjustments to reconcile net income (loss) to net
    cash used by operating activities:
      Net change in taxes payable                    0         (30)      (600)
      Provision for depreciation and amortization   15           4          6
      Cumulative effect of accounting changes        0           0       (121)
      Net change in other assets                   345        (267)        16
      Net change in other liabilities             (148)         59         50
      (Income) loss of wholly-owned subsidiaries  (227)         62      2,434
  Total adjustments                                (15)       (172)     1,785
  Net cash provided (used) by operating activities 197        (331)      (777)
INVESTING ACTIVITIES:
  Purchase of investment activities             (3,336)          0          0
  Sales of investment securities                 2,864           0          0
  Purchase of leasehold improvements                 0           0         30
  Advances to subsidiaries                      (4,161)          0          0
  Payments from subsidiaries                         0         100        173
  Net cash provided (used) by 
    investing activities                        (4,633)        100        203
FINANCING ACTIVITIES
  Proceeds from short-term borrowings                0         275        440
  Repayments of short-term borrowings             (630)        (85)         0
  Proceeds from advances from subsidiaries           0          83        488
  Repayment of advances from subsidiaries          (54)        (26)      (516)
  Proceeds from issuance of common stock         5,729           0          0
  Payments for costs associated with 
    issuance of common stock                      (932)          0          0
  Net cash provided by financing activities      5,045         247        412
  Increase (decrease) in cash                      609          16       (162)
  Cash at beginning of year                         30          14        176
  Cash at end of year                             $639         $30        $14

<PAGE>

NOTE 18:  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
In 1992, the Company adopted SFAS 107 which requires the disclosure of 
the estimated fair value of its financial instruments.  The following 
methods and assumptions were used to estimate the fair value of the 
other classes of financial instruments for which it is practice to 
estimate that value.  Carrying value approximates fair value for cash 
and due from banks, federal funds sold and securities sold under 
agreements to repurchase.  
     Interest Bearing Deposits In Other Banks  For privately placed 
certificates of deposit, fair value is estimated using the rates 
currently offered for deposits of similar remaining maturities.
     Investment Securities  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.
     Loans  Fair value for variable rate loans is determined by using 
the present value of cash flows discounted from the first repricing 
opportunity.  For fixed rate loans, the cash flows to maturity are 
discounted to achieve the present value.  In each case, the discount 
rate is equal to the rate at which similar loans would be made to 
borrowers with similar credit ratings and for the same remaining 
maturities.  Non-accrual loans are discounted based on cash flows 
including principal repayment only at maturity.
     Deposit Liabilities  The fair value of demand deposits, savings 
accounts, NOW accounts and money market accounts is the amount payable 
on demand at the reporting date.  The fair value of certificates of 
deposit is estimated using the rates currently offered for deposits of 
similar remaining maturities.
     Acceptances Outstanding And Commercial Letters Of Credit  
Settlement value approximates fair value.
     Notes Payable  Rates currently available to the Company for debt 
with similar terms and remaining maturities are used to estimate fair 
value of existing debt.
     Commitments, Guarantees And Standby Letters Of Credit  The fair 
values approximate the carrying amounts which are comprised of 
unamortized fee income.
     Interest Rate Contracts  The fair value approximates the carrying 
amount which represents remaining unamortized contract price.

                                        Carrying amount      Fair value
FINANCIAL ASSETS:
Cash and due from banks                    $13,440            $13,440
Interest bearing deposits in other banks     2,780              2,782
Investment securities held-to-maturity       7,408              7,349
Investment securities available-for-sale    27,033             27,033
Federal funds sold                          24,700             24,700
Loans                                       92,331
Less allowance for loan losses               2,002
    Net loans                               90,329             90,312

FINANCIAL LIABILITIES:
Deposits:
    Non-interest bearing                   $49,505            $49,505
    Interest bearing                        90,904             90,922
    Total deposits                         140,409            140,427
Securities sold under agreements
  to repurchase                             12,934             12,934
Notes payable                                7,989              7,989

UNRECOGNIZED FINANCIAL INSTRUMENTS:

    Acceptances outstanding and commercial
      letters of credit                       $785
    Commitments, guarantees and standby
      letters of credit                       $128
    Interest rate contracts                   $ 27

NOTE 19:  MISCELLANEOUS OPERATING INCOME
Miscellaneous operating income consists of the following:

                                      1995      1994       1993
Service charge on deposits          $  583    $  633     $  737
Other service charges                  162       149        165
OREO income                             44        55         93
Other                                   27       743         22
                                    $  816    $1,580     $1,017

NOTE 20:  OTHER NON-INTEREST EXPENSES
Other non-interest expenses consist of the following:

                                     1995      1994       1993
Data Processing                    $  210    $  223     $  239
FDIC insurance premiums and
   OCC assessments                    273       442        487
Professional fees                     865       506        758
Provision for litigation settlement   350       250        150
Loan and collection expense           416       330        318
OREO expense                           52        59        168
Losses on OREO property                77       403        586
Miscellaneous                       1,587     1,234      1,649
                                   $3,830    $3,447     $4,355

NOTE 21:  CAPITAL RATIOS
The Comptroller of the Currency ("OCC") has established a framework for 
supervisory requirements of national banks based upon capital ratios.  
Based upon this framework, a bank's capitalization is defined as well 
capitalized, adequately capitalized, undercapitalized, significantly 
undercapitalized or critically undercapitalized.  As of December 31, 
1995, the Bank's capital ratios were 12.73% and 13.98% for tier 1 
capital and risk weighted capital, respectively.  Under the OCC 
framework, a bank is well capitalized if its ratios are greater than or 
equal to 6% and 10% for tier 1 capital and risk weighted capital, 
respectively.
     The Federal Reserve Bank ("FRB"), as the regulatory body of the 
Company, has capital ratio requirements.  Under the FRB Capital Adequacy 
Guidelines, all bank holding companies should meet a minimum ratio of 
qualifying total capital to weighted-risk assets of 8 percent, of which 
at least 4.0 percentage points should be in the form of tier 1 capital.  
At December 31, 1995, the Company's capital ratios were 14.18% and 
15.43% for tier 1 capital and risk weighted capital, respectively.

