NORTHERN EMPIRE BANCSHARES
POS AM, 1996-03-26
NATIONAL COMMERCIAL BANKS
Previous: INTERMET CORP, 10-K, 1996-03-26
Next: HOWTEK INC, 10-K405, 1996-03-26



                       Registration Statement No. 33-60566

As filed with the Securities and Exchange Commission on March 25, 1996


                                          SECURITIES AND EXCHANGE COMMISSION
                                                 Washington, DC 20549


                                           POST EFFECTIVE AMENDMENT NO. 3 TO
                                                       FORM S-2
                                                REGISTRATION STATEMENT
                                                         Under
                                           THE SECURITIES ACT OF 1933


                                              NORTHERN EMPIRE BANCSHARES
                         (Exact name of registrant as specified in its charter)

                                                 California 94-2830529
                               (State or other jurisdiction of (I.R.S. Employer
                                  incorporation or organization) Identification
                                                        Number)
                                                   801 Fourth Street
                                             Santa Rosa, California 95404
                                                    (707) 579-2265
                            (Address, including zip code, and telephone number,
                                         including area code, of registrant's
                                             principal executive offices)


Deborah A. Meekins                                          with copies to:
President and Chief Executive Officer
Sonoma National Bank                                      Lyman G. Lea
801 Fourth Street                                         Joan L. Grant
Santa Rosa, California  95404                             c/o Haines & Lea
(707) 579-2265                                 44 Montgomery Street, Suite 3600
(Name, address, including zip code, and         San Francisco, California 94104
telephone number, including area code,               Telephone:  (415) 981-1050
of agent for service)

Approximate date  of  commencement  of the
proposed  sale to the  public:
N/A-Offering has commenced.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. [x]

If the  registrant  elects to  deliver  its  latest  annual  report to  security
holders, or a complete and legible facsimile thereof,  pursuant to Item 11(a)(1)
of this Form, check the following box. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]
                                                      - Page i -

<PAGE>



PROSPECTUS
                                         NORTHERN EMPIRE BANCSHARES
                                              801 Fourth Street
                                        Santa Rosa, California  95404
                                               (707) 579-2265
   
                               94,963 Shares (1) of Common Stock, no par value
    
                                          offered pursuant to the
                                NORTHERN EMPIRE BANCSHARES STOCK OPTION PLAN
   
This prospectus  covers 94,963 shares of common stock, no par value, of Northern
Empire Bancshares (the "Corporation") which have been offered, are being offered
or may from time to time be offered  pursuant to the Northern Empire  Bancshares
Stock Option Plan, as amended (the "Plan"). Each option is subject to the terms,
conditions  and  restrictions  set  forth in the Plan and the  option  agreement
between the individual  optionee and the Corporation.  Options have been granted
to directors and employees of Northern Empire  Bancshares and/or its subsidiary,
Sonoma National Bank of Santa Rosa, California (the "Bank").
    
THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THIS  PROSPECTUS  MAY NOT BE USED IN CONNECTION  WITH THE RESALE BY OPTIONEES OF
COMMON STOCK OF THE CORPORATION ACQUIRED PURSUANT TO THE PLAN.

THE SECURITIES OFFERED HEREBY INVOLVE CERTAIN RISKS.  SEE "RISK FACTORS".

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representations  in connection with the offer contained in this Prospectus which
are not  expressed  herein,  and, if given or made,  such other  information  or
representations  must  not be  relied  upon  as  having  been  authorized.  This
Prospectus  does not constitute an offer of any  securities  other than those to
which it relates  or an offer in any  jurisdiction  where  such  offer  would be
unlawful.  The delivery of this  Prospectus  at any time does not imply that the
information herein is correct as of any time subsequent to its date.
<TABLE>
<CAPTION>
   
                                                              Underwriting                                Proceeds to
                                                              discounts and                               issuer or
                           Price to public(2)                          commissions(3)                     other persons
<S>                        <C>                                 <C>                               <C>
Per share                  $6.59                              -0-                                $6.59
Total                      $625,806                           -0-                                $625,806

<FN>
(1)      Options to purchase 94,963 shares are  outstanding  under the Plan. The
         number of shares  underlying  outstanding  options was  adjusted by the
         Board  of  Directors  to  reflect  the 5%  stock  divided  declared  on
         September 19, 1995.  All numbers of shares and option  exercise  prices
         throughout this prospectus have been adjusted for the stock dividend.

(2)      Under the Plan,  the  exercise  price of each  option  equals  the fair
         market value of the  Corporation's  common stock on the date the option
         is granted.  The  exercise  price for each option is  specified  in the
         Option Agreement for such option. The actual exercise prices range from
         $4.53 to $7.73  per  share,  with  $6.59 per  share  being the  average
         exercise price.

(3)      This   offering  is  being  made  pursuant  to  the  Plan  and  is  not
         underwritten.  However,  the Corporation is bearing certain expenses in
         connection with this registration,  which are currently estimated to be
         $6,000 per year, consisting of legal, accounting and registration fees.
         (End of Footnotes)
</FN>
</TABLE>
    
   
                           The Date of this Prospectus is April    , 1996.
    
                                                      - Page ii -

<PAGE>




                                 AVAILABLE INFORMATION

The  Corporation  is subject to some of the  informational  requirements  of the
Securities Exchange Act of 1934 and, in accordance therewith,  files reports and
other   information   with  the   Securities   and  Exchange   Commission   (the
"Commission"). Such reports and other information can be inspected and copied at
the  public  reference  facilities  of  the  Commission  at  Room  1024  of  the
Commission's Office at 450 5th Street, N.W., Washington,  D.C. 20549, and at the
Commission's Regional Offices located at 10960 Wilshire Boulevard,  Los Angeles,
California 90024, Everett McKinley Dirksen Building,  219 South Dearborn Street,
Room 1204,  Chicago,  Illinois 60604,  and 26 Federal Plaza,  New York, New York
10278.  Copies of such  materials  can be  obtained  from the  Public  Reference
Section of the  Commission,  450 5th Street,  N.W.,  Washington,  D.C. 20549, at
prescribed rates.

The Corporation has filed with the Commission a Registration Statement under the
Securities  Act of 1933 with  respect to the  securities  being  offered by this
Prospectus.  This  Prospectus  does not contain all the information set forth in
the  Registration  Statement,  certain  portions  of which have been  omitted as
permitted by the rules and regulations of the Commission.  In addition,  certain
documents filed by the Corporation with the Commission have been incorporated in
this  Prospectus  by  reference.  For further  information  with  respect to the
Corporation  and  the  securities  offered  hereby,  reference  is  made  to the
Registration Statement, including the exhibits thereto.

                                              INCORPORATION BY REFERENCE

The  Corporation's  Annual Report on Form 10-KSB filed pursuant to Section 13 of
the Securities Exchange Act of 1934, for the fiscal year ended December 31, 1995
is hereby incorporated by reference into this Prospectus.

Any statement contained in a document  incorporated by reference herein shall be
modified or  superseded  for  purposes of this  Prospectus  to the extent that a
statement  contained herein, or in any amendment or supplement hereto,  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
Prospectus.

On request the Corporation will furnish,  without charge, to each person to whom
this Prospectus is delivered,  copies of any document  incorporated by reference
in  this   Prospectus  (not  including   exhibits,   unless  such  exhibits  are
specifically  incorporated by reference into the information that the Prospectus
incorporates). Oral or written requests for copies should be directed to Deborah
A. Meekins,  President and Chief  Executive  Officer,  Sonoma National Bank, 801
Fourth Street, Santa Rosa, California 95404, Telephone: (707) 579-2265.

                                          ANNUAL REPORTS TO SECURITY HOLDERS

The Corporation  provides and will continue to provide its shareholders  with an
annual  report not later than 120 days after the close of its fiscal year.  Such
report  contains a  consolidated  balance sheet as of the end of the fiscal year
and an income  statement  and  statement of cash flow for such fiscal year.  The
annual report contains financial information that has been examined and reported
upon, with an opinion expressed by,  independent  certified public  accountants.
The  Corporation  also provides its  shareholders  with other  periodic  reports
containing unaudited financial information. The Form 10-KSB annual report of the
Corporation  will be available to  shareholders  within 90 days after the end of
its fiscal year.

                                                     - Page iii -

<PAGE>





                                                   TABLE OF CONTENTS



PROSPECTUS SUMMARY .............................

RISK FACTORS ...................................

COMMON STOCK PRICE RANGE AND DIVIDENDS ........

DESCRIPTION OF THE PLAN .......................

FEDERAL TAX CONSEQUENCES ......................

RESALE OF COMMON STOCK ........................

USE OF PROCEEDS ...............................

MANAGEMENT'S DISCUSSION AND ANALYSIS OR
         PLAN OF OPERATION .....................

THE CORPORATION ...............................

DESCRIPTION OF COMMON STOCK.....................

INDEMNIFICATION FOR SECURITIES ACT LIABILITIES ..

LEGAL MATTERS ..................................

EXPERTS .........................................

FINANCIAL STATEMENTS ...........................

                                                      - Page iv -

<PAGE>






                                                  PROSPECTUS SUMMARY

The following summary sets forth, in an abbreviated manner, information selected
from this  Prospectus and is qualified in its entirety by the information in the
remainder of this prospectus.  Optionees are urged to read the entire Prospectus
carefully before deciding to exercise a stock option.

The Corporation

Northern  Empire  Bancshares is a bank holding  company  headquartered  in Santa
Rosa,  California and parent of Sonoma National Bank (the "Bank") of Santa Rosa,
California.  The Bank was organized as a national  banking  association on March
27, 1984,  and commenced  operations on January 25, 1985. It currently has three
banking offices: the main office is located at 801 Fourth Street, in the central
business  district of Santa Rosa, a branch office is located in the Oakmont area
of Santa  Rosa,  approximately  5 miles  east of the main  office,  and a branch
office is located in the  Windsor  Safeway  Supermarket,  approximately  5 miles
north of the main  office.  The Bank engages in the general  commercial  banking
business. It accepts checking and savings deposits,  offers money market deposit
accounts and certificates of deposit, makes secured and unsecured commercial and
other  installment  and term loans,  real estate  loans and SBA loans and offers
other customary banking services. See, "The Corporation, Business of the Bank."

The Bank's  primary  market  area and the source of most of its loan and deposit
business is Sonoma County, California.
   
The  Corporation  had total  assets of  $166,962,000  as of December  31,  1995,
including net loans of  $115,263,000.  Total  deposits at December 31, 1995 were
$154,221,000 and shareholders' equity was $11,982,000.  The Corporation reported
net income of  $1,720,000  for the year ended  December 31, 1995, as compared to
income of $1,346,000  for the year ended December 31, 1994.  See,  "Management's
Discussion and Analysis of Financial Condition or Plan of Operation."
    
The Offering

The Offering                                Northern Empire Bancshares Stock
                                            Option Plan
   
Securities Offered Pursuant
to Plan                                     94,963 shares of common stock,
                                             no par value
    
Eligible Participants                       Directors and employees of the
                                            Corporation and/or any of its
                                            subsidiaries

Exercise Price                              The exercise price of an option is
                                            specified in the optionee's Option
                                            Agreement.  Under the Plan, the
                                            exercise price may not be less than
                                            the fair market value of the
                                            Corporation's common stock on the
                                            date the option was granted.

Exercise of Options                         Written notice must be given to the
                                            Corporation stating the number of
                                            shares with respect to which the
                                            option is being exercised, and the
                                            date the shares
                                            should be delivered (which must be
                                            at least 15, but not more than 30,
                                            days from the date of the notice).

                                                      - Page 1 -

<PAGE>



                                                     RISK FACTORS

Lack of Dividends. In the ten years since it commenced business, the Corporation
has paid cash dividends to its shareholders in 1995, 1994, 1993, 1992, and 1991,
paid a 5% stock  dividend in 1995 and 1994, and has had one stock split in 1989.
There can be no assurance  that  dividends  will be declared in the  foreseeable
future. The Corporation's ability to pay dividends is subject to the limitations
of the California General Corporation Law. At present, the Corporation's primary
source of income is dividends from its  subsidiary,  the Bank and the ability of
the Bank to pay dividends to the Corporation is subject to legal limitations.

Competition,  Economic Conditions and Government Regulation. The Corporation and
the  Bank  operate  in  an  increasingly   competitive   financial  and  banking
environment  and compete with a number of other  commercial  banks,  savings and
loan  associations,  money  market  funds,  credit  unions  and other  financial
institutions,  many of which have  substantially  greater  financial  resources.
There is no assurance that the  Corporation  will continue to be able to compete
successfully.

The Bank is significantly affected by general economic and political conditions,
and by governmental monetary and fiscal policies.  Conditions such as inflation,
recession,  unemployment,  interest  rates,  short money supply,  scarce natural
resources,  and other  factors  are beyond  the  Corporation's  control  and may
adversely affect its  profitability.  The Bank also engages in lending under the
Small  Business  Administration's  (SBA) lending  programs.  These  programs are
subject to  revisions  based upon  political  conditions.  These  changes  could
negatively impact the Bank's profitability and growth of its loan portfolio.

The Corporation is subject to extensive governmental supervision, regulation and
control,  and there can be no assurance  that future  legislation  or government
policy will not adversely  affect the banking  industry or the operations of the
Corporation in particular.
   
Lack of Trading  Market.  There is  currently a limited  trading  market for the
Corporation's  common  stock.  The number of shares  traded by First  Associated
Securities  Group,  Inc.  (primary  market  maker  during 1995) in the months of
October,  November  and  December  1995 was  32,000,  21,000 and 12,500  shares,
respectively,  equaling  2.3%,  1.5% and 0.9% of the  Corporation's  outstanding
common stock.  It is not possible to predict the trading  volume that will occur
at any time in the future.
    
                                                      - Page 2 -

<PAGE>



                                        COMMON STOCK PRICE RANGE AND DIVIDENDS
   
On February 29,  1996,  the  Corporation  had  1,388,579  shares of common stock
outstanding, held by approximately 341 shareholders of record.

The  directors  and  officers  of the  Corporation  and the Bank hold  24.3% and
beneficially  owned  34.7% of the  outstanding  shares.  Under  SEC  rules,  the
directors and officers are restricted in the amount of securities  they may sell
without  registration under the Securities Act of 1933, as amended.  In general,
directors  and  officers  each may offer up to 13,885  shares in any three month
period without such registration.

As of February  29, 1996,  the  directors  and  officers  also have the right to
acquire 94,963  additional  shares upon the exercise of options granted pursuant
to the  Corporation's  Stock Option Plan.  Should several directors and officers
choose to  exercise  options and sell their  shares on the  market,  such that a
large  number of shares are offered at one time,  the price of the common  stock
could be adversely affected.

The firms Everen Securities and First Associated Securities Group, Inc., located
in Santa Rosa,  and Hoefer & Arnett,  located in San  Francisco,  are  presently
making a market in the stock.

The  following  chart  shows the high and low bid  quotations  and the volume of
transactions in Corporation's  stock for the periods  indicated,  as reported by
First  Associated  Securities,  one of the Bank's  market  makers,  and does not
include privately negotiated  transactions that were not conducted through First
Associated  Securities.  The prices indicated below do not necessarily represent
actual   transactions  and  do  not  include  retail  mark-ups,   mark-downs  or
commissions.

<TABLE>
<CAPTION>


                                         Bid Quotations for the Corporation's           Approximate
                                                     Common Stock                     Trading Volume

                                                                                  =======================
            Quarter Ended                      High                  Low
=====================================  ===================  ====================
<S>                                                  <C>                   <C>                     <C>
                       March 31, 1994                $9.00                 $8.00                   35,000
                        June 30, 1994                 9.50                  8.25                   59,000
                   September 30, 1994                 8.50                  8.50                   13,500
                    December 31, 1994                 9.75                  8.75                   29,000
                       March 31, 1995                 9.50                  8.75                   24,000
                        June 30, 1995                 9.50                  8.63                   27,000
                   September 30, 1995                 9.13                  8.50                   53,000
                    December 31, 1995                 9.75                  8.63                   65,500
=====================================  ===================  ====================  =======================
</TABLE>

Due to the lack of any  significant  trading and no  established  public market,
this  information  should not be considered an indication of the market value of
the shares.  There is no assurance that any  significant  trading market for the
shares will develop in the future and there are no assurances as to the price at
which  shares  may be traded  in the  future.  The bid and  asked  prices of the
Corporation's  common stock was $9.25 and $9.63,  respectively,  on February 29,
1996.

Dividends

On March 30, 1995, the  Corporation  declared a cash dividend of $0.20 per share
of stock.  In September  1995, the  Corporation  declared a 5% stock dividend to
shareholders of record on October 31, 1995.

In 1994, the  Corporation  declared and paid two cash dividends  totalling $0.36
per  share  of  stock.  In July of 1994,  the  Corporation  declared  a 5% stock
dividend to shareholders of record as of July 29,1994.

There is no assurance that dividends will be paid again,  or, if paid,  what the
amount of any such dividends will

                                                      - Page 3 -

<PAGE>



be. The future  dividend  policy of the Corporation is subject to the discretion
of the Board of  Directors  and will depend upon a number of factors,  including
earnings, financial condition, cash needs and general business conditions.

In addition,  the Board of  Directors  may declare  dividends  only out of funds
legally available  therefor.  The Corporation's  primary source of income (other
than  interest  income earned on the  Corporation's  other  investments)  is the
receipt of  dividends  from the Bank.  The Bank's  ability to pay  dividends  is
subject to the  restrictions  of the national  banking laws and,  under  certain
circumstances, the approval of the Comptroller of the Currency.

A national bank may not pay dividends  from its capital.  All dividends  must be
paid out of net profits then on hand,  after  deducting for expenses,  including
losses and bad debts.  A  national  bank is also  prohibited  from  declaring  a
dividend  until its surplus  fund equals the amount of its capital  stock or, if
the surplus fund does not equal the amount of its capital stock, until one-tenth
of the bank's net profits for the preceding  half year, in the case of quarterly
or semiannual dividends,  or the preceding two consecutive half-year periods, in
the case of an annual  dividend,  are  transferred to the surplus fund each time
dividends are declared.

The  approval  of the  Comptroller  is  required  if the total of all  dividends
declared by a bank in any calendar year will exceed the total of its net profits
of that year combined with its retained net profits of the two preceding  years,
less any  required  transfers  to  surplus or a fund for the  retirement  of any
preferred stock which may be outstanding. Moreover, the Comptroller may prohibit
the payment of dividends  which would  constitute an unsafe and unsound  banking
practice.  As of December 31, 1995,  $3,957,000 of retained earnings of the Bank
was available for the payment of dividends under this requirement.
    





                                                      - Page 4 -

<PAGE>



                                                DESCRIPTION OF THE PLAN
   
General Plan Information

The Northern Empire Bancshares Stock Option Plan (the "Plan") was adopted by the
Board of Directors of the  Corporation on February 26, 1984, and approved by the
shareholders at the 1985 annual  shareholders'  meeting.  Amendment No. 1 to the
Plan, which increased the number of shares for which options could be granted to
311,380 from 244,014 and amended other  restrictions  and provisions in the Plan
to comply with the  requirement  for  "incentive  stock  options"  under the Tax
Reform Act of 1986,  was adopted by the Board of  Directors  on May 16, 1989 and
approved by the shareholders at the 1989 annual shareholders' meeting. Amendment
No. 2 to the Plan, which permits the Board of Directors to extend the options of
employees or directors upon  termination of employment or service as a directors
for up to six (6) months following such  termination,  was approved by the Board
on October 16,  1990.  The  approval of the  shareholders  was not  required for
Amendment No. 2.

The purpose of the Plan was to provide a means  whereby  directors and employees
of the  Corporation  and/or  the Bank may be given an  opportunity  to  purchase
shares of the  Corporation's  common stock. The Plan was intended to advance the
interests of the Corporation and the Bank by encouraging  stock ownership on the
part of key employees,  by enabling the  Corporation  and the Bank to secure and
retain the services of highly qualified  persons as directors and employees,  by
providing  such  directors  and employees  with an additional  incentive to make
every  effort to  enhance  the  success of the  Corporation  and the Bank and by
providing  a  means  whereby   directors  may  be  compensated  for  significant
contributions to the success of the Corporation and the Bank.

The Plan provided for the grant of both non-qualified  options and options which
are intended to qualify as "incentive  stock  options" as defined in Section 422
of the Internal Revenue Code (the "Code"). See, "Federal Tax Consequences."

Term of the Plan and Amendments

Options could be granted under the Plan until  February 26, 1994. The Plan could
have been modified,  amended or terminated earlier by the vote of the holders of
a  majority  of  the   Corporation's   outstanding   common  shares  or  by  the
Corporation's  Board  of  Directors.   However,  without  the  approval  of  the
shareholders  as provided  above,  the Board could not have (a) increase  (other
than pursuant to the adjustment provisions referred to below) the maximum number
of shares as to which  options may be granted  under the Plan;  (b) decrease the
minimum  exercise price provided by the Plan; (c) extend the term of the Plan or
the maximum  term of the options  granted  under it; (d)  decrease,  directly or
indirectly (by  cancellation  and  substitution  of options or  otherwise),  the
exercise price  applicable to any option granted under the Plan; or (e) withdraw
the administration of the Plan from the Board or a committee of the Board.
    
Administration

The Plan is administered by the Corporation's Board of Directors.  The Board had
the  authority to determine  the  individual  employees  and  directors who will
receive  options,  the number of shares to be covered  by such  options  and the
timing of the grants,  and to interpret the Plan. In making any determination as
to  participants  to whom  options may be granted and the number of shares to be
covered  by such  options,  the  Board  took  into  account  the  duties  of the
respective  participants,  their  present  and  potential  contributions  to the
success of the  Corporation  and the Bank,  and such other  factors as the Board
deemed relevant in connection with accomplishing the purposes of the Plan.

The individual  directors are elected by the  shareholders of the Corporation at
each  annual  shareholders'  meeting.  At each such  meeting the  directors  are
elected  for the  following  year and until  their  successors  are  elected and
qualified.  A director of a California corporation may be removed by the vote of
the shareholders,  by the Board if the director is declared of unsound mind by a
court or convicted of a felony or by a Superior Court action requested in a suit
brought by shareholders  holding at least 10% of the  outstanding  stock, in the
case of fraudulent or dishonest  acts or gross abuse of authority or discretion.
Also,  because the  Corporation  is a bank  holding  company,  directors  may be
removed by the Federal Reserve Board in the event of certain misconduct.

                                                      - Page 5 -

<PAGE>




Eligibility
   
Options could be granted under the Plan to any director  and/or  employee of the
Corporation  or its  subsidiaries.  As to options  granted as  "incentive  stock
options",  the aggregate fair market value  (determined as of the date an option
is granted) of the shares as to which such options first become  exercisable  by
an optionee) may not exceed $100,000 during any calendar year.
    
At February 26, 1994,  approximately 70 directors and employees were eligible to
receive  options  under  the Plan,  and 23 such  eligible  individuals  had been
granted options.

Nothing in the Plan confers on any director or employee any right to continue in
the  employment of the  Corporation  or affects the terms and  provisions of any
agreement between an employee and the Corporation.  Furthermore, options granted
under  the Plan  confer  no rights as a  shareholder  of the  Corporation  until
validly exercised.

Number of Shares Available
   
Subject to certain adjustment provisions described below, the Plan provides that
options  may be granted to  participants  by the  Corporation  from time to time
until February 26, 1994 for an aggregate of 324,334 shares of the  Corporation's
common stock (as adjusted for stock dividends and the like). Certain information
regarding  the common  stock is  provided  below  under  "Description  of Common
Stock."

At February 29, 1996, 225,871 shares of common stock had been purchased pursuant
to the  exercise  of options  granted  under the Plan,  and 94,963  shares  were
subject to options granted under the Plan. When the Plan expired on February 26,
1994,  there were 200 shares  available  under the Plan for options that had not
been granted and since then options for 3,300 shares have  expired.  Options may
no longer be granted under the Plan. The 5% stock dividends  distributed in 1995
and 1994 resulted in 12,954 additional shares subject to option.
    
Term of Options and Determination of Exercise Price

The option price to be paid upon  exercise of an option may not be less than the
fair market  value of the shares of the  Corporation's  common stock on the date
the option was granted.  The fair market value of the Corporation's common stock
could be  established by the Board by use of any  reasonable  valuation  method,
taking  into  consideration  prices  at which  shares  of the  Corporation  have
recently  traded,  the  number of shares  traded and other  relevant  factors as
determined by the Board.