NOTE 22:  GAIN ON EARLY PAYMENT OF LOAN
In January 1995, the note payable to the two limited partnerships 
managed by WHR Management Corp. was modified to provide for a discount 
for early payment.  In November 1995, the note was paid in full.  
Because the transaction was with a related party, the gain, $1,457, net 
of expenses and income taxes, has been credited directly to 
shareholders' equity.

<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors of SDNB Financial Corp.
We have audited the accompanying consolidated balance sheets of  SDNB 
Financial Corp. and the subsidiaries (the "Company") as of December 31, 
1995 and 1994, and the related consolidated statements of operations, 
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 the Company's management.  Our responsibility is to 
express an opinion on these financial statements based on our audits.
     We conducted our audits in accordance with generally accepted 
auditing standards.  Those standards require that we plan and perform 
the audit to obtain reasonable assurance about whether the consolidated 
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 consolidated financial position of 
SDNB Financial Corp. and subsidiaries at December 31, 1995 and 1994,  
the consolidated results of their operations and their cash flows for 
each of the three years in the period ended December 31, 1995, in 
conformity with generally accepted accounting principles.
     As discussed in notes 1 and 8 to the consolidated financial 
statements, the Company changed its method of accounting for income 
taxes effective January 1, 1993.

                                    /s/Coopers & Lybrand L.L.P.
                                    San Diego, California
                                    February 5, 1996

                     INVESTOR RELATIONS INFORMATION


Availability Of Form 10-K        
The Company will furnish, without charge, upon written request of any 
shareholder, a copy of the Company's annual report to the Securities and 
Exchange Commission on Form 10-K (including financial statements and 
financial statement schedules, but without exhibits) for the fiscal year 
ended December 31, 1995.  Requests should be addressed to:
         Howard W. Brotman, Secretary
         SDNB Financial Corp.
         Post Office Box 12605
         San Diego, CA  92112-3605

Direct Mailing To "Street Name" Holders
Shareholders who have certificates of SDNB Financial Corp. common stock 
held in brokerage accounts or otherwise not in their own names should 
receive the Company's annual reports from their brokers or other record 
holders.  If you are such a shareholder and desire to receive those and 
other reports directly from SDNB Financial Corp. at the same time as 
record holders, please contact in writing:
         Howard W. Brotman, Secretary
         SDNB Financial Corp.
         Post Office Box 12605
         San Diego, CA  92112-3605

Independent Accountants
         Coopers & Lybrand L.L.P.
         402 West Broadway
         San Diego, CA  92101

Stock Transfer Agent
          American Stock Transfer & Trust Company
          40 Wall Street
          New York, NY  10005

Stock Information
Since October 6, 1987 the Company's common stock has been listed on the 
NASDAQ National Market System.  There is only a limited market for the 
Company's common stock.
     The Company had approximately 1,000 shareholders as of December 31, 1995.

Price Information By Period
                              1995       1994
First quarter
    Low                      $3.25      $2.50
    High                      4.25       3.25
Second quarter
    Low                       3.625      2.50
    High                      4.25       3.25
Third quarter
    Low                       3.50       2.50
    High                      4.50       4.75
Fourth quarter 
    Low                       4.50       3.00
    High                      6.25       4.75

Dividend Information
There were no stock or cash dividends declared in 1995 or 1994.

Common Stock Listing
The Company's common stock trades on the Nasdaq National Market tier of 
The Nasdaq Stock Market under the symbol:  SDNB.

<PAGE>

                              BOARD OF DIRECTORS
                             SDNB Financial Corp.


(Individual pictures of SDNB Financial Corp. Board of Directors.  From left 
to right (top row) Charles I. Feurzig, Douglas E. Barnhart, Howard W. 
Brotman, Julius H. Zolezzi, Karla Hertzog, (bottom row) Mark P. Mandell, 
Margaret "Midge" Costanza, Murray L. Galinson, Patricia L. Roscoe and Robert 
B. Horsman.)

(Group picture of SDNB Senior Management Team (from left to right): Robert 
B. Horsman, Murray L. Galinson, Ronald P. Bird, Mark P. Mandell, Joyce 
Chewning-Johnson, Howard W. Brotman.)

<PAGE>

Board of Directors

Douglas E. Barnhart                    Howard W. Brotman
Chief Executive Officer,               Director,
Douglas E. Barnhart, Inc.              SDNB Financial Corp.
                                       Senior Vice President,
                                       San Diego National Bank

Margaret "Midge" Costanza              Charles I. Feurzeig
Partner,                               Chairman of the Board,
Martin & Costanza                      SDNB Financial Corp;
Communications                         President,
                                       PVCC, Inc.

Murray L. Galinson                     Karla J. Hertzog
Chief Executive Officer,               President,
San Diego National Bank                TOPS Total Personnel Services,
President, Chief Executive Officer,    Inc.
SDNB Financial Corp.

Robert B. Horsman                      Mark P. Mandell
President,                             Attorney-at-Law
San Diego National Bank

Patricia L. Roscoe                     Julius H. Zolezzi
Chairman,                              President,
Patti Roscoe & Associates, Inc.        Zolezzi Enterprises

Officers of SDNB Financial Corp.