The Plan also provides that no option may be granted to any participant who owns
stock  possessing  more  than  10% of the  total  combined  voting  power of the
Corporation,  unless the  exercise  price of such option is at least 110% of the
fair market  value of the  Corporation's  common stock on the date the option is
granted,  and no "incentive stock option" may be granted to any such participant
unless the exercise term of such option does not exceed five years.

Each option  granted  under the Plan must expire not more than 10 years from the
date the option is granted.

Assignment of Option Rights

No incentive  stock option is assignable or  transferable  except by will or the
laws of descent and  distribution.  Options that are not incentive stock options
may be assigned by the optionee to a member of the optionee's  immediate  family
and may  thereafter  be exercised by such  transferee  or assignee to the extent
exercisable  by the optionee  immediately  prior to such transfer or assignment.
During the lifetime of an optionee, an option is exercisable only by him or her,
except in the case of a  non-incentive  stock option,  which can be exercised by
such  transferees  as are  permitted  above.  In the  event  of any  attachment,
execution  or similar  process on an option,  the  Corporation  will  notify the
optionee and allow the optionee a reasonable time (but not to exceed 60 days) to
obtain a release of the  option  from such  process.  If the  optionee  does not
obtain a release, the Corporation may terminate the option.


                                                      - Page 6 -

<PAGE>



Exercise Of Options
   
Each option may be exercised upon the terms and conditions provided by the Stock
Option Agreement by which the option was granted.
    
Options may be exercised by written notice to the Corporation stating the number
of shares with respect to which the option is being  exercised,  and the time of
delivery  thereof,  which  shall be not less  than 15 and not more  than 30 days
after the notice is given. At the time specified in the notice,  the Corporation
shall  deliver to the  optionee a  certificate  for such shares and the optionee
shall  deliver  payment in full, in cash or by certified or official bank check,
for the shares.  The  Corporation may delay the time of delivery as required for
it with reasonable  diligence to comply with any applicable legal  requirements.
If the optionee fails to accept delivery of or pay for all or part of the number
of shares for which the option is being  exercised,  the right to  exercise  the
option shall be terminated.

Termination of Employment or Service as a Director

Except as stated below with respect to termination of employment or service as a
director "for cause," in the event that an optionee's employment or service as a
director is terminated  by failure to be  re-elected  or  otherwise,  his or her
option shall terminate immediately;  provided,  however, that the optionee shall
have the right to exercise the option  within three months from the date of such
termination  to  the  extent  he or  she  was  entitled  to  exercise  the  same
immediately  prior  to  termination,  with  certain  exceptions  in the  case of
disability or death.  The Board of Directors may extend the three month exercise
period for up to three additional  months,  such that an optionee may have up to
six months following termination to exercise an option.

If an employee-optionee's  employment is terminated for cause, including willful
breach  of duty by the  employee  or  habitual  neglect  of duty,  the  right to
exercise any option shall  immediately and  automatically  terminate;  provided,
however,  that the Board may, in its sole and absolute discretion,  prior to the
expiration  of thirty  days after the date of said  termination,  reinstate  the
option as set forth below.

If a director-optionee's service as a director is terminated pursuant to Section
302 of the  California  General  Corporation  Law (with  respect to removal  for
cause),  pursuant to Section 304 of the California General Corporation Law (with
respect to removal by shareholders' suit in case of fraudulent or dishonest acts
or gross abuse of authority or discretion with reference to the Corporation), or
if the Comptroller of the Currency or other supervisory authority shall exercise
its cease  and  desist  power to remove a  director  from  office,  the right to
exercise any option shall  immediately and  automatically  terminate;  provided,
however,  that the Board may, in its sole and absolute discretion,  prior to the
expiration  of thirty days after the date of said  termination,  reinstate  such
option as set forth below.

If the  Board  determines  that an  optionee's  option  is to be  reinstated  as
provided  above,  written  notice  of such  determination  shall  be sent to the
optionee, at his or her last known address. Upon receipt of such written notice,
the optionee shall have the right to exercise the option,  to the extent that he
or she was entitled to exercise the same  immediately  prior to termination,  at
any time during the period from  receipt of such  written  notice to a day three
months from the date of termination.

Additional Terms

In the event that the outstanding  shares of common stock of the Corporation are
increased or decreased  or changed into or exchanged  for a different  number or
kind of shares or other securities of the Corporation or of another corporation,
by   reason  of   reorganization,   merger,   consolidation,   recapitalization,
reclassification, stock split, combination of shares, dividend payable in common
stock,  acquisition,  or the like,  appropriate  adjustment  will be made by the
Board in the number and kind of shares for the purchase of which  options may be
granted  under the Plan.  In these cases,  the Board will also make  appropriate
adjustment in the number and kind of shares as to which outstanding options will
be  exercisable,  so  that  any  participant's  proportionate  interest  in  the
Corporation  by reason of rights under any  unexercised  portions of such option
shall be maintained. Such adjustment in outstanding options will be made without
change in the total price  applicable to the  unexercised  portion of the option
and with a corresponding adjustment in the option price per share.

In the event of a dissolution  or  liquidation  of the  Corporation or a merger,
consolidation, acquisition or other
                                                      - Page 7 -

<PAGE>



reorganization  in which  the  Corporation  is not the  surviving  or  resulting
corporation,  the Board of Directors has the power to cause the  termination  of
every outstanding  option;  provided,  however,  that in all events the optionee
will have the right, immediately prior to such dissolution, liquidation, merger,
consolidation,  acquisition or other  reorganization in which the Corporation is
not the  surviving or resulting  corporation,  to exercise his or her option and
purchase shares subject thereto, to the extent of any unexercised portion of the
option,  without regard to any  installment  provision in the option  agreement,
provided  that in all events the option is otherwise  exercisable  in accordance
with the terms and conditions of the Plan.

Additional Information

For additional  information  about the Plan and the  administrators of the Plan,
participants  should contact  Deborah A. Meekins,  President and Chief Executive
Officer, Sonoma National Bank, 801 Fourth Street, Santa Rosa, California, 95404,
telephone: (707) 579-2265

Miscellaneous

The Plan is not subject to the  provisions  of the  Employee  Retirement  Income
Security Act of 1974 or qualified under Section 401(a) of the Code.





                                                      - Page 8 -

<PAGE>



                                               FEDERAL TAX CONSEQUENCES

The Plan provides for the grant of both non-qualified  options and options which
are intended to qualify as "incentive  stock  options" as defined in Section 422
of the Code. The Code provides that no income is recognized from the grant of an
incentive  stock option or, as long as certain  requirements  are met,  from the
exercise of an incentive stock option by the optionee.  If the  requirements are
not met, ordinary income will be recognized at the time of exercise. On the sale
of stock  acquired  through the exercise of an option,  long-term or  short-term
capital  gain will be  recognized,  depending  upon how long the stock was held.
Under the current tax laws,  capital gains are presently taxed at rates that are
slightly less than ordinary income rates. The employer is not allowed a business
expense  deduction  with respect to an incentive  stock option  unless income is
recognized by the optionee.

Generally,  the grant of an option which does not qualify as an incentive  stock
option (a  "non-qualified  option") does not constitute  ordinary  income to the
optionee,  unless the option has a readily ascertainable fair market value. When
a non-qualified option is exercised, the optionee recognizes income in an amount
equal to the  difference  between the option price and the value of the stock at
the time of exercise. The employer is allowed a business expense deduction equal
to the amount included in the optionee's income in the employer's  corresponding
tax year.

In the event of a merger or acquisition involving the Corporation or the Bank in
which the Corporation or the Bank is not the surviving corporation,  the vesting
of  outstanding  options is  accelerated  under the Plan.  The  acceleration  of
vesting  may be  considered  a  "parachute  payment" to the  participant  by the
Corporation.  If the value of a participant's  options to which the acceleration
applies exceeds three times that participant's annual base salary, as determined
under the Code, that  participant will be subject to an excise tax on the amount
that is considered an "excess parachute payment."

Because of the complexities of the Internal Revenue Code, it is recommended that
an optionee obtain tax counseling from his or her tax advisor in connection with
the  exercise  of an option  granted  under the Plan and the sale of any  common
stock acquired upon the exercise of an option.  In  particular,  an optionee who
has substantial  income is advised to obtain tax counseling,  since the exercise
of an incentive  stock option may constitute a tax preference  item for purposes
of computing the alternative minimum tax.


                                                      - Page 9 -

<PAGE>



                                                RESALE OF COMMON STOCK

Each option agreement  contains an agreement by the optionee that he or she will
promptly  notify the  Corporation  in writing  of any sale,  transfer,  or other
disposition of any shares acquired upon the exercise of an option,  if the sale,
transfer or other  disposition  occurs within two years from the date the option
was granted or within one year from the date of exercise.

Resale of shares  acquired on the  exercise of a stock  options  must be made in
compliance  with applicable  Federal and state  securities  laws,  including the
antifraud provisions and the prohibitions against trading on inside information.
Employees  who  are not  "affiliates"  of the  Corporation,  as  defined  in the
Securities and Exchange  Commission's  Rule 405 under the Securities Act of 1933
(the "1933 Act") and who acquire  shares of common stock through the exercise of
options  granted  under the Plan,  may reoffer  and resell  such shares  without
further  registration  and without  limitation as to holding period or number of
shares to be sold.

Affiliates  of the  Corporation,  as defined in Rule 405,  are  limited in their
ability to sell stock of the Corporation. Affiliates are generally defined to be
persons who, directly or indirectly,  control the management and policies of the
Corporation or are  controlled or under common  control with the  Corporation or
other  affiliates.  Such  persons  generally  include  all  executive  officers,
directors,  holders of 10% or more of the Corporation's  common stock, and those
persons' affiliates, as defined by law or regulations. Affiliates may reoffer or
resell  shares of the  Corporation's  common stock  acquired by them through the
exercise  of  options  granted  under  the  Plan  pursuant  to  either  Rule 144
promulgated under the 1933 Act or an effective reoffer  prospectus in accordance
with the rules and regulations of the 1933 Act.

There are a number of  requirements  applicable to resales by  affiliates  under
Rule 144. Sales must be conducted  through a broker or market maker and a report
of sale must be filed with the Securities and Exchange Commission  ("SEC").  The
number of shares that an affiliate may sell under Rule 144, plus all other sales
within the last three  months,  is limited to the  greater of (i) one percent of
the  corporation's  outstanding  shares  or (ii) the  average  weekly  volume of
trading in the Corporation's  stock during the four weeks immediately  preceding
the sale, as reported on NASDAQ.

The alternative to Rule 144 is to register the offer with the SEC, pursuant to a
reoffer  prospectus.  The SEC's rules and regulations require that the affiliate
desiring to reoffer or resell such securities be named in the reoffer prospectus
and state the number of shares he or she desires to have registered.

                                                    USE OF PROCEEDS



This offering was made for the purpose of providing  incentive  compensation  to
directors and officers of the Corporation and the Bank. The Corporation  intends
to use the proceeds from the offering, if any, for general corporate purposes.




                                                      - Page 10 -

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

   
The  Corporation's  sole  subsidiary is Sonoma  National Bank ("Bank"),  and its
primary  activities are the commercial banking activities engaged in through the
Bank. The following  discussion of financial condition and results of operations
focuses primarily on the Bank, for the years ended December 31, 1994 and 1995.

During 1995,  total  consolidated  assets grew 37.1% to $166,962,000 at December
31, 1995.  Total  consolidated  assets grew 14.3% during 1994 to $121,776,000 at
December 31, 1994.

Total deposits  increased 38.8% to $154,221,000 when comparing December 31, 1995
to December 31, 1994.  For the year ended  December  31,  1994,  total  deposits
increased 14.1% to $111,083,000.

Results of Operations

The  Corporation's  consolidated net income for the year ended December 31, 1995
was  $1,720,000 as compared to $1,346,000  for the year ended December 31, 1994,
an increase of 27.8%.  The  Corporation's  consolidated  net income for the year
ended  December 31, 1994,  increased 3.6% over the year ended December 31, 1993.
Net  interest  income  before  provision  for loan losses  increased  23.6%,  or
$1,446,000,  when comparing the year of 1995 to 1994. This is largely due to the
increase in loan volume,  which added $2,682,000 to interest income.  The Bank's
interest  margin  for 1995 was  5.64%,  which was  slightly  lower than the 1994
margin of 5.70%.  The  interest  margin for 1994 was 5.70%  compared to 5.74% in
1993.

Net interest income after provision for loan losses increased $1,476,000 in 1995
over 1994 and other income decreased $544,000,  due to the reduced volume of SBA
loan sales. See, "Non-Interest Income." Operating expenses increased by $193,000
primarily  because of  increases  in  personnel  costs.  Income tax expense rose
$365,000  in 1995  compared  to 1994,  as a result of  increased  income and the
slightly higher effective tax rate.

When comparing 1994 to 1993 net interest  income after provision for loan losses
increased  $830,000.  Other income increased $248,000 due to increased volume of
SBA sales and servicing income and the gain on an OREO sale.  Operating expenses
increased  during 1994 due to expansion of the SBA department and the first full
year of operation at the Windsor branch.

Net Interest Income

The  primary  source of the  Bank's  income is the  difference  between  (1) the
interest earned on its loan and investment portfolios, interest bearing deposits
with other banks,  and federal funds sold, and (2) the interest paid on deposits
and other borrowed funds. This difference is referred to as net interest income,
and  it  is  one  of  the  primary   factors   that  affect  the   Corporation's
profitability.  Interest income earned on loans, which includes loan fee income,
is  primarily  a  function  of the  amount  of loans  outstanding  and the rates
prevailing on these loans.  Interest paid on deposits depends on the composition
of the deposit base and the rates paid to attract deposits. See, "Deposits."

For the year ended December 31, 1995,  net interest  income before the provision
for loan losses totalled $7,565,000 as compared to $6,119,000 for the year ended
December  31,  1994,  representing  an increase of 23.6%.  The  majority of this
increase results from growth in the loan portfolio, largely from the increase in
SBA loans and commercial real estate loans. See, "Loan Portfolio."  During 1994,
net interest income before the provision for loan losses  increased  $936,000 or
18.1%,  from  $5,183,000 to $6,119,000,  primarily due to the growth in the loan
portfolio and the increasing rate environment.

Interest  expense  increased 76.7% when comparing 1994 to 1995, due to increases
in interest  bearing  deposits,  particularly  in time  deposits  which bear the
highest  cost,  and the higher  interest  rate in 1995 as compared to 1994.  The
average cost of interest  paid on interest  bearing  deposits for the year ended
December  31, 1995 was 4.9% versus 3.6% for the year ended  December  31,  1994.
Average  non-interest bearing deposits decreased slightly in 1995, so all of the
Bank's  growth was funded by money  market  deposits and time  deposits.  During
1994,  deposits shifted from time deposits to money market and savings accounts;
however,  in 1995,  there was growth in both time  certificates and money market
accounts.


                                                      - Page 11 -

<PAGE>



In 1995,  the net  interest  margin was  affected by rate  changes.  The Federal
Reserve  Board  increased  the discount  rate several  times in 1994 and once in
February 1995 and since then the rate has declined.  Commercial  banks generally
adjusted their prime lending rates immediately following changes in the discount
rate.  During  1995,  prime rate was  increased  from 8.5% to 9% in February and
since then decreased to 8.5% at year end. During 1994, prime rate increased from
6% at the  beginning  of the year to 8.5% at year  end.  Since the Bank is asset
sensitive,  meaning more assets are immediately adjustable than liabilities, the
net interest  margin tends to increase when rates increase and tends to decrease
in a declining rate environment.  The net effect of the change in interest rates
on earning  assets and cost of funds was an increase of $124,000 in net interest
income in 1995 and an increase of $37,000 in net interest income in 1994.

The full  impact of rate  changes on the  Bank's  assets  are not  realized  for
several  months,  since not all loans reprice  immediately.  The majority of SBA
loans  are tied to the prime  rate and  reprice  on a  calendar  quarter  basis.
Additionally,  the Bank has fixed  rate loans and loans that are tied to indexes
which adjust at a slower pace, such as the Eleventh District Cost of Funds Index
(COFI).  The COFI rate  increased from 4.6% in December 1994 to 5.1% in December
1995.

The  Bank's  deposits  reprice  at a slower  pace than  loans,  primarily  since
certificates  of deposits  usually do not reprice  until their  maturity  dates,
which  generally  range from six months to eighteen  months.  During 1995,  time
deposits increased from $28.3 million to $66.5 million. This growth was possible
due to the more favorable rates on time  certificates  versus other money market
rate accounts (Sonoma  Investors  Reserve Account) which are tied to US Treasury
rates. The rate on the Sonoma Investors  Reserve account is repriced on a weekly
basis and has declined during 1995, and therefore,  has a more immediate  impact
on the Bank's cost of funds than changes in rates on time certificates.

The Bank's net  interest  margin  declined  to 5.64% in 1995 from 5.70% in 1994.
This modest  decline is caused by the decline in interest  rates since  February
1995,  changes in the mix of loans and deposit and changes in the ratio of loans
to deposits.  See, "Loan Portfolio" and "Deposits." During 1995, the Bank's cost
of  funds   increased   1.31%,   while  the  increase  in  the  rate  earned  on
interest-earning  assets equalled 1.13% which  negatively  impacts  income.  The
Bank's  average loans to deposits  ratio improved from 85.8% in 1994 to 88.2% in
1995, which partially offset the larger increase in the cost of funds.

Overall loan  portfolio  yields are affected by deferred loan fees and discounts
on loans.  These fees and  discounts  are  amortized to income over the life, or
estimated life, of the loan with which they are associated and serve to increase
loan portfolio  yields.  Interest income on loans includes  amortization of loan
fee income of $602,000 for the year ended December 31, 1995 and $492,000 for the
year ended  December 31, 1994.  Deferred loan fees are a product of  origination
and commitment fees and certain direct loan  origination  costs.  These fees are
amortized as an adjustment of the related loan's yield over the contractual life
of the loan.  The deferred fee balances are as follows:  $999,000 as of December
31, 1995, and $820,000 as of December 31, 1994.

Discounts  on the  unguaranteed  portion  of SBA  loans  are  recorded  when the
guaranteed  portion of the SBA loan is sold. These discounts are amortized as an
adjustment  to the loan yields over the  estimated  life of the SBA loan.  As of
December 31, 1995  $778,000  was  recorded as discounts  compared to $599,000 at
December 31, 1994. These discounts are netted against total loans in the balance
sheet.

Construction  loans are generally short term loans and fees associated with them
amortize to income over a much shorter term. The average balance in construction
loans was $2.5 million in 1995 versus $2.6 million in 1994.  Interest income and
fee amortization on construction loans equalled $294,000 in 1995 versus $282,000
in 1994.

The allowance  for loan losses has no direct  effect on yield.  Loans carried as
non-accrual  reduce the portfolio yield, since the balance of a non-accrual loan
is maintained in the loan total but no interest is accrued. Nonaccrual loans are
included in the loan amounts in the following  average balance sheets.  Interest
foregone on non-accrual  loans  equalled  $30,000 in 1995 compared to $21,000 in
1994.

The tables on the following pages (i) summarize the distribution,  by amount, of
the average assets,  liabilities and shareholders' equity of the Corporation for
the periods  indicated  and (ii) set forth the yields on earning  assets and the
rates  paid for  interest  bearing  liabilities  during the  periods  indicated.
Averages are computed primarily from daily balances.

                                                      - Page 12 -

<PAGE>


<TABLE>
<CAPTION>


                                                AVERAGE BALANCE SHEET
- ----------------------------------------------------------------------------------------------------------------------
                                                      Year Ended
                                                  December 31, 1995


                                                             Average          Interest/Income                  Average
                                                             Balance                  Expense               Yield/Rate
                                                  ------------------       ------------------        -----------------
<S>                                                      <C>                       <C>                          <C> 
Certificates of deposit
  with other banks                                        $5,880,000                 $354,000                    6.02%
Investments                                                2,450,000                  134,000                    5.47%
Federal funds sold                                        10,503,000                  599,000                    5.70%
Bankers acceptances                                          572,000                   34,000                    5.94%
Loans:
  Commercial (incl. SBA loans &
     loans held for sale)                                 52,361,000                5,844,000                   11.16%
  Installment loans to individuals                         2,924,000                  348,000                   11.90%
  Real estate - Construction                               2,528,000                  294,000                   11.63%
  Real estate - Other                                     57,006,000                5,439,000                    9.54%
                                                  ------------------       ------------------        -----------------

  Total Loans                                            114,819,000               11,925,000                   10.39%
                                                  ------------------       ------------------        -----------------

Total earning assets                                     134,224,000               13,046,000                    9.72%

Non-earning assets:
  Allowance for loan losses                              (1,508,000)
  Deferred Loan Fees & Discounts                         (1,628,000)
  Cash and due from banks                                  6,155,000
  Other assets                                             4,663,000
                                                  ------------------

TOTAL ASSETS                                            $141,906,000
                                                  ==================

Deposits:
  Demand - interest bearing                                9,042,000                   95,000                    1.05%
  Savings & money market                                  54,925,000                2,832,000                    5.16%
  Time certificates                                       47,089,000                2,554,000                    5.42%
                                                  ------------------       ------------------        -----------------
  Total interest bearing deposits                        111,056,000                5,481,000                    4.94%

  Demand - non-interest bearing                           19,095,000

Other liabilities:
  Other liabilities                                          588,000
  Shareholders' equity                                    11,167,000
                                                  ------------------

TOTAL LIABILITIES
   AND SHAREHOLDERS' EQUITY                             $141,906,000               $5,481,000
                                                  ==================       ==================

Net interest income                                                                $7,565,000
                                                                           ==================
Net interest margin                                                                     5.64%
                                                                           ==================


                                                      - Page 14 -

<PAGE>

<CAPTION>


                                                AVERAGE BALANCE SHEET
- ----------------------------------------------------------------------------------------------------------------------
                                                      Year Ended
                                                  December 31, 1994


                                                             Average          Interest/Income                  Average
                                                             Balance                  Expense               Yield/Rate
                                                  ------------------       ------------------        -----------------
<S>                                                      <C>                        <C>                          <C> 
Certificates of deposit
  with other banks                                        $4,342,000                 $187,000                    4.31%
Investments                                                1,518,000                   78,000                    5.14%
Federal funds sold                                         9,805,000                  392,000                    4.00%
Bankers acceptances                                        1,375,000                   63,000                    4.58%
Loans:
  Commercial (incl. SBA loans &
     loans held for sale)                                 39,207,000                3,776,000                    9.63%
  Installment loans to individuals                         3,049,000                  313,000                   10.27%
  Real estate - Construction                               2,552,000                  282,000                   11.05%
  Real estate - Other                                     45,533,000                4,129,000                    9.07%
                                                  ------------------       ------------------        -----------------
  Total Loans                                             90,341,000                8,500,000                    9.41%
                                                  ------------------       ------------------        -----------------

 
Total earning assets                                     107,381,000                9,220,000                    8.59%

Non-earning assets:
  Allowance for loan losses                              (1,292,000)
  Deferred Loan Fees & Discounts                         (1,048,000)
  Cash and due from banks                                  6,174,000
  Other assets                                             4,056,000
                                                  ------------------

TOTAL ASSETS                                            $115,271,000
                                                  ==================

Deposits:
  Demand - interest bearing                                9,101,000                   99,000                    1.09%
  Savings & money market                                  43,363,000                1,638,000                    3.78%
  Time certificates                                       32,990,000                1,364,000                    4.13%
                                                  ------------------       ------------------        -----------------
  Total interest bearing deposits                         85,454,000                3,101,000                    3.63%

  Demand - non-interest bearing                           19,801,000

Other liabilities:
  Other liabilities                                          510,000
  Shareholders' equity                                     9,506,000
                                                  ------------------

TOTAL LIABILITIES
   AND SHAREHOLDERS' EQUITY                             $115,271,000               $3,101,000
                                                  ==================       ==================

Net interest income                                                                $6,119,000
                                                                           ==================
Net interest margin                                                                     5.70%
                                                                           ==================
</TABLE>


                                                      - Page 15 -

<PAGE>



The following table sets forth the changes in net interest income due to changes
in interest rates and the volume of assets and liabilities from the year
ended December 31, 1995 as compared to the year ended December 31, 1994.