Murray L. Galinson                     Robert B. Horsman
President,                             President,
Chief Executive Officer                San Diego National Bank

Howard W. Brotman                      Joyce Chewning-Johnson
Senior Vice President, Secretary,      Executive Vice President
Chief Financial Officer

San Diego National Bank
Business Advisory Council

John L. Baldwin                        Betty Byrnes
President,                             Medical Administrator
Baldwin Pacific Corp.

Shlomo Caspi                           Marvin Cohen
President,                             Architect
Caspi, Inc. & Caspi Enterprises

Michael H. Dessent                     Norman Eisenberg, CPA
Dean,                                  Eisenberg & Bonk
California Western School Of Law

James T. Gianulis                      Wayne L. Hanson
President,                             President, 
Pacific Income Properties, Inc.        Cygnus Corp.

Warren O. Kessler, M.D.                Ed Mendelsohn
Hillcrest Urological                   President,
Medical Group                          ESM & Associates

Rebecca Newman                         James S. Nierman
Real Estate Broker                     Real Estate Investor

Gordon W. Parkman                      Reint Reinders
President,                             President,
Parkman Realty Corp.                   San Diego Convention and
                                       Visitors Bureau

Winifred Reno                          Nancy L. Scott
Owner,                                 President,
The Plantry                            Capital Equities of La Jolla

C. Randolph Strada                     William Verbeck
President,                             President,
First San Diego Co.,Inc.               WNV, Inc.

Arnold Winston
President,
BancCorp Companies, Inc.

San Diego National Bank
Senior Management Committee

Murray L. Galinson                     Robert B. Horsman
Chief Executive Officer                President

Joyce Chewning-Johnson                 Howard W. Brotman
Executive Vice President               Senior Vice President,
                                       Chief Financial Officer

Ronald P. Bird                         Mark P. Mandell
Senior Vice President,                 Director of Strategic Planning
Director of Business Services          and Business Development

San Diego National Bank Officers

Gail Jensen-Bigknife                   Richard Nance
Senior Vice President,                 Senior Vice President,
Real Estate Department                 Credit Administration

Nancy A. Aul                           Paul A. Fairweather
Vice President,                        Vice President,
Commercial Banking Group               Commercial Banking Group,
                                       Manager

Julius J. Kukta                        Eric W. Larson
Vice President,                        Vice President,
Corporate Banking Group                Finance

Rafael Martinez                        Pamela A. McMahon
Vice President,                        Vice President, Manager,
International Banking                  Corporate Banking Group

John K. McNulty                        Debra Perkins
Vice President,                        Vice President,
Business Development Manager           Compliance

Connie M. Reckling                     Roger Remnant
Vice President,                        Vice President
Human Resources                        Real Estate Department

Carlos Rivera                          Dawn Serafin
Vice President,                        Vice President,
Lending Manager,                       Operations
South Bay Office

Margherita Stutz                       John G. Weaver
Vice President,                        Vice President,
Corporate Banking Group                Commercial Banking Group

Don R. Wolfe                           Kristy Gregg
Vice President,                        Assistant Vice President,
Corporate Administration               Community Relations Manager

Kaye Hobson                            JoAnn Piper
Assistant Vice President,              Assistant Vice President,
Finance                                Business Services

Carol A. States                        Cynthia Velez
Assistant Vice President,              Assistant Vice President,
Commercial Banking Group               Operations

Willie Armas                           Barbara J. Bellini
Operations Officer                     Operations Officer

Daryl Durham                           Linda Eggen
EDP Manager                            Real Estate Administration 
                                       Officer

Susie Mummery                          Jacqueline M. Murphy
Administrative Officer                 Operations Officer

Susan Ohlendorf                        William D. Scheffel
Operations Officer,                    Corporate Banking Lending Officer
Bankcard Services

Thomas S. Sperla                       Mary Beth Wilder
Special Assets Manager                 Financial Analyst


SDNB Financial Corp., 1420 Kettner Boulevard, San Diego, CA 92101,
(619) 231-4989
SAN DIEGO NATIONAL BANK is a member of FDIC and an Equal Housing Lender


<PAGE>

                               APPENDIX "E"



             QUARTERLY REPORT ON FORM 10-Q OF THE COMPANY FOR 
                THE NINE MONTHS ENDED SEPTEMBER 30, 1996


<PAGE>


                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                                
                            FORM 10-Q
                                
                                
    [X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934
        For the quarterly period ended September 30, 1996
                                
                               or
                                
   [  ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934
                                
                                
                   Commission File No. 0-11117
                                
                                
                      SDNB FINANCIAL CORP.
     (Exact name of Registrant as Specified in its Charter)
                                
                                
  Incorporated in California - IRS Employer I.D. No. 95-3725079
                                
                                
       1420 Kettner Boulevard, San Diego, California 92101
       (Address of Principal Executive Office)  (Zip Code)
                                
                                
Registrant's Telephone Number including area code:  619-233-1234
                                

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


The number of shares of Common Stock outstanding as of the close
of business on October 31, 1996:  3,080,609

<PAGE>

                      SDNB FINANCIAL CORP.
                                
                              INDEX
                                
PART I                                      FINANCIAL INFORMATION

                                                             Page
Item 1.  Financial Statements

         Consolidated Balance Sheet (unaudited)                 1
         September 30, 1996 and December 31, 1995

         Consolidated Statements of Operations (unaudited)      2
         Three and nine months ended September 30, 1996
         Three and nine months ended September 30, 1995

         Consolidated Statements of Cash Flows (unaudited)      3
         Nine months ended September 30, 1996
         Nine months ended September 30, 1995

         Notes to Consolidated Financial Statements (unaudited) 4
         September 30, 1996

Item 2.  Management's Discussion and Analysis of Financial 
         Condition and Results of Operations                 5-12

PART II                                         OTHER INFORMATION

Item 1.  Legal Proceedings                                     13

Item 2.  Changes in Securities                                 13

Item 3.  Defaults upon Senior Securities                       13

Item 4.  Submission of Matters to a Vote of Security Holders   13

Item 5.  Other Information                                     13

Item 6.  Exhibits and Reports on Form 8-K                      13

<PAGE>

                      PART I   FINANCIAL INFORMATION
                      Item 1.  Financial Statements

                   SDNB Financial Corp. and Subsidiaries
                   Consolidated Balance Sheets (unaudited)

                                                   (In thousands)
                                            September 30,     December 31,
Assets                                          1996               1995
Cash and due from banks                     $ 10,659           $ 13,440
Interest bearing deposits in other banks       2,728              2,780
Investment securities held-to-maturity        14,699              7,408
Investment securities available-for-sale      23,484             27,033
Federal funds sold                            26,110             24,700

Loans                                        103,655             92,331
Less allowance for loan losses                 1,621              2,002
    Net loans                                102,034             90,329

Premises and equipment, net                   10,638             10,975
Other real estate owned                          232                181
Accrued interest receivable and other assets   1,646              1,726

Total assets                               $ 192,230          $ 178,572


Liabilities and Shareholders' Equity
Liabilities:
Deposits:
    Non-interest bearing                    $ 49,506           $ 49,505
    Interest bearing                         106,900             90,904
    Total deposits                           156,406            140,409

  Securities sold under agreement to
    repurchase                                10,525             12,934
  Accrued interest payable and other 
    liabilities                                  539                554
  Notes payable                                7,892              7,989

      Total liabilities                      175,362            161,886

Shareholders' equity:
  Common stock                                20,314             20,314
  Accumulated deficit                         (3,308)            (3,587)
  Net unrealized holding losses on 
    available-for-sale securities               (138)               (41)
      Total shareholders' equity              16,868             16,686


Total liabilities and shareholders' equity $ 192,230          $ 178,572


The accompanying notes are an integral part of the consolidated financial 
statements.

<PAGE>

                       SDNB Financial Corp. and Subsidiaries
                 Consolidated Statements of Operations (unaudited)

                                      (In thousands, except amounts per share)
                                     3 months   3 months   9 months   9 months
                                       ended      ended      ended     ended
                                      9/30/96    9/30/95    9/30/96    9/30/95
Interest income:
  Interest and fees on loans          $ 2,574    $ 2,609    $ 7,264    $ 7,752
  Interest on federal funds sold          361        200        950        573
  Interest on investments                 545        400      1,524      1,205
    Total interest income               3,480      3,209      9,738      9,530

Interest expense:
  Interest on deposits                    950        756      2,633      2,117
  Interest on repurchase agreements        59         52        145        193
  Interest on notes payable                 0          9          0         33
    Total interest expense              1,009        817      2,778      2,343

    Net interest income                 2,471      2,392      6,960      7,187

Provision for loan losses                 100       (200)         0        250


      Net interest income after 
        provision for loan losses       2,371      2,592      6,960      6,937

Other operating income:
  Security gains, net                       3          0          3         11
  Building income                         183        245        618        709
  Other non-interest income               268        207        764        593
    Total other operating income          454        452      1,385      1,313


Other operating expenses:
  Salaries and employee benefits        1,209      1,033      3,492      2,978
  Occupancy                               155        120        450        357
  Professional fees                       178        232        407        564
  Building operating expenses             557        622      1,612      1,841
  Other non-interest expenses             655      1,001      2,094      2,344
    Total other operating expenses      2,754      3,008      8,055      8,084


      Income before income tax             71         36        290        166

Income tax                                  3          2         11          8


      Net income                       $   68     $   34    $   279    $   158


      Net income per share            $  0.02    $  0.02    $  0.09    $  0.08


The accompanying notes are an integral part of the consolidated financial 
statements.

<PAGE>

                  SDNB Financial Corp. and Subsidiaries
            Consolidated Statements of Cash Flows (unaudited)

                                                       (In thousands)
                                             Nine months ended September 30,
                                                      1996           1995


OPERATING ACTIVITIES:
Net income                                         $   279        $   158
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
  Provision for loan losses                              0            250
  Provision for depreciation and amortization          685            930
  Amortization of investment security discounts       (576)           (85)
  Other expense not utilizing cash                     102             76
  Unearned loan fees                                     5            148
  Taxes refundable                                      (4)            (8)
  Interest receivable and other assets                 (76)          (515)
  Interest payable and other liabilities              (485)           412
     Total adjustments                                (349)         1,208
     Net cash provided (used) by operating 
       activities                                      (70)         1,366

INVESTING ACTIVITIES:
  Proceeds from maturities of held-to-maturity 
    securties                                        2,000          6,504
  Proceeds from called held-to-maturity securities   2,243            395
  Proceeds from maturities of available-for-sale    28,750          5,990
  Proceeds from called available-for-sale 
    securities                                       1,000              0
  Proceeds from sale of available-for-sale 
    securities                                         375          3,024
  Purchases of held-to-maturity securities         (11,353)        (2,000)
  Purchases of available-for-sale securities       (25,803)       (11,466)
  Net change in gross loans                        (12,802)         4,503
  Proceeds from OREO properties                      1,041            556
  Proceeds from sale of premises and equipment          35             25
  Purchases of premises and equipment                 (360)          (306)
     Net cash provided (used) by investing 
       activities                                  (14,874)         7,225