<TABLE>
<CAPTION>


                                         ANALYSIS OF VOLUME AND RATE CHANGES
                                         ON NET INTEREST IN COME AND EXPENSE
- ----------------------------------------------------------------------------------------------------------------------

                                                    1995 over 1994
- ----------------------------------------------------------------------------------------------------------------------

                                                              Volume               Yield/Rate                    Total
                                                  ------------------       ------------------        -----------------
<S>                                                        <C>                      <C>                     <C> 
Increase (decrease)
   in interest income:
Certificates of deposit
  with other banks                                           $92,752                  $74,248                  167,000
Investments                                                   50,991                    5,009                   56,000
Federal funds sold                                            39,335                  167,666                  207,000
Bankers acceptances                                         (47,700)                   18,700                 (29,000)

Loans:
  Commercial (incl. SBA loans &
     loans held for sale)                                  1,468,133                  599,867                2,068,000
  Installment loans to individuals                          (15,004)                   50,004                   35,000
  Real estate - Construction                                 (2,802)                   14,802                   12,000
  Real estate - Other                                      1,095,995                  214,005                1,310,000
                                                  ------------------       ------------------        -----------------
      
  Total                                                    2,681,700                1,144,301               $3,826,000
                                                  ------------------       ------------------        -----------------

Increase (decrease)
   in interest expense:
Deposits:
  Demand - interest bearing                                    (360)                  (3,640)                  (4,000)
  Savings & money market                                     595,591                  598,409                1,194,000
  Time certificates                                          764,429                  425,571                1,190,000
                                                  ------------------       ------------------        -----------------
  Total                                                    1,359,660                1,020,340                2,380,000
                                                  ------------------       ------------------        -----------------

Increase (decrease) in
   net interest income                                     1,322,040                  123,961                1,446,000
                                                  ==================       ==================        =================
<FN>
Note:  Variances attributable to simultaneous rate and volume changes are all allocated to volume change
amount.
</FN>
</TABLE>

                                                      - Page 16 -

<PAGE>



The following table sets forth the changes in net interest income due to changes
in interest rates and the volume of assets and liabilities from the year
ended December 31, 1994 as compared to the year ended December 31, 1993.


<TABLE>
<CAPTION>

                                         ANALYSIS OF VOLUME AND RATE CHANGES
                                         ON NET INTEREST IN COME AND EXPENSE
- ----------------------------------------------------------------------------------------------------------------------

                                                    1994 over 1993
- ----------------------------------------------------------------------------------------------------------------------

                                                              Volume               Yield/Rate                    Total
                                                  ------------------       ------------------        -----------------
<S>                                                        <C>                        <C>                   <C>
Increase (decrease)
   in interest income:
Certificates of deposit
  with other banks                                           $36,150                  $10,850                   47,000
Investments                                                    6,594                   21,406                   28,000
Federal funds sold                                            67,650                  101,350                  169,000
Bankers acceptances                                           40,866                    6,134                   47,000

Loans:
  Mortgage loans helds for sale                             (41,236)                    5,236                 (36,000)
  Commercial                                                 893,383                  173,617                1,067,000
  Installment loans to individuals                            46,734                    7,266                   54,000
  Real estate - Construction                                (72,848)                (100,152)                (173,000)
  Real estate - Other                                        440,224                 (97,224)                  343,000
                                                  ------------------       ------------------        ----------------- 
       
  Total                                                    1,417,517                  128,483               $1,546,000
                                                  ------------------       ------------------        -----------------

Increase (decrease)
   in interest expense:
Deposits:
  Demand - interest bearing                                  $14,245                ($70,245)                ($56,000)
  Savings & money market                                     576,219                  230,781                  807,000
  Time certificates                                         (71,636)                 (69,364)                (141,000)
                                                  ------------------       ------------------        -----------------
  Total                                                     $518,828                  $91,172                 $610,000
                                                  ------------------       ------------------        -----------------

Increase (decrease) in
   net interest income                                      $898,689                  $37,311                 $936,000
                                                  ==================       ==================        =================


<FN>
Note:  Variances attributable to simultaneous rate and volume changes are all allocated to volume change
amount.
</FN>
</TABLE>

                                                      - Page 17 -

<PAGE>



Non-Interest Income

Non-interest  income is  derived  primarily  from  gains on sales of SBA  (Small
Business Administration) loans, service charges on deposit accounts and SBA loan
servicing fees.

When  comparing  the year ended  December 31, 1995 to December  31, 1994,  other
non-interest income totalled $1,602,000, decreasing 25.3% over the 1994 total of
$2,146,000.  This  decrease was largely due to the 44.4% decline in gains on the
sale of the guaranteed  portion of SBA loans,  which  totalled  $715,000 in 1995
versus  $1,287,000  in 1994.  This  decline  in gains  on  sales  resulted  from
management's  decision  to  retain a larger  portion  of  these  loans,  earning
interest income,  rather than sell them  immediately.  During 1995 the Bank sold
SBA loans totalling $9,837,000, compared to $18,957,000 in 1994.

SBA servicing  fees  increased  during 1995 to $362,000 for the year compared to
$260,000 for 1994.  Servicing  revenues will continue to grow as long as the SBA
servicing  portfolio  increases.  During  1995,  the  Bank's  average  SBA  loan
portfolio serviced was $41 million compared to $26 million in 1994.

There  can be no  assurance  that the SBA  program  will  continue  to  generate
significant amounts of other non-interest income in the future.  During 1994 and
1995,  the  Bank   experienced   additional   competition  with  more  financial
institutions  making SBA loans. The SBA program,  being a government program, is
also subject to revision by the government which could have a negative impact on
the Bank's profit. See, "Item 1, The Corporation, Business of the Bank."

Non-interest  income includes service charges on deposit accounts.  During 1995,
service charges totalled $306,000 versus $296,000 in 1994.  Service charges vary
depending  upon the customers'  uses of various Bank services.  During the first
quarter of 1996 rates for varies  services were adjusted  after several years of
no changes.  This is expected to result in a modest  increase in service  charge
income during 1996.

There were no gains on sale of other real estate owned (OREO) in 1995;  however,
in 1994,  non-interest income included a gain of $98,000 on the sale of OREO. At
this time, it is not expected  that the  Corporation  will have any  significant
gains from the sale of OREO during 1996. See, "Other Real Estate Owned."

Other non-interest  income for 1994 totalled  $2,146,000,  increasing 13.1% over
the 1993 total of $1,898,000.  This increase was due to gains on the sale of the
guaranteed portions of SBA loans, which totalled $1,287,000 in 1994, an increase
of 21.0%  compared to $1,064,000 in 1993. SBA servicing fees also doubled during
1994 to $260,000 for the year.

Approximately $2,000 in mortgage loan sale income was recognized in 1995, versus
$56,000 in 1994,  $167,000 in 1993 and  $226,000 in 1992.  The decline in income
during  1994 was  attributable  to the  decline  in  residential  mortgage  loan
refinance  activity,  caused by increases in mortgage loan interest  rates which
followed  20-year lows in mortgage  rates in 1993.  During the first  quarter of
1995,  the  Bank  stopped  marketing  its  residential   mortgage  product.  The
residential  mortgage loan staff was laid off or reassigned to other job duties.
At this time, the Bank has no plans to actively re-enter this market.

Non-Interest Expense

Non-interest  expenses  include  salaries  and  employee  benefits,   occupancy,
equipment and the general expenses required for the operation of the Corporation
and the Bank.  For the year  ended  December  31,  1995,  non-interest  expenses
totalled  $5,859,000,  an increase of 3.4% over the previous year.  Non-interest
expenses increased 16.7% from $4,857,000 in 1993 to $5,666,000 in 1994.

Non-interest  expenses include  salaries and benefits,  which increased 14.8% in
1995. The majority of the increase resulted from larger incentive payments. Most
incentives are tied to loan production and deposit growth,  which were at higher
than  anticipated  levels  during 1995.  During 1994 the Bank added 8 employees,
ending with 70 full time  equivalent  (FTE) staff  positions.  During 1995,  the
Bank's  FTE  declined  to 67  persons  due to SBA staff  reduction  in  regional
locations (Fresno, Hollister and Ukiah offices were closed).

Occupancy  costs  increased  9.5% from $637,000 in 1994 to $698,000 in 1995. The
increase  in  occupancy  costs was due to SBA  lease  commitments  (which  added
$14,000) and scheduled increases as required in

                                                      - Page 18 -

<PAGE>



branch lease  agreement  (which  added  $17,000).  There were also  increases in
property taxes, utilities and maintenance expenses.

The other expense  categories  decreased 12.0% in 1995. The Bank computer system
was fully  depreciated  in the first  quarter of 1995,  which  accounted for the
24.5% decline in equipment  costs.  The FDIC insurance costs declined by $94,000
or 34.7%  due to the  over-capitalization  of the  Bank  Insurance  Fund  (BIF).
Business development expenses and advertising costs declined due cutbacks in SBA
regional offices' activities. Professional expenses also declined in 1995 due to
the low level of legal fees  associated with problem loans.  During 1994,  other
expense  categories  increased 12.0% mainly in FDIC  insurance,  advertising and
business  development  expenses  and  office  expenses  associated  with the SBA
growth.

The FDIC deposit  insurance  premiums  for 1995  equalled  $129,000  compared to
$223,000 paid in 1994. The Bank's deposit  insurance premium is currently in the
lowest cost category.  The Bank's cost per $100 of insurance  deposits fell from
$0.23 to $0.04 during 1995.  The  assessment  rate for the first half of 1996 is
zero  cents per $100 of  insured  deposits  with an annual  minimum  payment  of
$2,000.  There can be no assurance that the deposit  insurance rates will remain
at this low level. See, "Description of Business-Supervision  and Regulation-New
and Pending Legislation, (f) Reduced Deposit Insurance Premiums."

Analysis  charges are  customer  expenses for title and escrow  services,  check
charges,  courier  and  payroll  services on behalf of  customers  who  maintain
deposit  balances  sufficient to compensate  for these costs.  See,  "Deposits."
While some non-interest  expense is incurred,  management feels the contribution
of the  non-interest  bearing demand accounts  toward  lowering  overall cost of
funds more than offsets this cost.

Non-interest expenses are expected to increase in 1996 due to the planned growth
in the Bank.

The increase in non-interest expenses of 16.7% from the 1993 total of $4,857,000
to $5,666,000  in 1994 was due primarily to the operation of the Windsor  branch
office,  which opened in July,  1993,  and the  expansion of the SBA  department
during  1994.  The  SBA  department's   direct  operating  expenses  equalled  $
1,382,000,  $1,156,000 and $573,000 for the years ended December 1995,  1994 and
1993 respectively.  Total direct operating expenses  associated with the Windsor
office were $230,000, $217,000, and $139,000 for the same periods.
<TABLE>

The following  table  outlines the  components of  non-interest  expense for the
periods indicated:




<CAPTION>

                                                             Year Ended December 31,
                  Expense Item                             1995                  1994

<S>                                                          <C>                    <C>       
                     Salaries & Employee Benefits            $3,186,000             $2,776,000
                                        Occupancy               698,000                637,000
                                        Equipment               283,000                375,000
                 Advertising/Business Development               308,000                382,000
                        Outside Customer Services               218,000                208,000
                                Professional Fees               130,000                163,000
                            Stationery & Supplies               141,000                125,000
                      Deposit and Other Insurance               240,000                335,000
                                            Other               655,000                665,000
                                                                -------                -------
                                            TOTAL            $5,859,000             $5,666,000
                                                             ==========             ==========
=================================================  ====================  =====================
</TABLE>



                                                      - Page 19 -

<PAGE>





Loan Portfolio
<TABLE>
The following table shows the composition of the  Corporation's  loan portfolio,
by type of loan, as of the dates indicated. Loans held for sale are excluded.


<CAPTION>

                                                                   December 31,
                        Type of Loan                              1995                   1994
<S>                                                           <C>                    <C>     
                                       Commercial             $47,745,000            $34,857,000
                         Real Estate Construction               3,556,000              1,701,000
                                Real Estate Other              64,713,000             49,601,000
                 Installment Loans to Individuals               2,702,000              2,965,000
                                                                ---------              ---------
   
                                            TOTAL             $118,716000            $89,124,000
                                                              ===========            ===========
=================================================  ====================== ======================
</TABLE>

The above table  illustrates  the Bank's  emphasis on commercial and real estate
lending.  At December 31, 1995 and 1994  commercial  loans  comprised  40.2% and
39.1%, respectively, of the Bank's total loan portfolio.  Construction and other
real  estate  loans  (combined)  comprised  57.5% and 57.6% on those same dates.
Management  is aware of the risk  factors in making  commercial  and real estate
loans and is continuously monitoring the local marketplace as well as performing
annual reviews of this portfolio.

The Bank makes  commercial  loans primarily to small and medium sized businesses
and to  professionals  located within Sonoma County.  While the Bank  emphasizes
commercial  lending,  management  does not believe that there is any significant
concentration of commercial loans to any specific type of business or industry.

The Bank originates loans  guaranteed by the U.S. Small Business  Administration
("SBA"). The guaranteed portion of each loan, typically ranging from 70% to 90%,
may be sold to  outside  investors,  usually  at a price in excess  of par.  The
remaining  unguaranteed  portion is retained in the Bank's loan  portfolio.  The
Bank follows the same internal  credit  approval  process when  approving an SBA
loan as when  approving  other  loans.  The majority of the Bank's SBA loans are
secured  by real  estate.  These  loans  are  reported  in the  chart  above  as
Commercial Loans.

While SBA loans generally have the same underwriting  requirements as the Bank's
other  loans,  they are  sometimes  for longer  terms (7 to 25 years) and have a
higher  loan-to-value  ratio  than  the Bank  typically  accepts.  This  risk is
mitigated  by the  majority  of the loans  being  secured by real  estate.  If a
default on a SBA loan were to occur, the Bank would share  proportionally in the
collateral  supporting  the loan with the SBA  which  guarantees  the  loan.  At
December 31, 1995, the Bank held  $35,413,000 in SBA loans of which  $19,218,000
represented  the  unguaranteed  portions  of the SBA loans and  $16,195,000  was
guaranteed by the SBA. At December 31, 1994,  the Bank held  $16,459,000  in SBA
loans of which $12,620,000 represented the unguaranteed portion of the SBA loans
and  $3,831,000  was  guaranteed  by SBA.  There  were four SBA loans  totalling
$213,000 (Bank's unguaranteed  portion) more than 90 days past due, all of which
had been placed on nonaccrual  status, as of December 31, 1995. The unguaranteed
portions are analyzed  separately  when  reviewing the adequacy of the allowance
for loan losses.

Real estate  construction  loans are made primarily for single family residences
and  commercial  properties  valued at under  $1,500,000  located  within Sonoma
County. Construction loans are made to "owner/occupied" and "owner/users" of the
properties  and  occasionally  to  developers  with  a  successful   history  of
developing  projects  in  the  Bank's  market  area.   Loan-to-value  ratios  on
construction loans depend upon the nature of the property. The Banks's policy is
to require  that the  loan-to-value  ratio  ranges  from 65% to 75% and that the
borrower  have a cash equity  interest in the land  ranging  from  25%-50%.  The
construction  lending business is subject to, among other things, the volatility
of interest rates, real estate prices in the area and the market

                                                      - Page 20 -

<PAGE>



availability of conventional  real estate  financing to repay such  construction
loans. The Bank mitigates much of this risk by requiring the borrower to procure
take-out  financing  prior to funding the loan. A decline in real estate  values
and/or demand could  potentially  have an adverse  impact on this portion of the
loan portfolio, and on the earnings and financial condition of the Bank.

Other real  estate  includes  loans  which are  secured  by real  estate and not
classified as a  construction  loan or SBA loan. The majority of these loans are
secured by commercial real estate.

Prior to early 1995,  the Bank  originated  residential  mortgage loans with the
intent to sell them to the Federal  Home Loan  Mortgage  Corporation  (FHLMC) or
outside  investors  at a price  approximating  par value.  These loans were sold
without  recourse  to the Bank.  The Bank either sold these loans on a servicing
released basis or retained the servicing  function.  The Bank sold approximately
$6,389,000 in real estate mortgages during 1994. During 1995, this market was no
longer active and the Bank  discontinued  marketing  residential  mortgage loans
with the  intention of selling  them.  The Bank did  originated  $1.5 million in
residential  mortgage  loans in 1995 and $2.2 million in mortgage  loans in 1994
which were held as portfolio loans at year end (Real Estate - Other).

Home equity lines of credit,  included in real estate - other,  equalled 5.0% of
the total loan portfolio at December 31, 1995. These loans are secured primarily
by second trust deeds on single family residences. The Bank typically requires a
loan-to-value  ratio of no more than 80% for home  equity  loans.  The rates are
adjustable monthly based on the Bank's internal reference rate, and terms do not
exceed ten years.

The Bank has a small  portfolio of consumer  loans,  equaling  2.3% of the total
loan  portfolio  at December 31, 1995.  Personal  lines of credit and  overdraft
protection  are offered to customers.  During 1995 the Bank sold its credit card
portfolio  which  averaged  $350,000 in balances in 1994.  Regular  underwriting
procedures are followed  depending upon the type of loans.  Revolving  lines are
reviewed every two years.

It is the Bank's  policy to  collateralize  all loans  unless,  in  management's
estimation,  the credit  worthiness,  cash flow and  character  of the  borrower
justify  extension of credit on an unsecured  basis.  Management  recognizes the
inherent risk in making  unsecured loans,  but in management's  judgement,  such
unsecured  loans are  justified  based on the credit  worthiness  and  financial
strength  of the  borrowers.  Management  believes  that its  secured  loans are
adequately collateralized to minimize loss in the event of default in payment of
interest or principal or decline in collateral values. In making  collateralized
loans, the Bank's policy establishes a maximum loan to collateral value ratio of
from 50% to 100%,  depending  on the type of  collateral  and the other  factors
supporting the loan.

<TABLE>

The following  table  summarizes  the Bank's loan  maturities,  by loan type, at
December  31,  1995.  The  loans,  which  includes  loans  held  for  sale,  are
categorized by the maturity of the final installment.
<CAPTION>


                                                  Over 1 Year
                                   1 year           through             Over 5
                                   or Less          5 Years             Years               Total


<S>                                <C>               <C>                 <C>                <C>        
                  Commercial       $12,551,000       $13,447,000         $36,071,000         $62,069,000
   Real Estate -Construction         2,845,000           711,000                   0           3,556,000
          Real Estate -Other         5,595,000        12,674,000          46,444,000          64,713,000
           Installment Loans           946,000         1,351,000             405,000           2,702,000
                                       -------         ---------             -------           ---------
                       TOTAL       $21,937,000       $28,183,000         $82,920,000        $133,040,000
                                   ===========       ===========         ===========        ============
============================  ================  ================  ==================  ==================
</TABLE>

Of the total loans due in more than one year,  $8,754,000 were at fixed interest
rates and $102,349,000 were at adjustable interest rates at December 31, 1995.



                                                      - Page 21 -

<PAGE>



Interest Rate Sensitivity

The Bank attempts to lend at competitive  interest rates and to reduce  exposure
to interest rate fluctuations by making most of its loans at adjustable interest
rates.

The following table  summarizes the Bank's loan  portfolio,  including SBA loans
held for sale, by contractual repricing frequency, by loan type, at December 31,
1995. SBA loans held for sale are considered commercial loans for this analysis.
Most of the SBA loans are secured by real estate.
<TABLE>
<CAPTION>



                                                   Over 3 Months       Over 1 Year
                                3 Months or           through            through            Over 5
                                    Less              1 Year             5 Years             Years               Total
<S>                                <C>                  <C>                <C>                <C>                <C>
                  Commercial       $58,858,000           $2,241,000          $505,000           $465,000          $62,069,000
   Real Estate -Construction           350,000            3,206,000                 0                  0            3,556,000
          Real Estate -Other        16,350,000           38,508,000         7,653,000          2,202,000           64,713,000
           Installment Loans         2,702,000                    0                 0                  0            2,702,000
                                     ---------                    -                 -                  -            ---------
                       TOTAL       $78,260,000          $43,955,000        $8,158,000         $2,667,000         $133,040,000
                                   ===========          ===========        ==========         ==========         ============
============================  ================  =================== =================  =================  ===================

</TABLE>

Interest rate risk is reduced through the practice of making  variable  interest
rate loans which are tied to an outside  rate index.  These  loans  "float",  or
adjust their rate as the interest rate environment  changes.  As of December 31,
1995  and  1994  approximately  90%  and 87%  respectively  of the  Bank's  loan
portfolio was comprised of loans with adjustable rates.

Allowance for Loan Losses

In accordance  with its policy,  the Bank maintains an allowance for loan losses
to provide for losses in the loan  portfolio.  The  allowance for loan losses is
reviewed monthly and is based on an allocation for each loan category (e.g. Real
Estate,  Commercial),   an  allocation  of  undisbursed  commitments,   plus  an
allocation for any outstanding loans which have been classified by regulators or
internally  for the  "Watch  List."  Each  loan  that  has  been  classified  is
individually  analyzed for the risk involved and an allowance provided according
to the risk assessment. In addition,  management considers such factors as known
loan problems,  historical loan loss experience, loan concentrations,  loan loss
experience  in  the  banking  industry,  evaluations  made  by  bank  regulatory
agencies,  assessment  of  economic  conditions  and other  appropriate  data to
identify risks in the loan  portfolio.  Based upon the analysis of the allowance
for loan losses,  the Bank has increased the allowance by 17.9% to $1,676,000 at
December 31, 1995 compared to $1,421,000 in 1994.  The provision for loan losses
for the year ended  December  31,  1995 was  $250,000 as compared to $280,000 in
1994.

Depending on future  evaluations of the allowance in connection  with regulatory
examinations,  any changes in the factors management reviews as described above,
and the amount of any loan losses that may be incurred, further increases may be
made in  accordance  with the Bank's  policy,  and such  increases  will have an
adverse effect on earnings.  Management attempts to reduce exposure to loss from
adverse economic conditions through portfolio  diversification  among businesses
and types of borrowers.  In 1995 nine loans totalling  $102,000 were charged-off
and $107,000 was  recovered  during the year on loans which had been  previously
charged-off.  During 1994 the Bank  charged-off  seven consumer loans  totalling
$16,000,  and recovered  $44,000 on commercial and real  estate-other  loans. In
1993 the  Bank  charged-off  five  loans  totalling  $212,000,  including  three
commercial loans aggregating $204,000.

The following  table sets forth the changes in the allowance for loan losses and
the relationship to loans outstanding at the end of those periods.