FINANCING ACTIVITIES:
  Net change in deposits                            15,997         (3,628)
  Net change in short-term borrowings               (2,409)        (5,630)
  Payments of long-term borrowings                     (97)             0
  Proceeds from issuance of common stock                 0          5,553
  Proceeds from exercise of stock options               25              0
  Payments for costs associated with issuance of
    common stock                                       (25)          (922)
     Net cash provided (used) by financing 
       activities                                   13,491         (4,627)
     Change in cash and cash equivalents            (1,453)         3,964
Cash and cash equivalents at beginning of period    40,920         37,317
     Cash and cash equivalents at end of period    $39,467        $41,281


For the purpose of the statement of cash flows, the Company considers cash
  and cash equivalents to be as follows 
  at September 30,                                    1996           1995

Cash and due from banks                            $10,629        $14,305
Interest-bearing deposits in other banks             2,728          2,976
Federal funds sold                                  26,110         24,000
  Totals                                           $39,467        $41,281


Supplemental cash flow information for the period ended September 30,
                                                      1996           1995
CASH PAID FOR:
  Interest                                          $3,715         $3,050
  Income Taxes                                         $16             $0
  Non-cash items: transfer of loans to OREO         $1,034           $553

The accompanying notes are an integral part of the consolidated financial 
statements.

<PAGE>

              SDNB Financial Corp. and Subsidiaries
     Notes to Consolidated Financial Statements (Unaudited)
                       September 30, 1996
                                
1.   In the opinion of Management, the accompanying unaudited
     interim consolidated financial statements contain all
     adjustments (which are of a normal recurring nature)
     necessary to present fairly the financial position as of
     September 30, 1996, the results of operations for the three
     and nine months ended September 30, 1996 and 1995, and cash
     flows for the nine months ended September 30, 1996 and 1995.
     Certain prior year amounts have been reclassified to conform
     with the current year presentation.

2.   Earnings per share for the three and nine months ended
     September 30, 1996 and 1995 are based on the following
     weighted average shares outstanding:

     Three months ended :
          September 30, 1996        3,077,528
          September 30, 1995        2,092,219

     Nine months ended:
          September 30, 1996        3,075,092
          September 30, 1995        1,902,526

3.   At September 30, 1996, approximately $15.3 million in
     securities were pledged to secure deposits and other
     liabilities.

<PAGE>

                      SDNB FINANCIAL CORP.
                            Form 10-Q
                                
           PART I - FINANCIAL INFORMATION (continued)
                                
Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations
                                
                            OVERVIEW
                                
For the past several years, SDNB Financial Corp. (the "Company")
and San Diego National Bank (the "Bank") have been adversely
affected by a number of factors emanating primarily from the
condition of the economy in San Diego.  The first nine months of
1996 has seen a cessation of the impact of most of those factors.

Loan loss provisions have been exceptionally high over the last
several years but a substantial reduction  in the amount of
classified loans has allowed for a minimal provision in the third
quarter of 1996, which offset the recovery of a portion of the
previously committed loan loss provisions during the quarter
ended March 31, 1996, resulting in no net provision for the nine
months ended September 30, 1996.

The level of OREO property peaked in 1991 and has been generally
declining since that time, therefore reducing losses and expenses
in connection therewith.

Additionally, the Company had incurred substantial expense in
connection with legal fees and the provision for additional costs
from the Pioneer Mortgage litigation which was settled late in
1995.

The Bank had also suffered from a reduction in the level of the
loan portfolio resulting from continuing low loan demand;
however, the level of the loan portfolio has increased
significantly between December 31, 1995 and September 30, 1996.

Discussion of the individual segments of the Company's operations
is contained in subsequent sections of this report.

            LIQUIDITY AND ASSETS/LIABILITY MANAGEMENT

By the nature of its commercial/wholesale focus, the Bank has
moderate interest-rate risk exposure in a declining-rate
environment.  This phenomenon can be seen in the "Static Gap
Summary" (Table 1).  At September 30, 1996, approximately 69% of
the Bank's earning assets adjust immediately to changes in
interest rates.  Within three months, this increases to 78% of
earning assets.  Consequently, the Bank utilizes deposit
liabilities that also adjust relatively quickly.  Within the same
three-month period, approximately 93% of the Bank's interest-
bearing liabilities (mostly deposits) adjust to current rates.

The Bank's cumulative gap position at the three month repricing
interval has decreased approximately $12.6 million, or 35
percent, from $35.8 million at December 31, 1995 to $23.1 million
at September 30, 1996.  This change is attributable primarily to
a net increase in liabilities of $12.8 million (increase in
deposits of $15.2 million less a decrease in securities sold
under agreements to repurchase of $2.4 million) offset by a net
increase in assets of $0.1 million (an increase in net loans of
$8.7 million, in certificates of deposit of $1.9 million and in
federal funds purchased of $1.4 million, offset by a decrease in
investment securities of $11.8 million.)

During February 1995, the Bank entered into an interest rate swap
to hedge against the effects on income of falling interest rates.
If the prime interest rate falls below eight percent during the
life of the contract, the Bank will receive payments amounting to
the difference between the then existing prime rate and eight
percent on the contract amount of $20 million.  These payments
continue while the prime interest rate stays below eight percent
or until expiration of the contract, February 3, 1998.  This
contract helps to stabilize the Bank's net interest spread which,
absent any hedge, decreases during periods of rapidly falling
interest rates.  To date, there have been no payments received
under this contract.

The Bank's liquidity needs are projected by comparing anticipated
funding needs against current resources and anticipated deposit
growth.  Any current surplus of funds is invested to maximize
income while maintaining safety and providing for future
liquidity.

During the nine months ended September 30, 1996, cash and cash
equivalents decreased $1.5 million.  Approximately $14.9 million
cash was used by investing activities.  The two major components
were net purchases of $2.8 million of securities ($37.2 million
of purchases offset by maturities of $34.4 million) and increase
in gross loans of $12.8 million.  Financing activities provided
$13.5 million, (increase in deposits of $16 million offset by a
decrease in repurchase agreements of $2.4 million).

Liquidity is provided on a daily basis by federal funds sold and
on a longer-term basis by the structuring of the Bank's
investment portfolio to provide a steady stream of maturing
issues.  Additionally, the Bank may raise additional funds from
time to time through money desk operations or via the sale of
loans to another institution.

The Bank has never purchased high-yield securities or
participated in highly-leveraged transactions.

                        CAPITAL RESOURCES

The Comptroller of the Currency ("Comptroller") has established a
framework for supervisory requirements of national banks based
upon capital ratios.  Based upon this framework, a bank's
capitalization is defined as well capitalized, adequately
capitalized, undercapitalized, significantly undercapitalized or
critically capitalized.  Under the Comptroller's framework, a
bank is well capitalized if its ratios are greater than or equal
to 6% and 10% for tier 1 capital and risk weighted capital,
respectively.

The Federal Reserve Board ("Reserve Board"), as the regulatory
body of the Company, has capital ratio requirements.  Under the
Reserve Board's Capital Adequacy Guidelines, all bank holding
companies should meet a minimum ratio of qualifying total capital
to weighted-risk assets of 8 percent, of which at least 4.0
percentage points should be in the form of tier 1 capital.

The Reserve Board and the Comptroller have also imposed a
leverage standard to supplement their risk based ratios.  This
leverage standard focuses on a banking institution's ratio of
Tier 1 capital to average total assets adjusted for goodwill and
other certain items.  Under these guidelines, banking
institutions that meet certain criteria, including excellent
asset quality, high liquidity, low interest rate exposure and
good earnings, and have received the highest regulatory rating
must maintain a ratio of Tier 1 capital to total assets of at
least 3%.  Institutions not meeting this criteria, as well as
institutions with supervisory, financial or operational
weaknesses, along with those experiencing or anticipating
significant growth are expected to maintain a Tier 1 capital to
total assets ratio equal to at least 4% to 5%.

As reflected in the following table, the capital and leverage
ratios of the Company as of September 30, 1996 and December 31,
1995 exceeded the fully phased-in regulatory risk-based capital
adequacy guidelines and the leverage standard.  As also
reflected, at both dates the Bank exceeded the capital and
leverage ratios for a "well capitalized" institution.


                  Capital Components and Ratios
                     (dollars in thousands)
                                
                        September 30, 1996     December 31,1995
                         Company     Bank     Company      Bank
Capital Components
      Tier 1 Capital     $17,005  $14,412     $16,726   $13,656
      Total Capital       18,626   15,912      18,218    15,017

Risk-weighted assets
and off-balance sheet
instruments              130,002  119,904     117,967   107,310

Regulatory Capital
Tier 1 risk-based:
      Actual              13.08%   12.02%      14.18%    12.73%
      Required             4.00     6.00        4.00      6.00
      Excess               9.08%    6.02%      10.18%     6.73%

Total risk-based:
      Actual              14.33%   13.27%      15.44%    13.99%
      Required             8.00    10.00        8.00     10.00
      Excess               6.33%    3.27%       7.44%     3.99%

Leverage:
      Actual.              9.11%    8.06%       9.37%     8.43%
      Required             5.00     5.00        5.00      5.00
      Excess               4.11%    3.06%       4.37%     3.43%

Funds available for the payment of dividends by the Company would
be obtained from the Bank.  There are legal limitations on the
ability of the Bank to provide funds for the Company.  Under
federal banking law, dividends declared by the Bank in any
calendar year may not, without the approval of the Comptroller of
the Currency, exceed its net income, as defined, for that year
combined with its retained net income for the preceding two
years.  At September 30, 1996, the Bank had available for
dividends to the Company approximately $2,120,000 without
approval of the Comptroller.  Federal banking law also restricts
the Bank from extending credit to the Company in excess of 10% of
capital stock and surplus, as defined, of the Bank.  Any such
extensions of credit are subject to strict collateral
requirements.

The Company and the Federal Reserve Bank of San Francisco
("Reserve Bank") entered into an agreement on November 20, 1992,
pursuant to which the Company was required to obtain the approval
of the Reserve Bank prior to the declaration of any cash
dividends.  Such agreement and requirement were terminated by the
Reserve Bank in September, 1996.  The Agreement and Plan of
Merger between the Company and FBOP Corporation (see Part II Item
5), however, precludes declaration of any dividends prior to the
closing of the transaction.
                                
                      INVESTMENT SECURITIES

During the first nine months of 1996, the gross unrealized losses
in the available-for-sale category increased from $41,000 to
$138,000 and in the held-to-maturity category from $75,000 to
$117,000.  Management continues to believe that there is
sufficient liquidity and available sources of liquidity to allow
all such securities (which are fully guaranteed by United States
Government instrumentalities as to principal) to mature and thus
avoid realization of any material amount of the presently
unrealized losses.
                                
             NET INTEREST INCOME/NET INTEREST MARGIN
                                
The following is a comparison of the net interest spread between
the first nine months of 1996 and the same period of 1995.