                                                      - Page 22 -

<PAGE>

<TABLE>
<CAPTION>



                                                                          Year Ended December 31
                                                                               1995                 1994

<S>                                                                      <C>                   <C>   
ALLOWANCE FOR LOAN LOSSES:
Balance at beginning of Period                                             $1,421,000           $1,113,000
Provision for Loan Losses Charged to Operating Expense                        250,000              280,000
Less Charge-Offs
  Real Estate - Other                                                          72,000                    0
  Consumer loans                                                               30,000               16,000
                                                                               ------               ------
    Total Charge-offs                                                         102,000               16,000
                                                                              -------               ------
Recoveries
  Commercial                                                                   79,000               20,000
  Real Estate - Other                                                          24,000               24,000
  Consumer                                                                      4,000                 0
                                                                             --------             -----
    Total Recoveries                                                          107,000               44,000
                                                                              -------               ------
Net Charge-offs/(Recoveries)                                                  (5,000)             (28,000)
                                                                              -------             --------
    
Balance at the End of the Period                                           $1,676,000           $1,421,000
                                                                           ==========           ==========
Total Loans Outstanding at End of Period                                 $118,716,000          $89,124,000
                                                                         ============          ===========
Ratio of Ending Allowance to Ending Loans Outstanding                            1.4%                 1.6%
                                                                                 ====                 ====
AVERAGE TOTAL LOANS                                                      $114,819,000          $90,341,000
                                                                         ============          ===========
Ratio of Net Charge-offs to Average
Loans Outstanding During the Period                                         (0.00004)            (0.00031)
                                                                            =========            =========
=============================================================== ==========================================
</TABLE>

The following  table sets forth the  allocation of the allowance for loan losses
by loan type as of December 31, 1995 and 1994.  The  allocation of the allowance
will   necessarily   change  whenever   management   determines  that  the  risk
characteristics  of the loan portfolio have changed.  It should not be construed
that the amount  allocated to a particular  segment is the only amount available
for future charge-offs that might occur within that segment, since the allowance
is a general reserve.  In addition,  the amounts allocated by segment may not be
indicative of future charge-off trends.
<TABLE>
<CAPTION>


                                                December 31, 1995                   December 31, 1994
                                                            % of Loans                          % of Loans
               Category                     Amount            in each            Amount           in each
                                                            Category to                         Category to
                                                               Total                               Total

<S>                                          <C>                    <C>           <C>                   <C>
                            Commercial         $788,000              46.7%          $524,000             39.1%
             Real Estate -Construction          166,000               2.7            117,000              1.9
                    Real Estate -Other          682,000              48.6            683,000             55.7
                     Installment Loans           40,000               2.0             97,000              3.3
                                                 ------          ---------            ------            ------
                                 TOTAL       $1,676,000             100.0%        $1,421,000            100.0%
                                             ==========             ======        ==========            ======
======================================  ===============  =================  ================ =================
</TABLE>




                                                     - Page 23 -

<PAGE>


Non-Performing and Impaired Loans

Loans are generally placed on nonaccrual  status when the borrowers are past due
90 days or when payment in full of principal or interest is not expected. At the
time a loan is placed on  nonaccrual  status,  any  interest  income  previously
accrued but not  collected  is reversed.  Interest  accruals are resumed on such
loans only when they are brought  fully  current  with  respect to interest  and
principal and when, in the judgement of  management,  the loans are estimated to
be fully  collectible  as to both  principal and interest.  The Bank considers a
loan impaired when,  based upon current  information and events,  it is probable
that the Bank  will be  unable to  collect  all  amounts  due  according  to the
contractual  terms of the loan  agreement.  This policy is generally  consistent
with the Bank's nonaccrual loan policy as described above.
<TABLE>

The  following  table sets forth loans past due 90 days or more and  non-accrual
loans as of the dates indicated.

<CAPTION>

                                                                December 31,
               Days Past Due                           1995                     1994
<S>                                                           <C>                      <C>    
                                 90 and over                       $0                       $0
                                 Non-accrual                  398,000                  201,000
                                                              -------                  -------
                                       Total                 $398,000                 $201,000
                                                             ========                 ========
                      Percent of Total Loans                     0.3%                     0.2%
                                                                 ====                     ====
                              Impaired Loans                 $398,000                      N/A
============================================  =======================  =======================
</TABLE>

The  amount  of  interest  that  would  have  been  recorded  for the  loans  on
non-accrual at December 31 of the year totaled approximately $30,000 in 1995 and
$21,000 in 1994.

On  December  31,  1995,  the Bank had  $398,000 in  non-accrual  loans of which
$329,000 was  collateralized by real estate.  The unsecured loan was an SBA loan
for $69,000 of which  $62,000 is guaranteed by the SBA. As of December 31, 1994,
the $201,000 of non-accrual  loans  consisted of one  commercial  loan totalling
$31,000 and four real estate-other loans totalling $170,000

Potential  non-performing  loans are  identified  by  management  as part of its
ongoing evaluation and review of the loan portfolio. Based on such reviews as of
December 31, 1994,  management  has no knowledge of  information  about any loan
which causes  management to have doubts about the  borrowers'  ability to comply
with  present  repayment  terms,  such  that  the  loan  might  subsequently  be
classified as non-performing.

Other Real Estate Owned

The Bank held no other real estate owned during 1995. In late January 1996,  the
Bank  obtained  title to  commercial  real  estate  property  located in Moraga,
California.  This real estate  supported a SBA loan in which the Bank held a 25%
interest.  The  Bank's  recorded  $77,000 as the OREO fair  market  value of the
Bank's interest in the property.

The  Corporation  and Bank acquired title to  approximately  42 acres of land in
March of 1992 through  foreclosure  proceedings  on one loan.  The amount of the
loan at the  time of  foreclosure  was  $780,000.  Improvement  costs  totalling
$64,000 were capitalized. In 1994, this property was sold resulting in a gain of
$98,000, which was recorded as other income in the financial statements.


Deposits

The Bank obtains deposits  primarily from shareholders,  local businesses,  loan
customers and personal contacts by its business development staff,  officers and
directors. The Bank does not have any brokered deposits.

                                                     - Page 24 -

<PAGE>



At December 31, 1995, deposits totalled  $154,221,000,  which was an increase of
38.8% from December 31, 1994.  Non-interest  bearing  demand  deposits  totalled
$23,017,000  at December  31, 1995 as compared to  $21,197,000  at December  31,
1994. Although these deposits do not bear interest,  some of the account holders
utilize  the Bank's  analysis  system  which  gives  earnings  credits for their
collected average balances based on 100% of the 91-Day T-Bill rate. The customer
may then use those earnings  credits towards  various  account  services such as
escrow accounting fees,  courier services,  payroll,  and check printing paid to
third  party  vendors.  Two  title  companies  maintain  deposits  at  the  Bank
representing $2,985,000 in average balances during the fourth quarter of 1995 in
accounts utilizing the analysis system. For these title companies, the Bank paid
out $8,000 to third  party  vendors for  escrow,  courier  and related  services
during the fourth quarter of 1995. See, "Non-Interest  Expense." This equates to
a 1.1% annual cost of funds,  which can be compared to the Bank's overall annual
cost of funds of 4.9% for 1995.

Most of the deposit growth at the Bank in 1995 was in the time deposit category,
and, to a lesser extent in money market deposits.  Time deposits increased $38.2
million or 135% in 1995,  while money market deposits  increased $5.9 million or
13% from December 31, 1994 to December 31, 1995. In early 1995, the Bank offered
higher  rates on time  deposits  in order to fund  loan  demand.  The  growth in
deposits  occurred  mainly in this category with time deposits  increasing  from
$28,348,000 at December 31, 1994 to $66,533,000 at year end 1995.  This shift to
time deposits  bearing a higher rate than other types of deposits  increased the
Bank's overall cost of funds. See, "Net Interest Income."

Average  balances held in savings and money market rate accounts  increased from
$43,363,000  to  $54,925,000  during 1995.  The Bank's Sonoma  Investor  Reserve
account has been very popular, since it was tied to the 90-day Treasury Bill and
repriced on a weekly basis.  During 1994,  when the rate on the Sonoma  Investor
Reserve  exceeded the rates offered on time deposits,  depositors moved funds to
this account.  It provided  immediate access to their funds and yielded a higher
return.

Management attempts to reduce risks from fluctuating  interest rates by limiting
the maturities on  certificates  of deposit.  The following table sets forth, by
time  remaining  to  maturity,  the Bank's  time  certificates  of deposit as of
December 31, 1995:
<TABLE>
<CAPTION>


                                                $100,000 and Over            Less than $100,000
                                                  Amount         Pct        Amount           Pct
======================================================================================================
<S>                                             <C>            <C>        <C>                <C>  
                         Three Months or Less    $3,912,000     20.2        $8,474000         18.0
                                3 to 6 months     3,506,000     18.1        8,180,000         17.3
                           6 months to 1 year     5,712,000     30.0       16,176,000         34.3
                                  Over 1 year     6,201,000     32.1       14,372,000         30.4
                                                 ----------     ----       ----------         ----
                                        Total   $19,331,000    100.0      $47,202,000        100.0
                                                ===========    =====      ===========        =====
======================================================================================================
</TABLE>

At  December  31,  1995,  certificates  of deposit of  $100,000  or more  months
constituted approximately 12.5% of total deposits. The holders of these deposits
are  primarily  local  customers  of the Bank.  While  these  deposits  are rate
sensitive,  the Bank  believes  they are stable  deposits,  as they are obtained
primarily from customers with other banking relationships with the Bank.

Investment Portfolio
<TABLE>

At December 31, 1995 and 1994 the Bank held the following investments:
<CAPTION>



                                                               December 31,
                                                       1995                 1994
===========================================================================================
<S>                                                     <C>                   <C>       
                     U.S. Treasury Securities           $10,756,000           $1,970,000


                                                     - Page 25 -

<PAGE>




                     Fannie Mae Discount Note                     0              985,000
                        Federal Reserve Stock               123,000              117,000
                                                            -------              -------
                                        Total           $10,879,000           $3,072,000
                                                        ===========           ==========
                           Securities Pledged              $500,000             $500,000
                                                           --------             --------
===========================================================================================
</TABLE>

The Bank's  investments  in U.S.  Treasury  securities  totalled  $10,756,000 at
December 31, 1995,  which  investment had a total par value of  $10,750,000.  On
December 28, 1995, $10 million was invested in U.S.  Treasury  securities with a
maturity of January 4, 1996 at a yield of 3.7%.  The funds were then  reinvested
in Fed Funds Sold.  The remaining  treasury  investment  of $750,000  matures on
November 30, 1996 and yields 5.9% to the Bank. The yield on average  investments
equalled 5.47% during 1995 compared to 5.1% in 1994. See, "Net Interest Income."

The Federal Reserve Bank stock has a yield of 6.0%.

Investments  are carried at  amortized  cost.  All debt  securities  are held to
maturity.  The market value of securities  equalled  $10,882,000 at December 31,
1995 and $3,060,000 at December 31, 1994.

Bankers'   acceptances  are  considered   investments  for  financial  statement
purposes. These are short term instruments purchased through correspondent banks
and the rates are  typically  higher than federal funds rates.  Maturities  vary
from one to six  months.  For  regulatory  purposes,  bankers'  acceptances  are
classified in the loan portfolio. As of December 31, 1995 and 1994, the Bank had
no balances in bankers' acceptances but there were balances during both years.

Liquidity - Consolidated

Liquidity is a bank's ability to meet possible deposit withdrawals, to meet loan
commitments and increased loan demand, and to take advantage of other investment
opportunities as they arise. The Bank's liquidity  practices are defined in both
the Asset and Liability Policy and the Investment Policy.  These policies define
acceptable  liquidity  measures  in terms of ratios to total  assets,  deposits,
liabilities and capital. In addition,  these policies includes acceptable ranges
for the bank's  loans-to-deposits  ratio.  The Bank also  compares its liquidity
position and ratios to its peer group.

The Bank is required  to maintain  specific  reserve  balances  with the Federal
Reserve  Bank.  This is  monitored  on a daily basis to assure  compliance  with
regulatory  requirements.  The Office of the Comptroller of the Currency ("OCC")
also requires the Bank to establish  adequate  liquidity policies and practices.
Although  defined   liquidity   percentages  are  not  specified  in  the  OCC's
regulations, they have been incorporated in the Bank's policies and procedures.

Cash and due from banks,  federal  funds sold and time  certificates  of deposit
totalled  $21,427,000  or 12.8% of total assets at December 31, 1995. If the one
week U.S. Treasury for $10,000,000  recorded at year end is included,  the ratio
increases to 18.8%,  which is similar to the Bank's liquidity  position over the
last several years, and comparable to other financial  institutions in its asset
size range.

At December  31, 1994,  cash and due from banks,  interest  bearing  deposits in
other banks and federal funds sold totaled $24,197,00, constituting 19.9% (21.8%
including short term  investments) of the total assets at that date. At December
31, 1995 and 1994 the Bank's ratio of  loans-to-deposits  (including  loans held
for sale) was 84.0% and 81.1% respectively.

The Bank has three federal funds lines of credit totalling $9,000,000 with three
institutions  ($3,000,000 each). These lines are available on a short term basis
to meet any cash demands that may arise.

The Bank funded  loan growth  during  1995  through  increased  interest-bearing
deposits.  The cost of funds has been negatively impacted by economic factors in
both 1995 and 1994. Deposits increased during both

                                                     - Page 26 -

<PAGE>



years largely due to deposit campaigns which offered higher rates.  During 1994,
the deposit  growth  occurred in money market  accounts which had a higher yield
than time  certificates,  and the  funds  were also  readily  accessible  to the
depositor. During 1995 rates on time deposits increased and the Bank was able to
attract new time deposits.

The following  table  represents  the  Corporation's  interest rate  sensitivity
profile as of December 31, 1995.  Assets,  liabilities and shareholders'  equity
are classified by the earliest possible repricing  opportunity or maturity date,
whichever first occurs.
<TABLE>
<CAPTION>


                                                             Over 3 months    Over 1 year       Non-rate
              Balance Sheet                    Through 3        through        through 5      Sensitive or       Total
                (In 000's)                      months           1 year          years        Over 5 years
- ------------------------------------------  ---------------  --------------  --------------  -------------- ----------------

<S>                                                 <C>             <C>              <C>            <C>             <C>     
                  Assets
Time Deposits-other financial institutions             $387          $4,752                                           $5,139
                            Fed funds sold            5,000                                                            5,000
                     Investment securities            9,996             760                            $123           10,879
             Loans and loans held for sale           78,260          43,955          $8,158           2,667          133,040
Non-interest-earning assets (net of allowance for                                                    12,904           12,904
                              loan losses)
                                                    $93,643         $49,467          $8,158         $15,694         $166,962
                                            ===============  ==============  ==============  ============== ================
    Liabilities & Shareholders Equity
           Time Deposits $100,000 and over           $3,912          $9,218          $6,201                          $19,331
       All other interest-bearing deposits           73,531          24,356          13,986                          111,873
          Non-interest bearing liabilities                                                          $23,017           23,017
  Other Liabilities & Shareholders' Equity                                                           12,741           12,741
                                                    $77,443         $33,574         $20,187         $35,758         $166,962
                                            ===============  ==============  ==============  ============== ================
             Interest Rate Sensitivity (1)          $16,200         $15,893       ($12,029)       ($20,064)
      Cumulative Interest Rate Sensitivity          $16,200         $32,093         $20,064              $0
==========================================  ===============  ==============  ==============  ============== ================
<FN>

(1) Interest rate sensitivity is the difference  between interest rate sensitive
assets and interest rate sensitive liabilities within the above time frames.
</FN>
</TABLE>

The Bank is asset sensitive.  In a declining  interest rate environment there is
an immediate  negative  impact on the Bank's net interest  margin,  since assets
reprice to lower rates more quickly than liabilities. In a raising interest rate
environment,  the Bank's earnings are positively affected immediately.  The Bank
continually  monitors  its  interest  rate  sensitivity  as part  of the  Bank's
planning process.

The Corporation and the Bank do not at this time engage in hedging  transactions
(interest rate futures, caps, swap agreements, etc.).

Liquidity - Parent Company Only

At present,  the Corporation's  primary sources of liquidity are from short term
investments  on its  capital,  proceeds  from  exercise  of stock  options,  and
dividends from the Bank. The Bank's ability to pay dividends to the  Corporation
is subject to the  restrictions of the national  banking laws and, under certain
circumstances,  the approval of the OCC. Under such  restrictions,  the Bank may
not presently pay dividends to the Corporation without  notification to the OCC.
In addition, the Federal Reserve Act prohibits the Bank from making loans to its
"affiliates",  including the Corporation, unless certain collateral requirements
are met.

At December 31, 1995, the Corporation had non-interest and interest bearing cash
balances of $180,000,
                                                     - Page 27 -

<PAGE>



which management believes is adequate to meet the Corporation's foreseeable 
operational expenses.

Return on Equity and Assets
<TABLE>

The following table shows key financial  ratios for the years ended December 31,
1995 and 1994:
<CAPTION>


                                                            Year Ended December 31,
                                                           1995                 1994

<S>                                                               <C>                  <C>  
                          Return on Average Assets                 1.2%                 1.2%
                                 Return on Average
                              Shareholders' Equity                15.4%                14.2%
                      Average Shareholders' Equity
                    as a Percent of Average Assets                 7.9%                 8.2%
                             Dividend Payout Ratio                15.7%                33.3%
==================================================  ===================  ===================
</TABLE>

Effects of Inflation

Inflation  affects the Bank and the banking  business  generally  because of its
effect on interest rates and loan demand.  To offset inflation and the resulting
changes in  interest  rates and market  demands,  the Bank  attempts to maintain
liquid  interest  bearing assets and to manage its assets and  liabilities  such
that they can be  repriced  within a short  period of time.  In  addition to its
effect  on  market  conditions  and  interest  rates,  inflation  increases  the
Corporation's cost of operations. The rate of inflation fell dramatically during
1991 and has maintained a very low annual rate through 1995.

Capital

The  Corporation  and the Bank are required by the Federal Reserve Board and the
Comptroller of the Currency to maintain adequate capital. The Board of Governors
of the Federal Reserve Bank has adopted risk-based capital guidelines for member
banks and bank holding  companies which provide minimum uniform capital adequacy
requirements  for bank holding  companies.  The OCC has also adopted  additional
capital  requirements  which are applicable to national banks, such as the Bank.
See  "Item  1,  Description  of  Business,  Supervision  and  Regulation-Capital
Regulations."

The Bank's  leverage  capital ratio was 7.4% of its total assets,  exceeding the
amount of capital  required under the minimum  capital  requirements.  Under the
"risk-based" capital methodology,  the Bank's total risk-based capital ratio was
10.2% at December 31, 1995.  The minimum  acceptable  level at December 31, 1995
was 8.0%.

Income Taxes

The 1995  provision for income tax equalled  $1,338,000,  which included a state
tax provision of $373,000. The overall effective tax rate was 43.7% during 1995.
See,  "Item 7,  Consolidated  Financial  Statements,  Note 6." The provision for
federal  income  taxes  for 1994  was  $973,000,  and the  state  provision  was
$271,000. The overall effective tax rate for 1994 was 42.0%.
    


                                                     - Page 31 -

<PAGE>



                                                   THE CORPORATION

Northern Empire Bancshares (the  "Corporation") was incorporated as a California
corporation  on June 8, 1982 for the purpose of becoming a bank holding  company
of Sonoma National Bank (the "Bank").  The  Corporation's  executive offices are
located at 801 Fourth Street, Santa Rosa,  California,  and its telephone number
is (707) 579-2265.

The  Corporation's  sole  subsidiary  is the  Bank  and its  activities  are the
commercial banking activities engaged in through the Bank and some lending. As a
bank holding  company,  the  Corporation  may in the future invest in additional
banking subsidiaries or in those non-banking  subsidiaries which are permissible
for a bank holding  company,  subject to the  required  approvals of the Federal
Reserve Board. See,  "Supervision and Regulation."  However, the Corporation has
no present  plans to make any such  additional  investments  and there can be no
assurance that it will do so in the future.

Business of the Bank

The Bank was organized as a national  banking  association on March 27, 1984 and
commenced  operations  on January  25,  1985.  It  currently  has three  banking
offices:  the main office located at 801 Fourth Street,  in the central business
district of Santa Rosa, California,  a branch office located in the Oakmont area
of Santa Rosa,  approximately  5 miles east of the main office,  and a branch in
Windsor, approximately 5 miles north of the main office.

As a national bank, the Bank is subject to  supervision,  regulation and regular
examination by the Comptroller of the Currency ("Comptroller").  The deposits of
the Bank are insured by the Bank Insurance  Fund,  which is  administered by the
Federal  Deposit  Insurance  Corporation.  The Bank is a member  of the  Federal
Reserve System and, as such, is subject to applicable  provisions of the Federal
Reserve Act and the regulations thereunder. See, "Supervision and Regulation."

Description of Business

The Bank engages in the general commercial banking business. It accepts checking
and savings  deposits,  offers money market deposit accounts and certificates of
deposit,  makes secured and unsecured  commercial and other installment and term
loans,  and offers other  customary  banking  services.  The Bank makes mortgage
loans  and  commercial  loans  guaranteed  by the SBA,  which may be sold in the
secondary market. The Bank does not offer trust services directly,  and does not
presently intend to do so, but offers such services,  where  requested,  through
its correspondent banks.
   
The Bank devotes  several  individuals in the Loan Department to the origination
of SBA guaranteed loans. SBA loans are funded by the Bank and then the Bank may,
at its option, sell the portion of the loan guaranteed by the SBA (70% to 90% of
the total loan amount,  depending on the purpose and term of the loan). The Bank
retains the unguaranteed  portion of the loan and the right to service the loan.
Income  from loan  sales is an  important  portion  of the  Bank's  non-interest
income.  See,  "Management's  Discussion  and  Analysis  or Plan of  Operations,
Non-Interest  Income."  During 1995, the Bank  discontinued  marketing  mortgage
loans which were interim funded and sold in their entirety within 30 days.
    
The Bank is  designated  as a "Preferred  Lender" by the SBA. This means that it
may  fund  a loan  without  the  prior  approval  of  the  SBA  for  that  loan.
Certification as a Preferred Lender gives the Bank a competitive  advantage,  as
it is able to provide a quick response to loan applications.
   
During the last quarter of 1995,  the Bank began  offering  investment  services
through Prime Vest Financial  Services,  Inc.  PrimeVest  provides  full-service
stock and bond brokerage services. The Bank's investment program is administered
by a Bank employee who is also a licensed  registered  representative with Prime
Vest.  This new program has been well  received by our customers and has brought
new customers to the Bank.
    

                                                     - Page 32 -

<PAGE>



Market Area
   
The Bank's  primary  market  area and the source of most of its loan and deposit
business is Sonoma  County.  The Bank has  increased  its lending  territory for
loans made under the programs of the Small Business  Administration ("SBA"). The
geographic  area  serviced  by the Santa  Rosa  office was  expanded  in 1993 to
include the greater San  Francisco  Bay Area.  The Bank has SBA loan  production
facilities in Phoenix and Tucson, Arizona.
    
Competition

The banking  business in California  generally,  and  specifically in the market
area served by the Bank,  is highly  competitive  with respect to both loans and
deposits,  and  is  dominated  by  major  banks  which  have  offices  operating
throughout California.  Among the advantages such major banks have over the Bank
are their ability to finance wide-ranging  advertising campaigns and to allocate
their  investment  assets to regions of highest  yield and demand.  In addition,
many of the major banks  operating in the Bank's service area offer  specialized
services, such as trust and international banking services,  which the Bank does
not offer directly. By virtue of their greater total  capitalization,  the major
banks also have substantially  higher lending limits than the Bank has. The Bank
competes  for loans and deposits  with these major banks,  as well as with other
independent  banks,  savings  and loan  associations,  credit  unions,  mortgage
companies,  insurance  companies  and other lending  institutions.  The entry of
other  independent  banks in the Bank's  service area may  adversely  affect the
Bank's ability to compete. The Bank also competes with savings and loans, credit
unions and money market funds, which have provided  significant  competition for
banks with respect to deposits.  Other entities,  both governmental and private,
seeking  to raise  capital  through  the  issuance  and  sale of debt or  equity
securities,  also  provide  competition  for  the  Bank  in the  acquisition  of
deposits. The trend of federal and state legislation has significantly increased
competition  between banks and other financial  institutions  for both loans and
deposits and is expected to continue to do so in the future.
   
At present,  there are  approximately  80 banking offices and offices of savings
and loan  associations in the Bank's primary market area,  including  offices of
major  chain  banks,  of  smaller   independent   banks  and  savings  and  loan
associations.  The  Bank  attempts  to  compete  by  offering  personalized  and
specialized  services  to  its  customers.  The  Bank's  promotional  activities
emphasize the  advantages of doing  business with a locally  owned,  independent
institution attuned to the particular needs of the community.
    
Statistical Information

Certain  statistical  information  concerning  the Bank and the  Corporation  is
provided at "Item 6-Management's Discussion and Analysis or Plan of Operation".

Employees
   
At December 31, 1995 the Bank had 64 full-time and 7 part-time employees.
    

Supervision and Regulation

The Corporation
   
The  Corporation  is a bank holding  company  registered  under the Bank Holding
Company Act of 1956 and is subject to the  supervision of the Board of Governors
of the  Federal  Reserve  System  ("Board").  As a  bank  holding  company,  the
Corporation  must obtain the  approval of the Board before it may acquire all or
substantially  all of the  assets of any bank,  or  ownership  or control of the
voting shares of any bank if, after giving effect to such acquisition of shares,
the  Corporation  would own or control more than 5% of the voting shares of such
bank.  With certain  limited  exceptions,  the  Corporation  is prohibited  from
engaging in or acquiring direct or indirect ownership or control of more than 5%
of the voting shares of any company  engaged in non-banking  activities,  unless
the Federal Reserve Board determines that such activities are so

                                                     - Page 33 -

<PAGE>



closely related to banking as to be a proper incident thereof.