                                  1996      1995
Yield on average earning assets
   (taxable equivalent)          8.24%     9.37%
Cost of funds                    2.35%     2.29%
Net interest spread              5.89%     7.08%

In addition to interest rates, changes in the volumes of assets
and liabilities also affect net interest income.  The volume/rate
variance analysis (Table 2) shows the change in net interest
income that is attributable to changes in volume versus changes
in rates.  As reflected in Table 2, the comparison of net
interest income between the first nine months of 1996 and the
similar period of 1995 was impacted by the significant decrease
in the prime interest rate (8.28% average in 1996 vs. 8.86%
average in 1995) coupled with a shift in an increased proportion
of lower earning investments as opposed to higher earning loans.
                                
        LOANS AND ALLOWANCE AND PROVISION FOR LOAN LOSSES
                                
A summary of the activity in the allowance for loan loss is as
follows:
                                             (In thousands)
                                            Nine months ended
                                              September 30,
                                             1996       1995
Balance at beginning of period             $2,002     $2,148
Provision charged to operating expenses         0        250
Loans charged off                            (406)      (600)
Recoveries                                     25        335
Balance at end of period                   $1,621     $2,133

Management employs a 'migration analysis method' to establish the
required amount of loan loss allowance.  This process tracks
realized loan losses back through the prior two years to estimate
loss exposure on the classified and unclassified loan portfolios.
Additionally, loss experience is tracked in pools of loans with
similar characteristics to estimate the loss exposure unique to
various loan types.  The measured loss exposure is then applied
to the current loan portfolio and further adjusted for
'qualitative factors'.

This method of establishing loan loss reserves complies with the
policies of the Office of the Comptroller of the Currency as
reflected in Banking Circular 201, revised, dated February 20,
1992, and in Banking Bulletin 93-60, dated December 21, 1993.
The Company began testing this new method during 1992 and
comparing its results to results reached by the previously
existing procedures employed by the Company.  The test proved
that the two methods were comparable, and the Company adopted the
new migration analysis method during 1993.

Accordingly, the Company believes its method for establishing the
loan loss allowance is sound.  But no method, however valid, can
consistently predict future events with complete accuracy.  In
recent years, several factors used by the Bank to establish loan
loss allowances have been subject to considerable volatility, and
this in turn has affected the volatility of nonperforming loans,
charge-offs, and the coverage ratio.  In addition, the Bank's
method of reporting, particularly its conservative listing of
loans as nonperforming, is not always an accurate indicator of
actual future losses.  These issues are explained in greater
detail below.

The economy in San Diego had suffered a sharp downturn in past
years, particularly in the real estate market.  The Bank is a
community bank with a relatively small loan portfolio comprised
of mostly commercial/real estate loans that tend to be
individually larger in amount than loans made by retail banks.
As a result of these and other factors, the Bank can experience
large swings in nonperforming loans, charge-offs, and the
coverage ratio when one or a few loans are transferred from one
category to another.  These factors are not reasons for changing
a valid method of determining loan loss allowances and are not
always accurate predictors of losses, but they do have short-term
effect on those allowances and related reported figures.

     The volatility of "non-performing" loans is illustrated in
the following chart:

ASSETS REPORTED AS NONPERFORMING
                                    (In thousands)
                           At            At              At
                       September 30,  December 31,  September 30,
                          1996          1995            1995 
CURRENT AND NONCURRENT
Non-accrual loans        $4,367         $6,969        $3,720
Restructured loans 
(still accruing)          2,076          1,364         1,370
Loans 90 days past due    1,232             93           981
                          7,675          8,426         6,071
Other real estate owned     232            181           181
   Total                $ 7,907         $8,607        $6,252

NONCURRENT
Non-accrual loans        $3,848         $3,160          $467
Restructured loans 
(still accruing)              0              0             0
Loans 90 days past due    1,232             93           981
                          5,080          3,253         1,448
Other real estate owned     232            181           181
   Total                 $5,312         $3,434        $1,629

Loans reported as 
nonperforming but which 
are current, as a 
percentage of total 
loans reported as 
nonperforming                33%            61%           76%

                     OTHER OPERATING INCOME

Building income declined in 1996 due to renegotiation of some
tenant leases during 1995 and temporary vacancies in 1996.
Virtually all vacant space has been rerented by October, 1996.

Other non-interest income increased in 1996 when bank service
charges increased as a result of lower earnings credit allowed on
customer account balances and by fees generated by the Bank's new
International Department.

                    OTHER OPERATING EXPENSES

Salaries and employee benefits and occupancy expense increased
between 1995 and 1996 primarily because of the opening of the
Bank's South Bay office and International Department late in
1995.

Professional fees and other non-interest expenses declined in
1996 because both three and nine month periods of 1995 include
attorneys fees and settlement costs in connection with litigation
against the Bank.

Building operating expenses declined in 1996 largely due to
refinancing of the building late in 1995 which reduced interest
paid to non-consolidated creditors.

                         SUBSIDIARY DATA

San Diego National Bank

The Bank earned $281,000 and $757,000 for the three and nine
months ended September 30, 1996 respectively, compared to
$233,000 and $784,000, respectively, for the same periods of
1995.  The return on average assets (ROA) for the nine month
periods was .60% and .70%, respectively.  The return on equity
(ROE) for the six month periods was 7.23% and 8.59% respectively.
The reasons for the change in Bank earnings have been enumerated
on the preceding pages.