The  Corporation  and any  subsidiary  which it may  acquire or  organize in the
future are deemed to be  affiliates  of the Bank within the meaning set forth in
the Federal Reserve Act. This means, for example,  that there are limitations on
loans by the Bank to affiliates,  on investments by the Bank in any  affiliate's
stock and on the Bank's taking any affiliate's  stock as collateral for loans to
any borrower.  All affiliate  transactions must satisfy certain  limitations and
otherwise be on terms and  conditions  that are  consistent  with safe and sound
banking practices.  In this regard, the Bank generally may not purchase from any
affiliate a  low-quality  asset (as that term is defined in the Federal  Reserve
Act). Also,  transactions by the Bank with an affiliate must be on substantially
the same terms as would be available for non-affiliates.

The Corporation and its subsidiary are also subject to certain restrictions with
respect  to  engaging  in the  underwriting,  public  sale and  distribution  of
securities.

The  Corporation  and the Bank are  prohibited  from engaging in certain  tie-in
arrangements in connection with the extension of credit.  For example,  the Bank
generally may not extend credit on the condition  that the customer  obtain some
additional  service from the Bank or the Corporation,  or refrain from obtaining
such service from a competitor.

The Bank

As a national banking association,  the Bank is subject to the National Bank Act
and to supervision, regulation and regular examination by the Comptroller of the
Currency ("Comptroller"). It is also a member of the Federal Reserve System and,
as such,  is subject to  applicable  provisions  of the Federal  Reserve Act and
regulations issued pursuant thereto.  The deposits of the Bank are insured up to
the maximum  legal limits by the Bank  Insurance  Fund,  which is managed by the
Federal  Deposit  Insurance  Corporation  ("FDIC"),  and the  Bank is  therefore
subject to  applicable  provisions  of the  Federal  Deposit  Insurance  Act and
regulations  of the FDIC.  The statutes and  regulations  administered  by these
agencies govern most aspects of the Bank's business, including required reserves
against deposits,  loans,  investments,  dividends, and the establishment of new
branches and other banking facilities.

(a)  Supervision and Examinations.
Federal  law  mandates  frequent  examinations  of all banks,  with the costs of
examinations to be assessed against the bank being examined.  In the case of the
Bank, its primary regulator is the Comptroller. In 1994, the Comptroller started
using  streamlined  examination  procedures for small  community  banks that are
considered by the regulators to be  "noncomplex".  The Comptroller has indicated
that it expects most banks with under $100 million in assets and well managed to
qualify, and that some banks having between $100 million to $1 billion in assets
will  also be  considered  small  and  noncomplex.  During  1995,  the  Bank was
considered "non-complex" and was examined under the streamlined procedures.

The FDIC has "back up"  enforcement  power over the Bank under  Federal law. The
FDIC may recommend and, in the absence of response by an  institution's  primary
regulator,   undertake   enforcement   action  against  any  insured   financial
institution.  Such "back up" enforcement action is permissible if ordered by the
Board of  Directors  of the FDIC only upon a showing  that an insured  financial
institution's conduct poses a risk to its insurance fund.

The Federal banking regulatory agencies have substantial enforcement powers over
the depository institutions that they regulate. Civil and criminal penalties may
be imposed on such institutions and persons  associated with those  institutions
for violations of any law or regulation.  The penalties can be up to $ 5,000 per
day that a violation continues when the violation is unintentional,  or up to $1
million per day that a violation  continues  when the violation is willful.  The
amount of the penalty also depends on whether the violation is part of a pattern
or causes a loss to the financial institution.

(b)      Prompt Corrective Action.
The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA") 
requires the banking

                                                     - Page 34 -

<PAGE>



agencies to take corrective action against certain financial institutions, based
upon  the  financial   institutions'   compliance   with  the  various   capital
measurements.  The capital  requirements  are described  below under the heading
"Capital Requirements." The following chart sets forth the various categories of
capital  compliance.  In  order  to be  considered  in the  well  or  adequately
capitalized  categories,  a financial institution must meet all the requirements
for  that  category.  An  institution  will be  considered  undercapitalized  or
significantly or critically undercapitalized if it meets any of the requirements
for that category.
<TABLE>
<CAPTION>


                                                                   Tier 1
Ratio Category                    Total Risk-Based             Risk-Based                    Leverage
- --------------                    ----------------             ----------                    --------

<S>                               <C>                          <C>                           <C>        
Well Capitalized*                 10% or above                 6% or above                   5% or above
Adequately Capitalized            8% or above                  4% or above                   4% or above**
Undercapitalized                  Less than 8%                 Less than 4%                  Less than 4%
Significantly
Undercapitalized                  Less than 6%                 Less than 3%                  Less than 3%
Critically
Undercapitalized                  -                            -                             2% or less

<FN>
*        In addition, the institution must not be subject to any written capital
         order or directive to meet and maintain a specific capital level.

**       3% instead of 4% if the institution has the highest rating under the CAMEL rating system.
</FN>
</TABLE>

FDICIA also permits the banking agencies essentially to downgrade an institution
to  the  next  lower   category   (but  not  into  the  category  of  critically
undercapitalized)  if it  determines  that the  institution  is in an  unsafe or
unsound  condition,  or is  engaging  in  an  unsafe  or  unsound  practice.  An
institution that has received a less-than-satisfactory rating in its most recent
examination report for assets,  management,  earnings or liquidity may be deemed
to be engaged in an unsafe and unsound practice. Except for a finding based on a
less-than-satisfactory  rating,  the  institution  is entitled to prior  written
notice and an opportunity to respond to its regulator's finding that it is in an
unsafe or unsound condition or is engaging in such practices.

Based on its capital  position at December 31, 1995, the Bank is considered well
capitalized.

As noted above, an undercapitalized  financial institution is subject to certain
corrective action by the appropriate agency,  depending on the category it falls
into. All  undercapitalized  institutions  are required to submit a capital plan
within 45 days after the  institution  becomes  undercapitalized.  Also, such an
institution's  asset growth is restricted  and it must obtain the prior approval
of its federal regulator before it acquires any company,  sets up any new branch
or  engages in any new line of  business.  The  banking  agency is  required  to
monitor  closely the condition of the bank and its compliance with its plan, and
to review periodically the plan and the supervisory  restrictions on the bank to
assure they are appropriate. In addition, the regulator is authorized by statute
to take the certain  corrective  actions and order  certain  limitations  on the
bank's activities if necessary to carry out the purposes of the statute.

If an institution is categorized as being significantly undercapitalized,  or is
undercapitalized  and fails to submit a capital plan,  its banking  regulator is
required  to  take  increasingly   severe   enforcement   actions  against  such
institution. The regulator must require recapitalization through a sale of stock
or a merger, restrict affiliate transactions and restrict the interest rates the
bank may offer on deposits, (unless it finds that doing so would not further the
purpose of the section). In addition, such an institution may not pay a bonus to
a senior executive  officer or increase the pay of any executive officer without
the prior written approval of its federal regulator.

An  institution  that is  critically  undercapitalized  is subject to  mandatory
restrictions  that  are  even  more  severe,  and  seizure  within  time  limits
designated by statute. In general, the federal regulator is required to seize an
institution within 90 days of its becoming critically  undercapitalized,  unless
the regulator can document that another course of action will better achieve the
purposes of this section.  The FDIC is required to restrict the  activities of a
critically  undercapitalized  institution,  beyond  the  degree  of  limitations
specified above for institutions that are significantly undercapitalized.

                                                     - Page 35 -

<PAGE>




(c)  Brokered Deposits.
The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA")
places  limits on brokered  deposits  and extends the limits to any bank that is
not  "well  capitalized"  or is  notified  that it is in  "troubled  condition."
Previously,  the limitations  applied only to troubled banks. A well capitalized
institution  (which  generally  includes an institution  that is considered well
capitalized for purposes of the prompt corrective action  regulations  discussed
above) may still accept brokered  deposits  without  restriction,  unless it has
been  informed  by its  appropriate  Federal  regulatory  agency  that  it is in
"troubled  condition." All other insured depository  institutions are prohibited
from accepting brokered deposits unless a waiver is obtained from the FDIC. If a
waiver is obtained,  the interest  paid on such deposits may not exceed the rate
paid for deposits in its normal  market area, or the national rate as determined
in the FDIC's regulation.

If a  depository  institution  solicits  deposits  by  offering  interest  rates
significantly  higher than rates being  offered in its market area, it is deemed
under  FDICIA  to be a  deposit  broker.  Therefore,  depending  on its  capital
category,  it may be prohibited from such practice,  or need a prior waiver from
the FDIC in order to offer such rates.  The FDIC's  regulations  specify that an
institution  that is not well  capitalized  may  offer  rates  that  exceed  the
prevailing  effective  rates  offered  in the  normal  market  area  only if the
institution  obtains a waiver, but the institution may not offer rates more than
75 basis points above such prevailing rates.

The Bank is at this time  considered  well  capitalized  and not in a  "troubled
condition,"  and  it  is  not,  therefore,   subject  to  the  brokered  deposit
limitations. If the Bank's status changes in the future, these regulations could
restrict the ability to attract such deposits.

 (d)  Risk-Based Deposit Insurance Assessments.
In  addition,  FDICIA  required  the FDIC to develop  and  implement a system to
account for risks  attributable to different  categories and  concentrations  of
assets and liabilities in assessing deposit insurance premiums. The FDIC adopted
a  risk-assessment  system effective  January 1, 1994.  Under this system,  each
bank's deposit insurance premium  assessment is calculated based on the level of
risk that the Bank  Insurance  Fund will incur a loss if that bank fails and the
amount of the loss if such  failure  occurs.  This  requirement,  along with the
increased  emphasis on exceeding capital  measures,  may cause banks such as the
Bank to  adjust  their  asset  mix in order to affect  their  deposit  insurance
premium and their ability to engage in activities.

Capital Regulations and Dividends

The Board requires member banks and bank holding  companies to maintain adequate
capital and has adopted capital  leverage  guidelines for evaluating the capital
adequacy of bank holding  companies.  The Comptroller has also adopted a similar
minimum  leverage  regulation,  requiring  national banks to maintain at least a
minimum  capital to asset ratio.  The Board's  guidelines and the  Comptroller's
regulations  require  the banks and bank  holding  companies  subject to them to
achieve  and  maintain a Tier 1 capital to total  asset  ratio of at least three
percent  (3.0%) to five percent  (5.0%),  depending on the condition and rate of
growth of the bank or  holding  company.  Tier 1 or core  capital  is defined to
consist  primarily of common equity,  retained  earnings,  and certain qualified
perpetual  preferred stock.  These minimum leverage ratio requirements limit the
ability of the banking  industry,  including  the  Corporation  and the Bank, to
leverage assets.

The Federal  Reserve Board also uses risk-based  capital  guidelines to evaluate
the capital  adequacy of member  banks and bank holding  companies.  Under these
guidelines,  assets are categorized according to risk and the various categories
are assigned risk weightings. Assets considered to present less risk than others
require  allocation  of  less  capital.  In  addition,   off-balance  sheet  and
contingent  liabilities  and  commitments  must be  categorized  and included as
assets for this purpose. Under these guidelines,  the Corporation is required to
maintain total capital of at least 8.00% of  risk-adjusted  assets,  and half of
that minimum total capital must consist of Tier 1 capital as defined above.

The Comptroller has also adopted risk-based capital guidelines applicable to 
national banks, such as the

                                                     - Page 36 -

<PAGE>



Bank, that are similar to the Federal Reserve's  risk-based capital  guidelines.
At this time,  the Bank is required to maintain  total capital of at least 8.00%
of risk-adjusted assets.

The capital  totals of the  Corporation  and the Bank,  as of December 31, 1995,
exceeded the amounts of capital  required under the regulatory  guidelines.  The
following  table shows the capital of the Company and the Bank,  as a percentage
of assets, and the capital which they are required to maintain under the capital
regulations, as of December 31, 1995:

<TABLE>
<CAPTION>

                                                               Company                      Bank


<S>                                                            <C>                          <C>
Leverage capital ratio                                         7.6                          7.4
Required leverage capital ratio                                3.0 - 5.0*                   3.0 - 5.0*
Total risk-based capital ratio                                 10.4                         10.2
Required total risk-based capital ratio                        8.0                          8.0
Tier 1 risk-based capital ratio                                9.1                          8.9
Required tier 1 risk-based capital ratio                       4.0                          4.0
<FN>

* Determined based on the regulators' evaluations.
</FN>
</TABLE>

The  risk-based  guidelines  and the  leverage  ratio do not have a  significant
effect on the Corporation and the Bank at this time because both the Corporation
and the Bank meet their respective  required ratios. The effect the requirements
may have in the future is uncertain,  but management  does not believe they will
have an adverse effect on the  Corporation  or the Bank. The risk-based  capital
guidelines may affect the allocation of the Bank's assets between  various types
of loans and  investments.  If the Bank continues to grow with its present asset
composition, it may be required to raise additional capital.

The Bank's  capital  ratios have  increased  in  significance  under the Federal
Deposit Insurance Corporation  Improvement Act of 1991 ("FDICIA"),  as described
above. The ratios now affect the Bank's ability to utilize brokered deposits and
its  deposit  insurance  premium  rates,  and  they  can  result  in  regulatory
enforcement action. See, above, "The Bank."

As  required  by FDICIA,  the  Federal  banking  agencies  now take  credit risk
concentrations   and  an  individual   institution's   ability  to  manage  such
concentrations  into  account  when  they  assess  a  bank's  capital  adequacy.
Non-traditional investments and activities, such as the use of derivatives,  are
also taken into  account in  assessing  capital  requirements.  The agencies can
adjust the standards for risk-based capital on a case by case basis to take such
risks  into  account,  but  there is no  formula  that a bank  can use  prior to
evaluation by the agency to determine how credit concentration or nontraditional
activities will affect its capital requirements.

The banking agencies adopted  amendments to the risk-based capital rules in 1995
to take  interest  rate risk into  account.  Now,  when the agencies  assess the
capital  adequacy  of a bank,  they must take into  account  the  effect on that
bank's  capital that would occur if interest rates moved up or down. The purpose
of the  amendment is to ensure that banks with high levels of interest rate risk
have enough capital to cover the loss exposure.

The  amendments to the capital rules do not specify how interest rate risks will
be measured.  The agencies  proposed a measurement  framework in 1995 to measure
the  interest  rate risk to a  particular  bank.  However,  the  agencies  later
announced  in  December  of 1995 that they  need more time to  analyze  the risk
measurement  proposal.  It is not known whether the final measurement  framework
will affect the Bank's capital requirements.

The  Corporation  and the Bank are also subject to regulatory  restrictions  and
guidelines with respect to the payment of dividends.  See of Item 5, "Market for
Common Equity and Related Stockholder Matters," below.

Impact of Monetary Policies

Banking is a business in which profitability depends on rate differentials. 
In general, the difference between

                                                     - Page 37 -

<PAGE>



the interest  rate  received by the Bank on loans  extended to its customers and
securities held in the Bank's investment portfolio and the interest rate paid by
the Bank on its deposits and its other borrowings  comprise the major portion of
the Bank's  earnings.  To the extent that the Bank is not able to compensate for
increases in the cost of deposits and other  borrowings with greater income from
loans,  securities and fees,  the net earnings of the Bank will be reduced.  The
interest  rates  paid and  received  by the Bank are  highly  sensitive  to many
factors  which are beyond the control of the Bank,  including  the  influence of
domestic and foreign economic conditions.

The earnings and growth of the Bank are also affected by the monetary and fiscal
policy of the United States government and its agencies, particularly the Board.
These agencies can and do implement  national monetary policy,  which is used in
part to curb inflation and combat  recession.  Among the instruments of monetary
policy used by these  agencies  are open market  transactions  in United  States
Government  securities,  changes in the discount rates of member bank borrowings
and  changes  in  reserve  requirements.  The  actions  of the Board  have had a
significant  effect on  lending by banks,  investments  and  deposits,  and such
actions are  expected to  continue to have a  substantial  effect in the future.
However,  the nature and timing of any further changes in such polices and their
impact on the Bank cannot be predicted.

Environmental Regulation

Federal,  state and local regulations  regarding the discharge of materials into
the  environment  may have an impact  on the  Corporation  and the  Bank.  Under
Federal law,  liability for environmental  damage and the cost of cleanup may be
imposed  upon any person or entity who is an owner or operator  of  contaminated
property.  State law  provisions,  which were modeled after Federal law,  impose
substantially similar requirements.  A resulting risk to the Corporation and the
Bank is the  possibility  that property  securing a loan made by the Bank may be
environmentally  impaired and not provide  adequate  security  for the Bank.  In
addition,  these statutes subject the Bank to a risk that it might be considered
to be an owner or operator of such property and  therefore  liable for the costs
associated with cleaning up the environmental damage.

California law provides some protection  against the first risk, by establishing
certain additional, alternative remedies for a lender in the situation where the
property  securing  a  loan  is  later  found  to be  environmentally  impaired.
Primarily,  the law permits the lender in such a case to pursue remedies against
the  borrower  other  than  foreclosure  under  the  deed of  trust.  Additional
legislation is now pending in California to protect  lenders  against the second
risk, but there can be no assurance that such legislation will be adopted.

The  Environmental  Protection  Agency  had  adopted  a rule  that  limited  the
environmental  clean-up  liability  of a lender  with  limited  interest  in and
control over contaminated  property. In 1994, however, that rule was struck down
by the Federal  courts,  on the ground that the rule was not  authorized  by the
statutory  law.  In spite of this,  the EPA has  continued  to follow the rule's
provisions  in its  enforcement  policy.  Although  legislation  to give lenders
similar  protection  is pending in Congress,  there can be no assurance  that it
will  pass or that  it will  provide  similar  protection  to  lenders  if it is
enacted.

Americans With Disabilities Act

The Americans With Disabilities Act ("ADA") enacted by Congress,  in conjunction
with recently adopted California  legislation,  is having an impact on banks and
their cost of doing business. The legislation requires employers with 15 of more
employees  and all  businesses  operating  "commercial  facilities"  or  "public
accommodations" to accommodate disabled employees and customers. The ADA has two
major objectives (1) to prevent  discrimination against disabled job applicants,
job  candidates  and  employees and (2) to provide  disabled  persons with ready
access  to  commercial   facilities   and  public   accommodations.   Commercial
facilities,  such as the Bank,  must ensure all new facilities are accessible to
disabled  persons,  and in some  instances  may be  required  to adapt  existing
facilities to make them accessible, such as ATM's and bank premises.

New and Pending Legislation


                                                     - Page 38 -

<PAGE>



(a)      Interstate Banking and Branching.
The Caldera,  Weggeland and Killea California  Interstate  Banking and Branching
Act of 1995  ("Interstate  Banking Act") became  effective  October 2, 1995. The
Interstate  Banking Act  implements  in  California a limited form of interstate
branching.  A bank from  outside of  California  may now acquire a whole bank in
California and merge the California bank into the out-of-state  bank. The effect
of such merger is that the  out-of-state  bank will have full branch  offices in
California.  Federal law authorizing these mergers was passed in 1994 and became
effective September 30, 1995.

Out of state banks may not establish  branch  offices in California by opening a
new branch or  acquiring  one or more (but less than all) of the  branches  of a
California  bank.  They may only acquire a whole bank that has been in existence
for at least five years. As a result of the Interstate  Banking Act,  California
banks may now be  permitted  to branch into other  states that have also adopted
early opt-in legislation.

There may be a gradual  increase  in the number of  offices of foreign  banks in
California,  and a possible  decrease in banks  headquartered in California,  as
such banks are acquired by out-of-state entities. It is too early to predict the
specific  effect of the  Interstate  Banking Act on the Bank and its  particular
market.

The Interstate Banking Act also authorizes  California  state-chartered banks to
appoint  unaffiliated banks in other states to act as an agent of the California
state-chartered   bank.  The  agent  can  accept   deposits  and  evaluate  loan
applications  on behalf of the  principal  bank.  National  banks may  establish
agency  relationships  only with affiliated banks.  This expanded  authority for
state-chartered  banks may place  national banks in California at a disadvantage
if many state-chartered bank use agency relationships with unaffiliated entities
to increase their business.

(b)      New Community Reinvestment Act Regulations.
The Federal banking agencies amended substantially their Community  Reinvestment
Act ("CRA")  regulations  in 1995.  CRA  requires  banks to help meet the credit
needs of their entire  communities,  including  minorities  and low and moderate
income  groups.  Prior  regulations  required banks to adopt a CRA statement and
prove to the regulators that the bank has engaged in activities to determine and
meet the credit  needs of minority  and low and moderate  income  groups.  Those
regulations had been  criticized on the ground that  regulatory  examinations to
determine  compliance  focused on the processes a bank goes through  rather than
the results of the effort or actual performance.

Under the revised CRA regulations,  the agencies determine a bank's rating under
the CRA by evaluating its performance on lending,  service and investment tests,
with the lending test as the most  important.  The tests are to be applied in an
"assessment  context"  that  is  developed  by the  agency  for  the  particular
institution.  The assessment  context takes into account  demographic data about
the community,  the community's  characteristics  and needs,  the  institution's
capacities and constraints,  the  institution's  product  offerings and business
strategy,  the institution's  prior performance,  and data on similarly situated
lenders.  Since the assessment context is developed by the regulatory  agencies,
there is  substantial  concern that a particular  bank will not know until it is
examined whether its CRA programs and efforts have been sufficient.

Larger  institutions  are required under the revised  regulations to compile and
report certain data on their lending activities in order to measure performance.
Some of this data is already required under other laws, such as the Equal Credit
Opportunity Act.

Small institutions (with less than $250 million in assets) will be examined on a
"streamlined  assessment  method".  The  streamlined  method  will  focus on the
institution's loan to deposit ratio, degree of local lending,  record of lending
to  borrowers  and  neighborhoods  of  differing  income  levels,  and record of
responding to complaints.

Large and small institutions have the option of being evaluated for CRA purposes
in relation to their own pre-approved strategic plan. Such a strategic plan must
be submitted to the  institution's  regulator  three months before its effective
date and be published for public comment.


                                                     - Page 39 -

<PAGE>



The Bank will be considered a small  institution  until it has assets of greater
than $250 million at the ends of two years in a row. The initial  impact of this
amendment on the business of the Bank will be less than the impact when the Bank
has $250 million in assets and no longer  qualifies as a small  institution.  At
that time, the new  regulations  will increase the amount of reports the Bank is
required to prepare and submit,  and it could cause the Bank to change its asset
mix,  in order to meet  the  performance  standards.  The new  regulations  will
increase the  uncertainty of the Bank's  business as the rating and  examination
procedures change.

(c)      The Private Securities Litigation Reform Act of 1995
The Private Securities Litigation Reform Act of 1995 was enacted near the end of
1995 to implement  procedural  protections  to discourage  frivolous  securities
litigation. The Reform Act now requires certain specific pleadings to be made in
connection with litigation  involving  securities fraud, and limits  plaintiffs'
rights of recovery  against certain  defendants.  The Reform Act also provides a
legislative   safe  harbor   against   liability  for  the  release  of  certain
"forward-looking" statements, such as projections.

This  legislation  should have several  indirect  effects on all  publicly  held
companies,  including the Corporation and the Bank. First, such companies should
face less risk of being sued by investors  over issues  relating to  disclosures
and/or stock price.  Second,  companies may find that it is now easier to obtain
the services of highly qualified persons to serve as officers and directors,  as
this legislation should reduce the risks such individuals face of being named in
frivolous litigation. Finally, this should reduce, over time, insurance premiums
for  director  and  officer  liability  insurance.   (d)  Safety  and  Soundness
Guidelines.  The Federal  banking  agencies  issued final  safety and  soundness
guidelines in 1995, as required by FDICIA.  The guidelines  contain  operational
and managerial standards and prohibit certain compensation practices. The effect
of the guidelines is to require on general  standards of safe and sound business
and banking practices with respect to internal controls and information systems,
internal audit systems, loan documentation,  credit underwriting,  interest rate
exposure  and  compensation.  The  banking  agencies  have  indicated  that  the
standards are the same as the agencies  previously applied in their examinations
of institutions,  so the adoption should not affect individual institutions that
comply with the regulations.  If an agency determines that an institution is not
in compliance  with the guidelines,  the institution  must submit a plan to come
into compliance to the regulator within 30 days of notification.