San Diego National Bank Building Joint Venture

                    Three months ended       Nine months ended
                       September 30             September 30
                      1996      1995          1996       1995
Pre-consolidation                                          
gross building
revenues           $458,000  $497,000     $1,446,000  $1,447,000
Pre-consolidation,                                         
pre-tax loss        237,000   194,000        573,000     572,000
Depreciation and                                           
amortization 
expense             131,000   151,000        407,000     437,000

<PAGE>

<TABLE>

                                                                                   Table 1
                                             San Diego National Bank
                                                Static Gap Summary
                                                September 30, 1996
                                                   (In thousands)

                                 Immediately                                      Non-rate
                                  Adjustable      1 Day          3           6   Sensitive
                                    Or 1 Day    Through    Through     Through    And Over
                                    Maturity   3 Months   6 Months   12 Months   12 Months     Total

<S>                                  <C>         <C>        <C>         <C>        <C>       <C>
Loans                                 90,716      2,486      2,662       2,688       5,103   103,655
Investment securities                      -     10,744      8,389      11,219       7,719    38,071
Certificates of deposit in 
     other banks                           -      1,881        399          50           -     2,330
Federal funds sold                    26,110          -          -           -           -    26,110
  Total interest earning assets      116,826     15,111     11,450      13,957      12,822   170,166

  Non-interest earning assets              -          -          -           -      11,768    11,768

Total assets                         116,826     15,111     11,450      13,957      24,590   181,934


Deposits:
  Savings, NOW accounts and 
       money markets                  74,305          -          -           -           -    74,305
  Time deposits                            -     23,972      4,858       3,450         509    32,789
Total deposits                        74,305     23,972      4,858       3,450         509   107,094

Securities sold under
     agreement to repurchase          10,525          -          -           -           -    10,525

  Total interest bearing liabilities  84,830     23,972      4,858       3,450         509   117,619

  Non-interest bearing liabilities         -          -          -           -      50,040    50,040
  Shareholders' equity                     -          -          -           -      14,275    14,275

Total liabilities and
  shareholders' equity                84,830      23,972     4,858       3,450      64,824   181,934

Interest rate sensitivity gap         31,996      (8,861)    6,592      10,507     (40,234)

Cumulative interest rate
  sensitivity gap                     31,996      23,135    29,727      40,234           -

</TABLE>

<PAGE>

                                                                   Table 2
                            SDNB Financial Corp.
                        Volume/Rate Variance Analysis
               Nine months ended September 30, 1996 and 1995

                                                     (In thousands)
                                                 1996 compared to 1995
                                              Volume       Rate      Total
Increase(decrease) in interest on earning assets:
Commercial loans                               $  75    $  (282)   $  (207)
Real estate loans                                (55)      (333)      (388)
Installment loans                                117        (10)       107
Ready Money                                        0          0          0
     Total loans                                 137       (625)      (488)

U.S. Treasury securities                         437          6        443
Securities of government agencies               (105)        42        (63)
State and political obligations                  (66)       (51)      (117)
Other securities                                  12         (5)         7
     Total investment securities                 278         (8)       270

Interest-bearing deposits in other banks          25        (14)        11
Federal funds sold                               457        (80)       377

     Total interest income change                897       (727)       170


Increase(decrease) in interest paid on liabilities:
Savings accounts                                 (17)         0        (17)
NOW accounts                                      (7)       (24)       (31)
Super NOW accounts                                 2         (8)        (6)
Money market accounts                            (71)       (76)      (147)
Executive money market accounts                  224         (6)       218
    Total savings deposits                       131       (114)        17

Time deposits under $100,000                     266         20        286
Time deposits of $100,000 or above               179         34        213
    Total time deposits                          445         54        499

Federal funds purchased and securities sold 
  under agreement to repurchase                  (46)        (2)       (48)

Short-term debt                                  (84)       (84)      (168)

Long-term debt                                  (146)       136        (10)

     Total interest expense change               300        (10)       290

     Net change in net interest income         $ 597     $ (717)    $ (120)


1) Interest income on state and political obligations has been adjusted for 
tax effect at current rates.  Interest expense on short- and long-term debt 
is included in Building Operating Expenses in the Consolidated Statement of 
Earnings.
2) Change in interest income or expense can be attributed to (a) changes in 
volume (change in volume times old rate), (b) changes in rates (change in 
rate times old volume),  and (c) changes in rate/volume (change in rate 
times the change in volume).  The rate/volume variances are allocated 
proportionally between the rate and volume variances based on their 
absolute values.


<PAGE>

                                
                   PART II - OTHER INFORMATION
                                
ITEM 1         Legal Proceedings
               None

ITEM 2         Changes in Securities
               None

ITEM 3         Defaults Upon Senior Securities
               None

ITEM 4         Submission of Matters to a Vote of Security Holders
               None

ITEM 5         Other Information
               On July 15, 1996, SDNB Financial Corp. announced
               it had entered into an Agreement and Plan of
               Merger with FBOP Acquisition Company and FBOP
               Corporation.  Pursuant to the terms of that
               Agreement, which is subject to shareholder and
               regulatory approval, shareholders of the Company
               will receive cash for their shares and the Company
               would cease to exist.

ITEM 6         Exhibits and Reports on Form 8-K
               A.  Exhibits (listed by number corresponding
                   to the Exhibit Table of Item 601 of Regulation
                   S-K)

                   27  Financial Data Schedule (submitted
                       only in electronic format and omitted
                       from paper copies pursuant to Paragraph
                       (c) (v) of Regulation S-K (17 CFR
                       220.601(c) (v)) and Note 2 to Paragraph
                       (c) (1) (vi) of Regulation S-K (17 CFR
                       229.601(c) (1) (vi)).

               B.  Reports on Form 8-K
                   A report on Form 8-K was filed on July
                   22, 1996 describing the Agreement and Plan of
                   merger disclosed in Item 5, above.

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

Dated:  November 12, 1996         SDNB FINANCIAL CORP.

                                  By:/s/ HOWARD W. BROTMAN
                                     Howard W. Brotman,
                                     duly authorized officer
                                     and Chief Financial Officer



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