In addition, the agencies re-proposed guidelines for asset quality and earnings.
If adopted,  the proposal would set forth similar guidelines for institutions in
the areas of  monitoring  asset quality and the quality and quantity of earnings
that are similar to the operational and managerial standards.

The effect of these guidelines on the Bank, as adopted and re-proposed,  depends
on how they are implemented by the Bank's primary  regulator,  the  Comptroller.
The Bank  expects  that the  guidelines  may  increase  the Bank's cost of doing
business, since it now must document its compliance with all the requirements in
the guidelines.

(e)      Truth in Lending Act Amendments
Amendments  to the Truth in Lending  Act were  enacted in 1995.  The  amendments
increase the tolerances for errors and reduce the potential liability of lenders
for errors in disclosure.  The legislation also places limitations on borrowers'
rights to rescind consumer credit transactions based on the disclosures provided
to the borrower by the lender.  The amendments provide relief to banks and other
consumer lenders generally from some of the uncertainty and potential  liability
that accompanies consumer lending.

(f)      Reduced Deposit Insurance Premiums.
During 1995 the FDIC reduced  substantially the deposit insurance  premiums paid
by most banks.  The Bank's premium was reduced,  effective June 1, 1995, from 23
cents per $100 to 4 cents per $100 of insured deposits.  The premium  assessment
was further reduced for the first half of 1996 to zero cents per $100 of insured
deposits for most healthy  banks.  Banks must still pay the legal minimum annual
premium of $2,000.  This has  reduced  and will  reduce the Bank's cost of doing
business  by the amount of the  reductions.  The second  reduction  to the legal
minimum premium has been criticized substantially by other governmental

                                                     - Page 40 -

<PAGE>



representatives  and  quasi-governmental  groups,  however,  and there can be no
assurance  that the Bank will  continue  to pay such a small  deposit  insurance
premium.

(g)      Proposed Legislation and Regulation.
Certain legislative and regulatory  proposals that could affect the Corporation,
the Bank and the banking  business in general are pending or may be  introduced,
before the United States Congress, the California State Legislature, and Federal
and state  government  agencies.  The  United  States  Congress  is  considering
numerous bills that could reform the banking laws substantially.  Bills are also
pending that would reduce the banking  industry's  regulatory  burden,  in areas
such as  Truth  in  Lending,  Truth  in  Savings,  and  Real  Estate  Settlement
Procedures Act disclosure requirements, and in various reporting requirements.

In addition,  various  legislative  proposals to merge the Bank  Insurance  Fund
("BIF") with the Savings Association Insurance Fund ("SAIF"), and to address the
current  deposit  insurance  premium   discrepancy  between  banks  and  savings
associations,  are currently under consideration.  Banks insured by the BIF fund
now pay substantially lower deposit insurance premiums than institutions insured
by the SAIF fund. Should the funds be merged, the premiums paid by banks such as
the Bank may increase substantially, which would increase the Bank's expenses.

Other proposals to permit banks to engage in related financial services,  and to
permit other financial services companies to offer banking-related  services are
pending and, if adopted, would increase competition to the Bank.

It is not known to what extent, if any, these proposals will be enacted and what
effect such legislation would have on the structure,  regulation and competitive
relationship  of financial  institutions.  It is likely,  however,  that many of
these  proposals  would  subject  the  Corporation  and the  Bank  to  increased
regulation, disclosure and reporting requirements and would increase competition
to the Bank and its cost of doing business.

In addition to pending  legislative  changes,  the  various  banking  regulatory
agencies  frequently  propose  rules and  regulations  to implement  and enforce
already existing legislation. It cannot be predicted whether or in what form any
such  legislation  or  regulations  will be  enacted  or the  effect  that  such
legislation may have on the Bank's business.
    
                                             DESCRIPTION OF COMMON STOCK

Authorized Shares - General

The authorized capital stock of the Corporation consists of 20,000,000 shares of
common stock,  no par value,  and 10,000,000  shares of preferred  stock, no par
value.  Each  share  of  common  stock  has the  same  rights,  preferences  and
privileges  as every  other  share of  common  stock.  The  common  stock has no
conversion or  redemption  rights or sinking  funds  provisions.  Subject to the
preferences  of any shares of preferred  stock that may be issued in the future,
holders of the common stock are entitled to participate in such dividends as may
be declared by the Board out of funds  legally  available  therefor  and, in the
event of liquidation, dissolution or winding up of the Corporation, are entitled
to share  ratably  in all assets  remaining  after the  payment of  liabilities.
Shares of the common stock are not subject to  assessment  under the  applicable
law.

The transfer agent and registrar for the common stock is First  Interstate Bank,
Ltd., San Francisco.

Voting Rights

Each share of common stock is entitled to one vote on any issue requiring a vote
and holders of the common stock have the right to cumulate votes in elections of
directors, as described below.

California law provides that a shareholder of a California corporation, or his
proxy, may cumulate votes in

                                                     - Page 41 -

<PAGE>



elections for directors,  that is, each  shareholder has a number of votes equal
to the number of shares owned by him,  multiplied  by the number of directors to
be elected,  and he may cumulate such votes for a single candidate or distribute
such  votes  among  as many  candidates  as he  deems  appropriate.  However,  a
shareholder  may cumulate  votes only for a candidate or candidates  whose names
have been  properly  placed in  nomination  prior to the  voting and only if the
shareholder  has  given  notice  at the  meeting,  prior to the  voting,  of his
intention to cumulate his votes.  If any one  shareholder has given such notice,
all shareholders may cumulate votes for candidates in nomination.

The  Corporation's  Articles of  Incorporation  generally  may be amended at any
regular or special meeting of the  shareholders  by the affirmative  vote of the
holders of a majority  of the stock of the  Corporation,  unless the vote of the
holders of a greater amount of stock is required by law.

Nominations of Directors

The Corporation's  Bylaws provide that nominations for directors by shareholders
may be made,  provided that certain  informational  requirements  concerning the
identities of the  nominating  shareholder  and the nominee are complied with in
advance of the  meeting.  The written  nomination  must  include  the  following
information:  (a) the  name  and  address  of  each  proposed  nominee,  (b) the
principal  occupation of each proposed  nominee,  (c) the total number of voting
shares that will be voted for each proposed nominee,  (d) the name and residence
address of the  nominating  shareholder,  and (e) the number of shares of voting
stock of the corporation owned by the nominating shareholder.  This provision is
intended  to provide  advance  notice to  management  of any effort to effect an
election contest or a change in control of the Board of Directors.

Directors' Duty of Care and Liability

The Corporation's Articles of Incorporation  eliminate the personal liability of
directors to the Corporation and its  stockholders  for monetary  damages to the
extent  permitted by  California  law. The articles do not eliminate the duty of
care;  only  liability  for monetary  damage  awards based upon a breach of that
duty.  Under the  articles,  a director is not  personally  liable for  monetary
damages  for an action  based on a claim that he did not meet this  standard  of
care.

A director  does remain  personally  liable for: (i)  intentional  misconduct or
culpable violation of law; (ii) acts or omissions believed by the director to be
contrary to the best interests of the Corporation or its  shareholders,  or that
involve  the  absence  of good  faith on the  part of the  director;  (iii)  any
transaction from which a director derived improper personal  benefit;  (iv) acts
or  omissions  that  show  reckless  disregard  for the  director's  duty to the
Corporation or its  shareholders  where the director,  in the ordinary course of
performing a director's  duties,  should be aware of a risk of serious injury to
the Corporation;  (v) acts or omissions that constitute an unexcused  pattern of
inattention  that  amounts  to an  abdication  of  the  director's  duty  to the
Corporation or its shareholders; (vi) transactions between the Corporation and a
director  in which a  director  has a  material  financial  interest;  and (vii)
liability for improper dividends or other  distributions,  loans, or guarantees.
The Corporation may limit a director's  liability only with regard to derivative
actions, i.e., actions brought by shareholders on behalf of the Corporation, and
not to claims brought by outside parties or to claims by  shareholders  that are
not  on  behalf  of the  Corporation.  The  articles  do  not  interfere  with a
shareholder's  ability  to pursue  other  remedies,  such as those  provided  by
federal securities laws, or equitable remedies, such as injunctive relief.

Dividends

The dividend policy of the Corporation is subject to the discretion of the Board
of Directors and depends upon a number of factors, including earnings, financial
condition, cash needs and general business conditions. In addition, the Board of
Directors may declare dividends only out of funds legally available therefor.

California General Corporation Law provides that a corporation may make a 
distribution if its retained

                                                     - Page 42 -

<PAGE>



earnings at least equal the amount of the  proposed  distribution.  In the event
that   sufficient   retained   earnings  are  not  available  for  the  proposed
distribution, a corporation may nevertheless make a distribution if, immediately
after  giving   effect  to  the  proposed   distribution,   it  meets  both  the
"quantitative  solvency" and the "liquidity"  tests, as set forth in the law. In
general,  the quantitative  solvency test requires that the sum of the assets of
the corporation  equal at least 1-1/4 times its liabilities.  The liquidity test
generally  requires  that a  corporation  have current  assets at least equal to
current  liabilities  or, if the average of earnings of the  corporation  before
taxes on income and before interest  expense for the two preceding  fiscal years
was less than the average of the interest  expense of the  corporation  for such
fiscal  years,   current   assets  must  equal  at  least  1-1/4  times  current
liabilities.

The Corporation's  primary source of income is the receipt of dividends from its
subsidiary  bank.  The  Bank's  ability  to  pay  dividends  is  subject  to the
restrictions of the national banking laws and, under certain circumstances,  the
approval of the Comptroller of the Currency.

A national bank may not pay dividends  from its capital.  All dividends  must be
paid out of net profits then on hand,  after  deducting for expenses,  including
losses and bad debts.  A  national  bank is also  prohibited  from  declaring  a
dividend  until its surplus  fund equals the amount of capital  stock or, if the
surplus fund does not equal the amount of capital stock,  until one-tenth of the
bank's net profits for the  preceding  half year,  in the case of  quarterly  or
semiannual dividends, or the preceding two consecutive half-year periods, in the
case of an  annual  dividend,  are  transferred  to the  surplus  fund each time
dividends are declared.

The  approval  of the  Comptroller  is  required  if the total of all  dividends
declared by a bank in any calendar year will exceed the total of its net profits
of that year combined with its retained net profits of the two preceding  years,
less any  required  transfers  to  surplus or a fund for the  retirement  of any
preferred stock which may be outstanding. Moreover, the Comptroller may prohibit
the payment of dividends  which would  constitute an unsafe and unsound  banking
practice.

Issuance of Additional Shares

The Corporation  has authorized  capital stock  consisting of 20,000,000  common
shares  and  10,000,000  shares  of  preferred  stock.  Such  shares  have  been
authorized in order that the Corporation  may, in the future,  raise  additional
capital for growth  purposes or to respond to regulatory  capital  requirements.
While the  Corporation has no present plans to do so, such shares may be offered
without the approval of the then shareholders of the Corporation. Authorized but
unissued  shares are sometimes used in connection  with responses to attempts to
acquire  control of a corporation.  Although the Board of Directors is not aware
of and does not  anticipate any attempt to acquire  control of the  Corporation,
authorized  but  unissued  shares  can be used to respond  to such  attempts  by
selling  shares  to a party  who  supports  existing  management  or in order to
increase the number of shares outstanding,  which would both increase the amount
of consideration  necessary to effect a change in control of the Corporation and
dilute the  percentage  ownership  and  voting  rights of an  acquiror  that had
already acquired some portion of the Corporation's outstanding stock.

Serial Preferred Shares

The Corporation's Articles of Incorporation  authorize its Board of Directors to
fix one or more series of preferred  stock and to determine the dividend  rights
(including  sinking  fund  provisions  for the  purchase or  redemption  of such
shares), conversion rights, voting rights, if any, preferences upon liquidation,
dissolution or winding up, and the number and designation of shares constituting
any such series.  If and when shares of serial preferred stock are issued,  such
stock may or may not have voting or conversion  rights,  and the holders of such
stock may have dividend, liquidation, redemption or other rights that are senior
to those of the holders of the Corporation's Common Stock. While the Corporation
has no present plans to issue any preferred shares, such shares may be issued in
the future without obtaining the approval of the holders of the Common Stock.

Preemptive Rights

                                                     - Page 43 -

<PAGE>



Holders of the common stock of the  Corporation do not have  preemptive  rights,
that is, any rights to subscribe for additional shares or other securities which
the  Corporation  may  issue in the  future.  Therefore,  future  shares  of the
Corporation's  common stock or other  securities may be offered to the investing
public or to  shareholders,  at the  discretion  of the  Corporation's  Board of
Directors,  and such  securities may have rights that are senior to those of the
holders of Common Stock.


                                                     - Page 44 -

<PAGE>




                            INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

The State of California adopted legislation,  effective September 27, 1987, (the
"Legislation"),  which amended the California General  Corporation Law to permit
limitation of liability of directors and indemnification of directors,  officers
and other agents to a greater extent than permitted under prior  California law.
The Legislation  permits a California  corporation to include a provision in its
articles of incorporation allowing the corporation to include in its bylaws, and
in agreements  between the  corporation  and its  directors,  officers and other
agents,   provisions   expanding  the  scope  of  indemnification   beyond  that
specifically provided under California law.

In  response  to the  Legislation,  the  Board  of  Directors  and  shareholders
previously  approved  amendments to the Corporation's  Articles of Incorporation
and the Board of Directors  approved  amendments  to the  Corporation's  Bylaws,
which limit the  personal  liability of  directors  for  monetary  damages for a
breach of such  directors'  fiduciary duty of care and allow the  Corporation to
expand the scope of its indemnification of directors,  officers and other agents
to the fullest extent  permitted by California law. The Corporation and the Bank
have  entered  into  Indemnification   Agreements  with  the  directors  of  the
Corporation and the Bank (the "Indemnification Agreements").

Indemnification Under State Statutes and Bylaws

The  Corporation is subject to the  California  General  Corporation  Law, which
provides a detailed statutory framework covering indemnification of any officer,
director or other agent of a corporation  who is made or threatened to be made a
party to any legal  proceeding  by reason of his or her service on behalf of the
corporation.  Such law provides that  indemnification  against expenses actually
and reasonably  incurred in connection with any such proceeding shall be made to
any such  person who has been  successful  "on the merits" in the defense of any
such proceeding, but does not require indemnification in any other circumstance.
The law provides that a corporation may indemnify any agent of the  corporation,
including   officers  and  directors,   against  expenses,   judgments,   fines,
settlements and other amounts actually and reasonably  incurred in a third party
proceeding against such person by reason of his or her services on behalf of the
corporation,  provided  the person acted in good faith and in a manner he or she
reasonably  believed to be in the best  interests  of the  corporation.  The law
further  provides that in derivative  suits a corporation  may indemnify  such a
person  against  expenses  incurred in such a  proceeding,  provided such person
acted in good faith and in a manner he or she  reasonably  believed to be in the
best interests of the corporation and its shareholders.  Indemnification  is not
available in  derivative  actions (i) for amounts  paid or expenses  incurred in
connection with a matter that is settled or otherwise  disposed of without court
approval  or (ii) with  respect to matters  for which the agent  shall have been
adjudged to be liable to the  corporation  unless the court shall determine that
such person is entitled to indemnification.

The law permits the advancing of expenses  incurred in defending any  proceeding
against  a  corporate  agent by reason  of his or her  service  on behalf of the
corporation  upon the giving of a promise to repay any such sums in the event it
is later determined that such person is not entitled to be indemnified. Finally,
the California General Corporation Law, as amended by the Legislation,  provides
that the  indemnification  provided  by the  statute is not  exclusive  of other
rights  to which  those  seeking  indemnification  may be  entitled,  by  bylaw,
agreement or  otherwise,  to the extent  additional  rights are  authorized in a
corporation's  articles of incorporation.  The law further permits a corporation
to procure insurance on behalf of its directors, officers and agents against any
liability  incurred  by any such  individual,  even if a  corporation  would not
otherwise have the power under applicable law to indemnify the director, officer
or agent for such expenses. The Articles and Bylaws of the Corporation implement
the applicable  statutory framework to provide for indemnification of directors,
officers and other corporate agents.

Indemnification Agreements

The   Indemnification   Agreements   provide  to  the   directors   the  maximum
indemnification  allowed  under  applicable  law  and  under  the  Corporation's
Articles of Incorporation and Bylaws. The Indemnification

                                                     - Page 45 -

<PAGE>



Agreements  provide  indemnification  which expands the scope of indemnification
provided  by  Section  317  of  the  California  General  Corporation  Law  (the
"Statute").  It has  not yet  been  determined,  however,  to  what  extent  the
indemnification  expressly  permitted by Statute may be expanded,  and therefore
the  validity  and  scope of  indemnification  provided  by the  Indemnification
Agreements may be subject to future judicial interpretation.

The Indemnification  Agreements set forth a number of procedural and substantive
matters  which are not addressed or are addressed in less detail in the Statute,
including the following:

1.   The  Indemnification  Agreements  establish a standard of conduct  that the
     person to be  indemnified  must have acted "in a manner such person did not
     believe to be contrary to the best interests of the corporation."

2.   The   Indemnification   Agreements   establish  the  presumption  that  the
     indemnified  party has met the applicable  standard of conduct required for
     indemnification. In addition, an arbitrator may make the determination that
     indemnification  is  proper in any  arbitration  proceeding  in which  such
     determination is pending.

3.   The  Indemnification  Agreements provide that litigation  expenses shall be
     advanced to an indemnified party at his request provided that he undertakes
     to repay the amount advanced if it is ultimately  determined that he is not
     entitled to indemnification for such expenses.

4.   The Indemnification Agreements explicitly provide that in a derivative suit
     the indemnified party will be entitled to  indemnification  against amounts
     paid in  settlement,  to the fullest  extent  permitted  by law,  where the
     indemnified   party  meets  the   applicable   standard  of  conduct.   The
     enforceability  of  the  provisions  in  the   Indemnification   Agreements
     providing  for  settlement  payments  in  derivative  suits  has  not  been
     judicially  interpreted  by the courts and may be subject to public  policy
     limitations.  The Board of Directors  has not sought a legal  opinion as to
     the  enforceability  of these  provisions  because of the lack of  judicial
     interpretation of the Legislation to date.

5.   In the  event  the  Corporation  does not pay a  requested  indemnification
     amount,  the  Indemnification  Agreements  allow the  indemnified  party to
     contest this  determination  by  petitioning a court to make an independent
     determination  of whether such party is entitled to  indemnification  under
     the Indemnification  Agreements. In the event of such a contest, the burden
     of  providing  that the  indemnified  party  did not  meet  the  applicable
     standard of conduct will be on the Corporation. If the Corporation fails to
     establish  that the  applicable  standard of conduct has not been met,  the
     indemnified party will be entitled to  indemnification,  which will include
     reimbursement  for  expenses  incurred  by the  indemnified  party  in such
     contest in establishing the right to indemnification.

6.   The   Indemnification    Agreements    explicitly   provide   for   partial
     indemnification  of costs and  expenses  in the event  that an  indemnified
     party  is not  entitled  to full  indemnification  under  the  terms of the
     Indemnification Agreements.

7.   The Indemnification  Agreements automatically incorporate future changes in
     the laws which increase the protection  available to the  indemnitee.  Such
     changes will apply to the Corporation without further shareholder  approval
     and may further impair  shareholders'  rights or subject the  corporation's
     assets to risk of loss in the event of large  indemnification  claims. Each
     Indemnification  Agreement  constitutes a binding,  legal obligation of the
     Corporation,  and may not be amended  without the consent of the individual
     who is protected by such indemnification Agreement.

8.   The  Indemnification  Agreements  explicitly  provide  that  actions  by an
     indemnified  party serving at the request of the Corporation as a director,
     officer or agent of an employee
                                                     - Page 46 -

<PAGE>



                  benefit plan, corporation, partnership, joint venture or other
                  enterprise,  owned or controlled by the Corporation,  shall be
                  covered by the indemnification.

Insofar as indemnification  for liabilities  arising under the Securities Act of
1993 (the "Act") may be permitted to directors, officers and controlling persons
of the  Corporation  pursuant to the foregoing  provisions,  or  otherwise,  the
Corporation  has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable.

                                                    LEGAL MATTERS

Certain  legal  matters in  connection  with the shares of common stock  offered
pursuant to the Plan have been passed upon for the  Corporation by Haines & Lea,
A Law Corporation,  44 Montgomery Street, Suite 3600, San Francisco,  California
94104.

                                                       EXPERTS
   
The  consolidated  financial  statements  for the fiscal year ended December 31,
1995 and 1994,  included  in this  registration  statement,  have been  included
herein in reliance on Coopers & Lybrand L.L.P.,  independent accountants,  given
on the authority of such firm as experts in accounting and auditing.
    

                                                     - Page 47 -

<PAGE>


   
Financial Statements



                                            REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Shareholders of
  Northern Empire Bancshares and Subsidiary:

We have audited the  consolidated  balance sheets of Northern Empire  Bancshares
and  Subsidiary  (the Company) as of December 31, 1995 and 1994, and the related
consolidated  statements of income,  shareholders' equity and cash flows for the
years then ended.  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 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 the Company at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for the years then ended,  in  conformity  with  generally  accepted  accounting
principles.





/Coopers & Lybrand L.L.P./
San Francisco, California
January 19, 1996

                                                           44

<PAGE>

<TABLE>
<CAPTION>


NORTHERN EMPIRE BANCSHARES AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
as of December 31, 1995 and 1994







                                   ASSETS                                                    1995                      1994
<S>                                                                               <C>                         <C>                
Cash and equivalents:
Cash and due from banks                                                           $          11,288,000       $         6,042,000
Federal funds sold                                                                            5,000,000                11,924,000
                                                                                  ---  ----------------       --- ---------------

Total cash and equivalents                                                                   16,288,000                17,966,000

Certificates of deposits in other financial institutions                                      5,139,000                 6,231,000

Investment securities (market value: 1995 - $10,882,000; 1994 - $3,060,000)                  10,879,000                 3,072,000

Loans held for sale                                                                          14,324,000                 3,831,000

Loans receivable, net                                                                       115,263,000                86,285,000

Leasehold improvements and equipment, net                                                       747,000                   677,000

Accrued interest receivable and other assets                                                  4,322,000                 3,714,000
                                                                                  ---  ----------------       --- ---------------


Total assets                                                                      $         166,962,000       $       121,776,000
                                                                                  ===  ================       === ===============

                    LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
Deposits                                                                          $         154,221,000       $       111,083,000
Accrued interest payable and other liabilities                                                  759,000                   494,000
                                                                                  ---  ----------------       --- ---------------

Total liabilities                                                                           154,980,000               111,577,000
                                                                                  ---  ----------------       --- ---------------



                                                           45

<PAGE>




                                                                                  ---  ----------------       --- ---------------

Commitments and contingencies (Note 10).

Shareholders' equity:
Preferred stock, no par value; authorized, 10,000,000 shares;
                                                  none issued or outstanding                 -                         -
Common stock, no par value; authorized, 20,000,000 shares; shares issued and
outstanding, 1,388,355 in 1995 and 1,253,350 in 1994                                          7,433,000                 6,489,000
Retained earnings                                                                             4,549,000                 3,710,000
                                                                                  ---  ----------------       --- ---------------

Total shareholders' equity                                                                   11,982,000                10,199,000
                                                                                  ---  ----------------       --- ---------------

Total liabilities and shareholders' equity                                        $         166,962,000       $       121,776,000
                                                                                  ===  ================       === ===============

</TABLE>
The accompanying notes are an integral part of these financial statements.
                                                           46

<PAGE>

<TABLE>
<CAPTION>


NORTHERN EMPIRE BANCSHARES AND SUBSIDIARY  
CONSOLIDATED STATEMENTS OF INCOME 
for the years ended December 31, 1995 and 1994




                                                                                               1995                     1994
      

Interest income:
<S>                                                                                    <C>                     <C>              
Loans                                                                                  $       11,925,000      $       8,500,000
Certificates of deposits in other financial institutions                                          354,000                187,000
Federal funds sold and investment securities                                                      767,000                533,000
                                                                                       -- ---------------      ---  ------------


Total interest income                                                                          13,046,000              9,220,000

Interest expense                                                                                5,481,000              3,101,000
                                                                                       -- ---------------      ---  ------------

Net interest income before provision for loan losses                                            7,565,000              6,119,000

Provision for loan losses                                                                         250,000                280,000
                                                                                       -- ---------------      ---  ------------

Net interest income after provision for loan losses                                             7,315,000              5,839,000
                                                                                       -- ---------------      ---  ------------

Other income:
Service charges on deposits                                                                       306,000                296,000
Gain on sale of loans                                                                             715,000              1,287,000
Other                                                                                             581,000                563,000
                                                                                       -- ---------------      ---  ------------

Total other income                                                                              1,602,000              2,146,000
                                                                                       -- ---------------      ---  ------------

Other expenses:
Salaries and employee benefits                                                                  3,186,000              2,776,000
Occupancy                                                                                         698,000                637,000
Equipment                                                                                         283,000                375,000
Outside customer services                                                                         218,000                208,000
Deposit and other insurance                                                                       240,000                335,000
Professional fees                                                                                 130,000                163,000
Advertising                                                                                       165,000                235,000


                                                           47

<PAGE>




Other                                                                                             939,000                937,000
                                                                                       -- ---------------      ---  ------------

Total other expenses                                                                            5,859,000              5,666,000
                                                                                       -- ---------------      ---  ------------

Income before income taxes                                                                      3,058,000              2,319,000

Provision for income taxes                                                                      1,338,000                973,000
                                                                                       -- ---------------      ---  ------------

Net income                                                                             $        1,720,000      $       1,346,000
                                                                                       == ===============      ===  ============


Common stock earnings per share                                                        $             1.27      $            1.08
                                                                                       == ===============      ===  ============

Average common shares outstanding for net income per share calculation                          1,349,803              1,245,735
                                                                                       == ===============      ===  ============

</TABLE>
The accompanying notes are an integral part of these financial statements.
                                                           48

<PAGE>


<TABLE>
<CAPTION>

NORTHERN EMPIRE BANCSHARES AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
for the years ended December 31, 1995 and 1994








                                                           Common Stock
                                                                                                   Retained
                                                                                                   Earnings
                                                 -------------------------------------         ----------------
                                                       Shares               Amount                                    Total
                                                 -  ------------      -- -------------                                ------

<S>                                                   <C>            <C>                      <C>                     <C> 
Balance, December 31, 1993                             1,136,108      $      5,563,000         $     3,334,000       $8,897,000

Cash dividend paid ($.36 per share)                     -                    -                        (430,000)        (430,000)

Stock options exercised                                   58,260               386,000                -                 386,000

Stock dividend                                            58,982               540,000                (540,000)            -

Net income                                                                                           1,346,000        1,346,000
                                                    ------------       ---------------          ---------------      -------------

Balance, December 31, 1994                             1,253,350             6,489,000               3,710,000       10,199,000

Cash dividend paid ($.20 per share)                       -                    -                      (266,000)        (266,000)

Stock options exercised                                   69,015               329,000                  -               329,000

Stock dividend                                            65,990               615,000                (615,000)            -

Net income                                                                                           1,720,000        1,720,000
                                                    ------------       ---------------          ---------------     -------------

Balance, December 31, 1995                             1,388,355      $      7,433,000         $     4,549,000      $11,982,000
                                                    ============       ===============          ===============     =============


</TABLE>
The accompanying notes are an integral part of these financial statements.
                                                           49

<PAGE>


<TABLE>
<CAPTION>

NORTHERN EMPIRE BANCSHARES AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
for the years ended December 31, 1995 and 1994





                                                                                            1995                       1994
Cash flows from operating activities:

<S>                                                                               <C>                         <C>                
Net income                                                                        $           1,720,000       $         1,346,000
Adjustments to reconcile net income to net cash provided by (used in) operating
activities:
Gain on sale of other real estate owned                                                        -                         (98,000)
Provision for loan losses                                                                       250,000                   280,000
Depreciation, amortization and accretion                                                        113,000                   228,000
Net increase in deferred loan fees and discounts                                                359,000                   540,000
Deferred income taxes                                                                         (185,000)                    28,000
Loans originated for sale                                                                  (20,330,000)              (28,759,000)
Cost of loans sold                                                                            9,837,000                26,288,000
Increase in interest receivable and other assets                                              (424,000)               (1,328,000)
Increase in accrued interest payable and other liabilities                                      265,000                   163,000
                                                                                  ----- ---------------       ---  --------------

Net cash used in operating activities                                                       (8,395,000)               (1,312,000)
                                                                                  ----- ---------------       ---  --------------

Cash flows from investing activities:
Purchase of investment securities                                                          (24,191,000)               (2,854,000)
Maturities of investment securities                                                          16,500,000                   500,000
Net decrease (increase) in deposits in other financial institutions                           1,092,000               (2,486,000)
Net increase in loans receivable                                                           (29,588,000)               (6,833,000)
Purchase of leasehold improvements and equipment, net                                         (297,000)                 (143,000)
Proceeds on sale of other real estate owned                                                    -                        1,001,000
Investment in other real estate owned                                                          -                         (21,000)
                                                                                  ----- ---------------       ---  --------------

Net cash used in investing activities                                                      (36,484,000)              (10,836,000)
                                                                                  ----- ---------------       ---  --------------

Cash flows from financing activities:
Net increase in deposits                                                                     43,138,000                13,751,000
Payment of cash dividend                                                                      (266,000)                 (430,000)


                                                           50

<PAGE>




Stock options exercised                                                                         329,000                   386,000
                                                                                  ----- ---------------       ---  --------------

Net cash provided by financing activities                                                    43,201,000                13,707,000
                                                                                  ----- ---------------       ---  --------------

Net (decrease) increase in cash and cash equivalents                                        (1,678,000)                 1,559,000

Cash and cash equivalents at beginning of year                                               17,966,000                16,407,000
                                                                                  ----- ---------------       ---  --------------

Cash and cash equivalents at end of year                                          $          16,288,000       $        17,966,000
                                                                                  ===== ===============       ===  ==============

Other cash flow information:
Interest paid                                                                     $           5,265,000       $         3,093,000
                                                                                  ===== ===============       ===  ==============

Income taxes paid                                                                 $           1,515,000       $         1,074,000

                                                                                  ===== ===============       ===  ==============
</TABLE>
The accompanying notes are an integral part of these financial statements.

1.       Summary of Significant Accounting Policies:
Organization:
Northern  Empire  Bancshares  (the  Company)  is a bank  holding  company  which
conducts  its primary  business  through  its wholly  owned  subsidiary,  Sonoma
National  Bank  (the  Bank),  a  commercial   bank  located  in  Sonoma  County,
California.  All significant  intercompany  transactions  and accounts have been
eliminated  in  consolidation.  
Nature  of  Operations:  
The  Company  primarily operates three branches in suburban  communities in 
Sonoma County. The company's primary  source of revenue is  providing  
commercial  and real  estate  loans to customers, who are predominantly small 
and middle-market businesses. The cost of funds relate to various  deposit  
products  offered to these same businesses and individuals.  
Use of Estimates in the Preparation of Financial  Statements:  
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  liabilities  
and  disclosure  of contingent  assets and  liabilities at the date of the 
financial  statements and the  reported  amounts of revenues  and expenses  
during the  reporting  period. Actual results could differ from those 
estimates.
 
Cash and Equivalents:  
For the purposes of reporting  cash flows,  cash and  equivalents include cash 
on hand, amounts due from banks and federal funds sold. Generally, federal funds
are sold overnight.  Substantially  all cash and cash equivalents held in other 
financial institutions exceed existing deposit insurance coverage.  
Investment Securities:
In accordance with Statement of Financial  Accounting Standard ("SFAS") No. 115,
"Accounting  for Certain  Investments in Debt and Equity  Securities"  which was
adopted  by the  Company  on January 1,  1994,  all  investment  securities  are
classified as  held-to-maturity  because  management has the positive intent and
ability to hold all of the debt securities  until maturity.  Accordingly,  these
securities are carried at their  remaining  unpaid  principal  balances,  net of
unamortized  premiums  or  unaccreted  discounts.  Premiums  are  amortized  and
discounts are accreted using the level yield method over the estimated remaining
term of the underlying security.
                                                           51

<PAGE>



1. Summary of Significant  Accounting Policies, continued: 

Loans Receivable:
Loans held for  investment  are carried at amortized  cost.  The Company's  loan
portfolio  consists  primarily of commercial  and  installment  loans  generally
collateralized  by first  and  second  deeds of trust on real  estate as well as
business assets and personal  property.  

Interest income is accrued daily on the
outstanding loan balances using the simple interest method.  Loans are generally
placed on  nonaccrual  status when the  borrowers  are past due 90 days and when
full  payment of principal  or interest is not  expected.  At the time a loan is
placed on nonaccrual  status,  any interest  income  previously  accrued but not
collected  is  reversed.  Interest  accruals are resumed on such loans only when
they are brought  fully current with respect to interest and principal and when,
in the judgment of management,  the loans are estimated to be fully  collectible
as to both  principal and interest.  

The Company  charges loan  origination  and
commitment  fees.  Net loan  origination  fees are  deferred  and  amortized  to
interest income over the life of the loan. Loan commitment fees are amortized to
interest  income  over the  commitment  period.  

Sales  and  Servicing  of Small Business  Administration  (SBA) Loans: 
The Company  originates  loans to customers  under SBA programs  that  generally
provide for SBA  guarantees  of 70% to 90% of each loan.  The Company  generally
sells  the  guaranteed  portion  of each loan to an  investor  and  retains  the
unguaranteed  portion in its own portfolio.  Funding for the SBA programs depend
on annual appropriations by the U.S. Congress.

Gains on these sales are earned  through the sale of the  guaranteed  portion of
the loan for an amount in excess of the adjusted  carrying  value of the portion
of the loan sold. The Company allocates the carrying value of such loans between
the portion  sold,  the portion  retained  and a value  assigned to the right to
service the loan.  The  difference  between the adjusted  carrying  value of the
portion  retained  and the face amount of the portion  retained is  amortized to
interest  income  over  the  life  of the  related  loan  using a  method  which
approximates the interest method. The value assigned to the right to service the
loan is also amortized over the estimated life of the loan.

Allowance for Loan Losses: 
The Company  adopted SFAS No. 114,  Accounting by Creditors for  Impairment of a
Loan, as amended by FAS 118, on January 1, 1995.  Under these new  standards,  a
loan is considered impaired if it is probable that 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.  Any  allowance  for  losses  on
impaired loans are to be measured  under one of three methods.  Since almost all
of the Company's loans are collateral dependent, the calculation of the impaired
loans is generally  based on the fair value of the  collateral.  The adoption of
SFAS No. 114 did not result in any  additional  provision  for credit  losses at
January 1, 1995. Income recognition on impaired loans conforms to the method the
Company uses for income recognition on nonaccrual loans.

An allowance  for loan losses is  maintained  at a level deemed  appropriate  by
management  to provide for known  losses as well as  unidentified  losses in the
loan portfolio.  The allowance is based upon management's  assessment of various
factors  affecting  the  collectibility  of  the  loans  including  current  and
projected economic conditions,  past credit experience,  delinquency status, the
value  of the  underlying  collateral,  if any,  and  continuing  review  of the
portfolio of loans and  commitments.  The  allowance is increased by  provisions
charged to income and reduced by net charge-offs.  The allowance for loan losses
is based on estimates, and ultimate losses may vary from the current estimates.

Other Real  Estate Owned:  
Other real estate owned (OREO) consists of properties  acquired  through
foreclosure  and is  stated at the lower of cost or fair  value  less  estimated
costs to sell.  Development and  improvement  costs relating to the property are
capitalized. Estimated losses that result from the ongoing periodic valuation of
these  properties are charged to current earnings with a provision for losses on
foreclosed  property in the period in which they are  identified.  The resulting
allowance  for OREO losses is  decreased  when the  property is sold.  Operating
expenses  of such  properties,  net of related  income,  are  included  in other
expenses.  Gains and losses on disposition of OREO are included in other income.

Leasehold  Improvements and Equipment:  
Leasehold improvements and equipment are
stated at cost less accumulated depreciation and amortization.  Depreciation and
amortization  are  computed on the  straight-line  basis over the shorter of the
estimated useful lives of the assets or the term of the lease.

                                                           52

<PAGE>





Income Taxes:
The  Company  and the Bank file  consolidated  federal  income tax  returns  and
combined  state tax returns for California  and Arizona.  Deferred  income taxes
reflect the estimated  future tax effects of temporary  differences  between the
amount of assets and  liabilities  for  financial  reporting  purposes  and such
amounts  as  measured  by tax laws and  regulations.  

Net  Income Per Common and Common  Equivalent  Share:  
Net income per common and common equivalent share, adjusted for stock dividends,
is calculated using the weighted average number of shares outstanding during the
period, (1,349,803 and 1,245,735 shares in 1995 and 1994, respectively).

Reclassifications:  
Certain  amounts in the 1994  financial  statements  have been  reclassified  to
conform with 1995 classifications.


2.  Investment  Securities:  
The  amortized  cost and estimated  market  values of  investment  securities at
December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                                                                           1995
                                                  ----------------------------------------------------------------------------------
                                                                          Unrealized           Unrealized              Market
                                                                             Gains               Losses                 Value
                                                        Cost
                                                  -----------------      --------------      ---------------      ------------------
<S>                                               <C>                           <C>                 <C>                  <C>
     Held to maturity - U.S. Treasury
     securities                                   $      10,756,000      $        4,000      $         1,000      $       10,759,000

     Other securities - Federal Reserve Bank
     stock                                                  123,000               -                   -                      123,000
                                                  --  -------------      --- ----------      --  -----------      --  --------------

                                                  $      10,879,000      $        4,000      $         1,000      $       10,882,000
                                                  ==  =============      === ==========      ==  ===========      ==  ==============
     Held-to-maturity:
     U.S. Government Agency Securities            $         985,000               -          $         1,000      $          984,000
     U.S. Treasury Securities                             1,970,000               -                   11,000               1,959,000
     Other securities:
     Federal Reserve Bank stock                             117,000               -                                          117,000
                                                  --  -------------      --- ----------      --  -----------      --  --------------

                                                  $       3,072,000               -          $        12,000      $        3,060,000

                                                  ==  =============      === ==========      ==  ===========      ==  ==============
</TABLE>

Investment   securities  totaling  $500,000  at  December  31,  1995  and  1994,
respectively, were pledged to secure certain deposits.

All investment  securities held at December 31, 1995 have a contractual maturity
of one year or less.  There were no sales of  investment  securities  in 1995 or
1994.

                                                           53

<PAGE>

3. Loans and Allowance for Loan Losses: 
Loans at December 31, 1995 and 1994 consisted of the following:

<TABLE>
<CAPTION>

                                                                        1995                       1994






<S>                                                            <C>                        <C>                
      Commercial loans                                         $         47,745,000       $        34,857,000
      Consumer installment loans                                          2,702,000                 2,965,000
      Real estate loans:
      Construction                                                        3,556,000                 1,701,000
      Other                                                              64,713,000                49,601,000
                                                               ---- ---------------       --- ---------------

                                                                        118,716,000                89,124,000

      Deferred loan fees and discounts                                  (1,777,000)               (1,418,000)
      Allowance for loan losses                                         (1,676,000)               (1,421,000)
                                                               ---- ---------------       --- ---------------

                                                               $        115,263,000       $        86,285,000
                                                               ==== ===============       === ===============

</TABLE>

The Company's  lending  activities are concentrated  primarily in Sonoma County.
There were no industry or borrower group concentrations at December 31, 1995.

                                                           54

<PAGE>



3.       Loans and Allowance for Loan Losses, continued:
A summary of activity in the allowance for loan losses is as follows:
<TABLE>
<CAPTION>

                                                                   1995                           1994

<S>                                                         <C>                          <C>               
      Balance, beginning of year                            $       1,421,000            $        1,113,000
      Provision for loan losses                                       250,000                       280,000
      Charge-offs                                                   (102,000)                      (16,000)
      Recoveries                                                      107,000                        44,000
                                                            --  -------------            --- --------------

      Balance, end of year                                  $       1,676,000            $        1,421,000
                                                            ==  =============            === ==============
</TABLE>

There were six loans  totaling  $398,000  and five loans  totaling  $201,000  on
nonaccrual  status as of  December  31,  1995 and 1994,  respectively.  Interest
foregone on such loans totaled  $30,000 in 1995 and $21,000 in 1994. 

At December 31, 1995, the recorded  investment in loans for which impairment has
been  recognized  in  accordance  with SFAS No.  114  totaled  $398,000,  with a
corresponding valuation allowance of $64,000. The average recorded investment in
impaired  loans in 1995 was  $179,000.  No  interest  income was  recognized  on
impaired loans in 1995.

As discussed in Note 1, the Company  originates  loans
guaranteed by the U.S. Small Business Administration (SBA). The Company sells to
outside  investors,  usually at a price in excess of par, the guaranteed portion
of these  loans and  retains  the  remaining  unguaranteed  portion  in its loan
portfolio.  When the Company  sells the  guaranteed  portion of such  loans,  it
transfers the SBA guarantee to the buyer and retains the servicing function.  At
December 31, 1995 and 1994, the Company serviced  $45,209,000 and $38,967,000 in
loans  guaranteed by the SBA of which the Company's  retained  interest in these
loans range from 10% to 35%. The Company and the SBA share losses on these loans
on a pro rata  basis.  

At  December  31,  1995 and 1994,  the  Company  serviced
additional loans for others totaling $11,209,000 and $11,290,000,  respectively.

4. Leasehold  Improvements and Equipment:  
Leasehold  improvements and equipment consisted of the following at December 
31, 1995 and 1994:
<TABLE>
<CAPTION>

                                                                        1995                     1994

<S>                                                           <C>                       <C>               
Leasehold improvements                                        $           938,000       $          938,000
Furniture and equipment                                                 1,502,000                1,638,000
                                                              ---- --------------       --- --------------

Total                                                                   2,440,000                2,576,000

Less accumulated depreciation and amortization                        (1,693,000)              (1,899,000)
                                                              ---- --------------       --- --------------

Total                                                         $           747,000       $          677,000
                                                              ==== ==============       === ==============

</TABLE>

Depreciation  and  amortization  of  approximately  $226,000 and  $336,000  were
charged to expense for the years ended December 31, 1995 and 1994, respectively.

                                                           55

<PAGE>



5.       Deposits:
Deposits consisted of the following at December 31, 1995 and 1994:
<TABLE>
<CAPTION>

                                                                                    1995                     1994
           Deposits:
           
<S>                                                                        <C>                     <C>                 
           Noninterest-bearing                                             $        23,017,000     $         21,197,000
           Interest-bearing:
           Money market rate                                                        49,913,000               44,005,000
           Savings                                                                   5,086,000                8,614,000
           Demand                                                                    9,672,000                8,919,000
           Certificates of deposit                                                  66,533,000               28,348,000
                                                                           --- ---------------     ---  ---------------

                                                                           $       154,221,000     $        111,083,000
                                                                           === ===============     ===  ===============
</TABLE>


Certificates  of deposits with balances of $100,000 or more totaled  $19,331,000
and  $8,616,000  at December 31, 1995 and 1994,  respectively.  

Certificates of deposit have remaining  maturities at December 31, 1995 and 1994
as follows:

<TABLE>
<CAPTION>

                                                                                    1995                   1994

<S>                                                                        <C>                    <C>               
          Three months or less                                             $       12,386,000     $        5,189,000
          Over three through six months                                            11,686,000              9,579,000
          Over six through twelve months                                           21,888,000             12,209,000
          Over twelve months                                                       20,573,000              1,371,000
                                                                           --  --------------     ---  -------------

          Total certificates of deposit                                    $       66,533,000     $       28,348,000
                                                                           ==  ==============     ===  =============

</TABLE>


                                                           56

<PAGE>



6.       Income Taxes:
The  components  of the  provision  for  federal and state  income  taxes are as
follows:
<TABLE>
<CAPTION>

                                                                             1995                   1994

           Currently payable:
<S>                                                                 <C>                     <C>            
           Federal                                                  $        1,136,000      $       698,000
           State                                                               387,000              247,000
                                                                    ---- -------------      ---  ----------

           Total                                                             1,523,000              945,000
                                                                    ---- -------------      ---  ----------

           Deferred:
           Federal                                                           (171,000)                4,000
           State                                                              (14,000)               24,000
                                                                    ---- -------------      ---  ----------

           Total                                                             (185,000)               28,000
                                                                    ---- -------------      ---  ----------

           Total                                                    $        1,338,000      $       973,000
                                                                    ==== =============      ===  ==========

</TABLE>

A  reconciliation  of the  statutory  tax rates to the effective tax rates is as
follows:
<TABLE>
<CAPTION>

                                                                              1995                 1994

<S>                                                                             <C>                   <C>  
         Statutory federal tax rate                                             35.0%                 34.0%
         State tax, net of federal income tax effect                              7.9                   8.3
         Other, net                                                               0.8                  (0.3)
                                                                    ---  ------------       --- -----------

                                                                                43.7%                  42.0%
                                                                    ===  ============       === ===========

</TABLE>

The  components of deferred  income tax assets net of liabilities as of December
31, 1995 and 1994 are as follows:
<TABLE>
<CAPTION>

                                                                               1995                  1994
                                                                             Deferred              Deferred
                                                                                Tax                   Tax
                                                                             Assets                Assets
                                                                     ----  ------------          ------------

<S>                                                                  <C>                    <C>              
          Loan loss reserves                                         $          508,000     $         423,000
          Deferred loan fees                                                    103,000               105,000
          State taxes, net of federal effect                                    297,000               138,000


                                                           57

<PAGE>




          All others                                                            127,000               184,000
                                                                     ----  ------------     ---  ------------

          Total                                                      $        1,035,000     $         850,000

                                                                     ====  ============     ===  ============
</TABLE>

7.       Stock Option Plan:
The  Company's  nonqualifying  stock option plan  provides for granting of stock
options (up to 311,380  shares) to directors and officers to purchase  shares of
the  Company's  stock at a price not less than the fair market value on the date
the option is granted.  Options to outside  directors vest at the time of grant.
Options to officers and  directors  who are also  officers  vest over five years
from the date of grant.  

All options  expire ten years from the date of grant. A summary of all stock 
option activity is as follows:
<TABLE>
<CAPTION>

                                                                              Number               Option
                                                                                of                  Price
                                                                              Shares              Per Share
                                                                           ------------       ----------------

<S>                                                                            <C>           <C>       
          Outstanding, December 31, 1993                                        210,008       $   5.00 -
                                                                                                  $8.53
          Granted                                                                 3,000           8.38

          Effect of 5% stock dividend                                             8,428           4.76 -
                                                                                                  8.12
          Expired                                                               (3,500)           7.00 -
                                                                                                  7.38
          Exercised                                                            (58,260)           4.76 -
                                                                                                  7.75
                                                                           ------------       --- ------------

          Outstanding, December 31, 1994                                        159,676           4.76 -
                                                                                                  8.12
          Effect of 5% stock dividend                                             4,526           4.53 -
                                                                                                  7.73
          Exercised                                                            (69,015)           4.76 -
                                                                                                  6.66
                                                                           ------------       --- ------------

          Outstanding, December 31, 1995                                         95,187       $   4.53 -
                                                                                                  7.73
                                                                           ============       === ============

</TABLE>

In the  aggregate,  options to 95,187 and  159,676  shares were  exercisable  at
December 31, 1995 and 1994,  respectively.  At December 31, 1995 and 1994, there
were no options to purchase shares available for future grants. 

In  October  1995,  the  Financial  Accounting  Standards  Board  (FASB)  issued
financial  Accounting  Standards  (SFAS) No.  123  "Accounting  for  Stock-Based
Compensation."  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
                                                           58

<PAGE>



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
disclosures provisions of this statement. 

8. Deferred Compensation:  

The Company has  entered  into  deferred  compensation  agreements  with two key
officers  and four  board  members.  Under  these  agreements,  the  Company  is
obligated  to provide for each such  employee/director  or their  beneficiaries,
during a period of 15 years after the  employee's/director's  death, disability,
or  retirement,  annual  benefits  ranging  from  $75,000  to  $100,000  for the
employees and $13,000 to $55,000 for the directors.  The estimated present value
of  future  benefits  to be paid is  being  accrued  over  the  period  from the
effective  date of the  agreements  until the expected  retirement  dates of the
participants.  The  expense  incurred  and amount  accrued for this plan for the
years  ended   December  31,  1995  and  1994   totaled   $89,000  and  $58,000,
respectively.  The Company is the  beneficiary of life  insurance  policies that
have been purchased as a method of financing the benefits under the  agreements.
At December 31, 1995, the cash surrender value of these policies was $1,671,000,
which is included in other assets.

9. Related Party Transactions:  
The Company has and expects to have, in the future, banking
transactions  in the ordinary  course of business with  directors,  officers and
their associates. An analysis of the loans to related parties is as follows:
<TABLE>
<CAPTION>

                                                                          1995                    1994

<S>                                                              <C>                     <C>               
          Balance, beginning of year                             $        2,490,000      $        2,968,000
          Additions                                                       2,470,000               1,236,000
          Principal reductions                                            (379,000)             (1,714,000)
                                                                 ---- -------------      --- --------------

          Balance, end of year                                   $        4,581,000      $        2,490,000
                                                                 ==== =============      === ==============
</TABLE>

The  Company  has  entered  into  three  operating  leases for branch and office
facilities  with a shareholder or  partnerships  partially owned by Directors of
the Company.  Rental payments made under these leases were $304,000 and $287,000
for the years ended December 31, 1995 and 1994, respectively.  Two of the leases
require that rental payments will increase each year based on the consumer price
index,  and under certain  circumstances,  average  deposits at the branch.  

10.  Commitments and  Contingencies:  
The Bank is required by federal  regulations to
maintain  certain  minimum  average  balances  with the Federal  Reserve,  based
primarily on the Bank's daily demand deposit  balances.  Required  deposits held
with the Federal Reserve averaged approximately $1,009,000 in 1995.

                                                           59

<PAGE>



10.      Commitments and Contingencies, continued:
The future minimum  noncancelable  lease payments as of December 31, 1995 are as
follows:
<TABLE>
<CAPTION>

<S>                           <C>                                                    <C>               
                                 1996                                                $       324,000
                                 1997                                                        316,000
                                 1998                                                        295,000
                                 1999                                                        202,000
                              Thereafter                                                     945,000
                                                                                     -------------------

                                 Total                                               $     2,082,000
                                                                                     ================
</TABLE>


Total rental expense for the years ended December 31, 1995 and 1994 was $478,000
and $447,000, respectively.

11.      Regulatory Capital Requirements:
The Bank is  required by Office of the  Comptroller  of the  Currency  (OCC) and
Federal Deposit  Insurance  Corporation  (FDIC)  guidelines to maintain  various
minimum capital  ratios.  At December 31, 1995, the Bank exceeded all applicable
regulatory  capital ratios.  

The FDIC  Improvement Act of 1991 (FDICIA)  requires each federal banking agency
to implement  regulations governing "prompt corrective" actions for institutions
that it  regulates.  In response to this  requirement,  the FDIC  adopted  final
rules, effective December 19, 1992, based upon FDICIA's five capital tiers: well
capitalized,    adequately    capitalized,    undercapitalized,    significantly
undercapitalized,  and critically  undercapitalized.  Under FDICIA,  the FDIC is
required to take  supervisory  action against  institutions  that are not deemed
either "well capitalized" or "adequately capitalized." At December 31, 1995, the
Bank was considered "well capitalized."

Payment of  dividends  by the Bank is limited  under  regulations  for  national
banks.  The amount that can be paid in any calendar year without prior  approval
of the OCC cannot  exceed the lesser of net profits (as  defined)  for that year
plus the net profits for the preceding two calendar years, or undivided profits.
Therefore, the payment of dividends by the Company may also be limited.

                                                           60

<PAGE>



11.      Regulatory Capital Requirements, continued:
The Bank is required to report certain financial  information to its regulators.
Differences can arise between the Bank's financial statements and the regulatory
financial information reported because regulatory reporting  requirements differ
from generally  accepted  accounting  principals (GAAP). A reconciliation of the
Bank's  GAAP net income and  shareholder's  equity to the amounts  reported  for
regulatory purposes as of December 31, 1995 is as follows:
<TABLE>
<CAPTION>

                                                                                              Bank Only
                                                                           ----------------------------------------------
                                                                                  Net                  Shareholder's
                                                                                Income                   Equity
                                                                           -----------------     ------------------------
<S>                                                                        <C>                   <C>          
       GAAP financial statement amounts                                    $       1,715,000     $        11,752,000
       Regulatory accounting adjustment, net of income tax impact                    206,000                (41,000)
                                                                           ---- ------------     ---- --------------

      
       Amounts reported for regulatory purposes (unaudited)                $       1,921,000     $        11,711,000
                                                                           ==== ============     ==== ==============

</TABLE>

12.      Fair Values of Financial Instruments:
Fair value  estimates are  determined  as of a specific  date in time  utilizing
quoted market prices, where available,  or various assumptions and estimates. As
the  assumptions  underlying  these  estimates  change,  the  fair  value of the
financial  instruments will change. The use of assumptions and various valuation
techniques,  as well as the absence of secondary  markets for certain  financial
instruments,  will likely  reduce the  comparability  of fair value  disclosures
between financial institutions.  Additionally, the Bank has not disclosed highly
subjective values of other non-financial instruments. Accordingly, the aggregate
fair value  amounts  presented do not  represent  and should not be construed to
represent the full underlying value of the Company.  The methods and assumptions
used to estimate the fair values of each class of financial  instruments  are as
follows:  

Cash  and  Cash  Equivalents:  

The  carrying  value  of cash  and cash
equivalents  approximates fair value due to the relatively  short-term nature of
these  instruments.  

Investment  Securities,  Held to  Maturity:  

Fair value of securities and  investments  is based on quoted market prices.  If
quoted market prices are not  available,  fair values are based on quoted market
prices of comparable instruments.

Loans Receivable: 

In  order to  determine  the fair  values  for  loans,  the loan  portfolio  was
segmented based on loan type, credit quality and repricing characteristics.  For
certain  variable rate loans with no  significant  credit  concerns and frequent
repricings,  estimated  fair values are based on the carrying  values.  The fair
values of other loans are estimated  using  discounted  cash flow analyses.  The
discount rates used in these analyses are generally  based on origination  rates
for  similar  loans  of  comparable  credit  quality.   Maturity   estimates  of
installment loans are based on historical experience with prepayments.

Deposits: 

The fair values for deposits,  subject to immediate  withdrawal such as interest
and noninterest bearing,  and savings deposit accounts,  are equal to the amount
payable on demand at the  reporting  date (i.e.,  their  carrying  amount on the
balance  sheet).  Fair  values  for  fixed-rate  certificates  of  deposits  are
estimated  by  discounting  future cash flows  using  interest  rates  currently
offered on time deposits with similar remaining maturities.

Off-Balance  Sheet  Instruments:   

The fair value of commitments to extend credit and standby  letters of credit is
estimated  using the fees  currently  charged to enter into similar  agreements,
taking  into  account  the  remaining  terms of the  agreements  and the present
creditworthiness of the counter parties.

                                                           61

<PAGE>

<TABLE>
<CAPTION>



                                                                                December 31, 1995
                                                                    ----------------------------------------
                                                                          Carrying                 Fair
                                                                           Amount                  Value
                                                                    -  --------------      -- --------------
<S>                                                                 <C>                    <C>              
Financial assets:

Cash equivalents and certificates of deposits                       $      21,427,000      $      21,440,000
Investments securities                                                     10,879,000             10,882,000
Loans held for sale                                                        14,324,000             15,685,000
Loans receivable, net                                                     115,263,000            116,184,000
                                                                    -  --------------      -- --------------

                                                                          161,893,000            164,191,000
                                                                    -  --------------      -- --------------
Financial liabilities:
Deposits                                                            $     154,221,000      $     154,577,000
                                                                    -  --------------      -- --------------

Off-balance sheet financial instruments:
Commitments to extend credit                                                  -                      130,000
Standby letters of credit                                                     -                       15,000
                                                                    -  --------------      -- --------------

                                                                              -            $         145,000
                                                                    -  --------------      -- --------------
</TABLE>

13.      Financial Instruments with Off-Balance Sheet Risk:
The Company 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.  To
date,  these  financial  instruments  include  commitments  to extend credit and
standby  letters of credit which  involve  elements of credit and interest  rate
risk in excess of the amount recognized in the statement of financial  position.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent  future cash  requirements.  The  Company  evaluates  each  customer's
creditworthiness  on  a  case-by-case  basis.  The  Company  generally  requires
collateral or other security to support  commitments  to extend credit.  

Standby letters of credit are performance assurances made on behalf of customers
who have a  contractual  obligation  to produce or deliver  goods or services or
otherwise perform. Credit risk in these transactions arises from the possibility
that a  customer  may not be able to repay  the Bank if the  letter of credit is
drawn upon.  As with  commitments  to extend  credit,  the Bank  evaluates  each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained,   if  any,  is  based  on  management's   credit   evaluation  of  the
counter-party.

At  December  31,  1995 and  1994,  loan  commitments  totaled  $12,951,000  and
$14,012,000,  respectively and standby letters of credit totaled  $1,486,000 and
$823,000, respectively.

                                                           62

<PAGE>



14.      Parent Company Only Condensed Financial Information:
The condensed financial statements of Northern Empire Bancshares (parent company
only) as of  December  31,  1995 and 1994,  and for each of the two years in the
period ended December 31, 1995, are presented below:
<TABLE>
<CAPTION>

                                                                                              1995                    1994
<S>                                                                                 <C>                     <C>                
           Balance Sheets
           Assets:
                

           Cash and cash equivalents                                                $           180,000     $           223,000
           Investment in Sonoma National Bank                                                11,752,000               9,837,000
           Other assets                                                                          51,000                 143,000
                                                                                    ----  -------------     ---  --------------
           Total assets                                                             $        11,983,000     $        10,203,000
                                                                                    ====  =============     ===  ==============

           Liabilities and shareholders' equity:
           Other liabilities                                                        $             1,000     $             4,000
                                                                                    ----  -------------     ---  --------------
           Preferred stock, no par value;  authorized,  10,000,000 shares;  none
           issued  or  outstanding  

           Common  stock,  no  par  value;  authorized,
           20,000,000  shares;  issued  and  outstanding  1,388,355  in 1995 and
           1,253,350 in 1994                                                                  7,433,000               6,489,000

           Retained earnings                                                                  4,549,000               3,710,000
                                                                                    ----  -------------     ---  --------------
           Total shareholders' equity                                                        11,982,000              10,199,000
                                                                                    ----  -------------     ---  --------------
           Total liabilities and shareholders' equity                               $        11,983,000     $        10,203,000
                                                                                    ====  =============     ===  ==============


           Statements of Income

           Dividend income                                                                      -           $           100,000
           Interest and other income                                                $            18,000                   9,000
           Administrative expenses                                                             (10,000)                (15,000)
           Income taxes benefit (expense)                                                       (3,000)                   2,000
           Equity in undistributed earnings of Sonoma National Bank                           1,715,000               1,250,000
                                                                                    ----  -------------     ---  --------------

           Net income                                                               $         1,720,000     $         1,346,000
                                                                                    ====  =============     ===  ==============


                                                                                              1995                    1994
           Statements of Cash Flows

           Cash flows from operating activities:
           Net income                                                               $         1,720,000     $         1,346,000


                                                           63

<PAGE>




           Adjustments to reconcile net income to net cash provided by (used in)
           operating activities:
           Decrease (Increase) in other assets                                                   92,000                (92,000)
           Decrease in other liabilities                                                        (3,000)                (20,000)
                                                                                    ----  -------------     ---  --------------

           Total                                                                              1,809,000               1,234,000
           Less equity in undistributed earnings of Sonoma National Bank                    (1,715,000)             (1,250,000)
                                                                                    ----  -------------     ---  --------------

           Net cash provided by (used in) operating activities                                   94,000                (16,000)
                                                                                    ----  -------------     ---  --------------

           Cash flows from investing activities:
           Proceeds on sale of OREO                                                             -                       200,000
           Capital contributed to Sonoma National Bank                                        (200,000)                 -
                                                                                    ----  -------------     ---  --------------

           Net cash (used in) provided by investing activities                                (200,000)                 200,000
                                                                                    ----  -------------     ---  --------------

           Cash flows from financing activities:
           Cash dividend paid                                                                 (266,000)               (430,000)
           Stock options exercised                                                              329,000                 386,000
                                                                                    ----  -------------     ---  --------------

           Net cash provided by (used in) financing activities                                   63,000                (44,000)
                                                                                    ----  -------------     ---  --------------

           Net increase (decrease) in cash and cash equivalents                                (43,000)                 140,000

           Cash and cash equivalents:
           Beginning of year                                                                    223,000                  83,000
                                                                                    ----  -------------     ---  --------------

           End of year                                                              $           180,000     $           223,000
                                                                                    ====  =============     ===  ==============
</TABLE>
    
<PAGE>



                                                       PART II

Item 14.          Other Expenses of Issuance and Distribution.

         The  SEC  filing  fee  for  filing  this  Registration   Statement  was
approximately  $570.  Legal fees incurred in  connection  with this offering are
estimated  to be  $4,000,  accounting  fees are  estimated  to be $2,000  and no
transfer agent fees are expected.

Item 15.          Indemnification of Directors and Officers.

The statutory and other  arrangements  for  indemnification  of directors of the
Registrant  are  described  in  full  in  the   prospectus   under  the  heading
"Indemnification  for Securities Act Liabilities."  Indemnification  of officers
and  other  controlling  persons  may  be  made  under  the  provisions  of  the
Registrant's Articles and Bylaws or pursuant to California law.

Article SEVEN of the Registrant's  Articles of  Incorporation  provides that the
Registrant is authorized to indemnify  its  directors,  officers,  employees and
other agents as follows:

         SEVEN:            INDEMNIFICATION OF AGENTS

         The corporation is authorized to provide  indemnification of agents (as
         defined  in  Section  317  of  the  Corporations  Code)  through  bylaw
         provisions,  agreements  with  the  agents,  vote  of  shareholders  or
         disinterested directors, or otherwise, in excess of the indemnification
         otherwise  permitted by Section 317 of the Corporations  Code,  subject
         only to the applicable limits on such excess  indemnification set forth
         in Section 204 of the Corporations  Code with respect to breach of duty
         to the Corporation and its shareholders.

Article VI of the Registrant's Bylaws provides for indemnification of directors,
officers, employees and other "agents" of the corporation as follows:

                                                     ARTICLE VI

                                                   Indemnification

         Section 1. Extent of  Indemnification.  The Corporation  shall have the
         power to indemnify  agents (as defined in Section 317 of the California
         Corporations Code),  including  directors,  officers and employees,  in
         accordance with the provisions of Section 317 or as otherwise permitted
         under the Corporation's Articles of Incorporation.

         Section 2. Expense  Advancement.  Expenses  incurred in  defending  any
         proceeding  may be  advanced  by the  Corporation  prior  to the  final
         disposition of such  proceeding upon receipt of an undertaking by or on
         behalf of the agent to repay such amount  unless it shall be determined
         ultimately that the agent is entitled to be identified.

         Section  3.  Insurance.  The   Corporation  may  purchase  and  
         maintain insurance  on  behalf  of any  agent  of the  Corporation  
         against  any liability asserted against or incurred by the agent in 
         such capacity or arising  out  of  the  agent's  status  as  such  
         whether  or  not  the Corporation  would have the power to indemnify  
         the agent  against such liability  under  the  provisions  of  Section 
         317 of the California Corporations Code.

The  provisions  of  the  California   General   Corporation   Law  relating  to
indemnification  of  directors,  officers,  employees  and  other  agents  of  a
corporation,  as  presently  in effect,  are set forth in Sections  204 and 317,
copies of which are included in this Registration Statement as Exhibit 28.1.



                                                     - Page i -

<PAGE>




Item 16.          Exhibits.

         4        Stock Option Plan,  including amendments to date, and forms of
                  Stock  Option  Agreements   (incorporated  by  reference  from
                  Exhibit  10.1 of the  Registrant's  Registration  Statement of
                  Form S-2, SEC File No. 33-51906, on September 11, 1992)

         5        Opinion of Haines & Lea, a law corporation (previously filed)

         10.1     Lease  for  premises  at  801  Fourth   Street,   Santa  Rosa,
                  California,  dated July 25, 1984, including amendments to date
                  (incorporated   by   reference   from   Exhibit  10.2  of  the
                  Registrant's  Registration Statement of Form S-2, SEC File No.
                  33-51906, on September 11, 1992)

         10.2     Lease  for  premises  at  6641  Oakmont  Drive,   Santa  Rosa,
                  California,  dated February 1, 1989 (incorporated by reference
                  from Exhibit 10.3 of the Registrant's  Registration  Statement
                  of Form S-2, SEC File No. 33-51906, on September 11, 1992)

         10.3     Lease  for  premises  at  755  Fourth   Street,   Santa  Rosa,
                  California,  dated January 10, 1990 (incorporated by reference
                  from Exhibit 10.4 of the Registrant's  Registration  Statement
                  of Form S-2, SEC File No. 33-51906, on September 11, 1992)

         10.4     Lease for  second  floor at 755  Fourth  Street,  Santa  Rosa,
                  California, dated November 12, 1992 (incorporated by reference
                  from Exhibit  (10) (g) of the  Registrant's  Annual  Report on
                  Form 10-KSB for the year ended December 31, 1992)

         10.5     *Stock Option Plan, including amendments to date, and forms 
                  of Stock Option Agreements, see Exhibit 4

10.6 *Indemnification  Agreements  between  James B.  Keegan,  Jr. and  Northern
     Empire Bancshares and Sonoma National Bank  (incorporated by reference from
     Exhibit (10) (h) of the  Registrant's  Annual Report on Form 10-KSB for the
     fiscal year ended December 31, 1992)

         10.7     *Indemnification  Agreements  between  Dennis  R.  Hunter  and
                  Northern   Empire   Bancshares   and  Sonoma   National   Bank
                  (incorporated  by  reference  from  Exhibit  (10)  (i)  of the
                  Registrant's  Annual Report on Form 10-KSB for the fiscal year
                  ended December 31, 1992)

         10.8     *Indemnification  Agreements  between  Robert  V.  Pauley  and
                  Northern   Empire   Bancshares   and  Sonoma   National   Bank
                  (incorporated  by  reference  from  Exhibit  (10)  (j)  of the
                  Registrant's  Annual Report on Form 10-KSB for the fiscal year
                  ended December 31, 1992)

         10.9     *Indemnification  Agreements  between  William  E.  Geary  and
                  Northern   Empire   Bancshares   and  Sonoma   National   Bank
                  (incorporated  by  reference  from  Exhibit  (10)  (k)  of the
                  Registrant's  Annual Report on Form 10-KSB for the fiscal year
                  ended December 31, 1992)



                                                     - Page ii -

<PAGE>



         10.10    *Indemnification  Agreements  between  Patrick R. Gallaher and
                  Northern   Empire   Bancshares   and  Sonoma   National   Bank
                  (incorporated  by  reference  from  Exhibit  (10)  (l)  of the
                  Registrant's  Annual Report on Form 10-KSB for the fiscal year
                  ended December 31, 1992)

         10.11    *Indemnification  Agreements  between  William P. Gallaher and
                  Sonoma National Bank  (incorporated  by reference from Exhibit
                  (10) (m) of the Registrant's  Annual Report on Form 10-KSB for
                  the fiscal year ended December 31, 1992)

         10.12    *Indemnification  Agreements  between  Deborah A.  Meekins and
                  Sonoma National Bank  (incorporated  by reference from Exhibit
                  (10) (p) of the Registrant's  Annual Report on Form 10-KSB for
                  the fiscal year ended December 31, 1992)

         10.13    Lease for branch premises in Lakeside Village Shopping Center,
                  Windsor, California, dated March 1, 1993 (previously filed)

         10.14    *Executive  Salary  Continuation  Agreement between Deborah A.
                  Meekins and Sonoma  National Bank  (incorporated  by reference
                  from Exhibit (10)(q) of the Registrant's Annual Report on Form
                  10-KSB for the fiscal year ended December 31, 1993)

10.15*Executive Salary Continuation  Agreement between David F. Titus and Sonoma
     National  Bank.  (incorporated  by reference  from  Exhibit  (10)(r) of the
     Registrant's  Annual  Report  on Form  10-KSB  for the  fiscal  year  ended
     December 31, 1993)

10.16*Director's  Deferred  Compensation  Plan between  Patrick R.  Gallaher and
     Sonoma  National Bank.  (incorporated  by reference from Exhibit (10)(r) of
     the  Registrant's  Annual  Report on Form  10-KSB for the fiscal year ended
     December 31, 1994)

10.17*Director's  Deferred  Compensation  Plan between  William P.  Gallaher and
     Sonoma  National Bank.  (incorporated  by reference from Exhibit (10)(s) of
     the  Registrant's  Annual  Report on Form  10-KSB for the fiscal year ended
     December 31, 1994)

10.18*Director's  Deferred  Compensation  Plan between James B. Keegan,  Jr. and
     Sonoma  National Bank.  (incorporated  by reference from Exhibit (10)(t) of
     the  Registrant's  Annual  Report on Form  10-KSB for the fiscal year ended
     December 31, 1994)

10.19*Director's Deferred  Compensation Plan between William E. Geary and Sonoma
     National  Bank.  (incorporated  by reference  from  Exhibit  (10)(t) of the
     Registrant's  Annual  Report  on Form  10-KSB  for the  fiscal  year  ended
     December 31, 1994)

         23.1     Consent of Haines & Lea (previously filed)

         23.2     Consent of Coopers & Lybrand L.L.P.

         24       Power of Attorney (previously filed)

         99       Sections 204 and 317 of the California General Corporation 
                  Law, with respect to indemnification (previously filed)

- --------------------------
*  Management contract or compensation plan or agreement



                                                    - Page iii -

<PAGE>



Item 17.          Undertakings.

         The undersigned  Registrant  hereby  undertakes (1) to file, during any
period in which it offers or sells  securities,  a  post-effective  amendment to
this Registration Statement to (i) include any prospectus required by section 10
(a) (3) of the Securities Act of 1933;  (ii) reflect in the prospectus any facts
or events which, individually or together, represent a fundamental change in the
information in the registration  statement;  and (iii) include any additional or
changed  material  information on the plan of  distribution  (2) for determining
liability  under  the  Securities  Act of  1933,  to treat  each  post-effective
amendment as a new  registration  statement of the securities  offered,  and the
offering of the  securities  at that time to be the initial bona fide  offering;
and (3) file a post-effective  amendment to remove from  registration any of the
securities that remain unsold at the end of this offering.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.





                                                     - Page iv -

<PAGE>




                                                     SIGNATURES


Pursuant to the  requirements  of the  Securities  Act of 1933,  the  Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on form S-2 and has  duly  caused  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of San Francisco, State of California, on March 22, 
1995.

                                                     NORTHERN EMPIRE BANCSHARES


                                                                 *
                                          By___________________________________
                                                     James B. Keegan, Jr.
                                          President and Chief Executive Officer


Pursuant to the  requirements of the Securities Act of 1933,  this  registration
statement  has been signed by the  following  persons in the capacity and on the
dates indicated:


      *                                           Date:  March 22, 1996
Dennis R. Hunter
Chairman of the Board of Directors

      *                                           Date:  March 22, 1996
James B. Keegan, Jr.
President/Director

      *                                           Date: March 22, 1996
Patrick R. Gallaher,
Chief Accounting Officer/Director

      *                                           Date: March 22, 1996
Robert V. Pauley,
Secretary and Treasurer/Director

      *                                           Date: March 22, 1996
William P. Gallaher,
Director

      *                                           Date: March 22, 1996
William E. Geary,
Director



/Joan L. Grant/
- -------------------------------------
   * By  Joan L. Grant, Attorney-in-Fact Power of Attorney filed

Coopers & Lybrand L.L.P.
a professional service firm


CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in this registration statement on Form S-2 (File No.
33-60566) of our report dated January 19, 1996, on our audits of the
consolidated financial statements of Northern Empire Bancshares.  We also
consent to the reference to our firm under the caption "Experts."


/Coopers & Lybrand L.L.P./
San Francisco, California
March 22, 1996






Coopers & Lybrand L.L.P. is a member of Coopers & Lybrand International,
a limited liability association incorporated in Switzerland.



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