COASTAL BANCORP INC
10-K, 1997-03-26
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: XCELLENET INC /GA/, 424B1, 1997-03-26
Next: BOYD BROS TRANSPORTATION INC, 10-K, 1997-03-26








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

                                FORM 10-K

        [ X ]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF

                  THE  SECURITIES  EXCHANGE  ACT  OF  1934

                  For  the  Fiscal  Year  Ended  DECEMBER 31, 1996
                                                     OR
        [   ]     Transition Report Pursuant to Section 13 or 15(d)  of
                  the  Securities  Exchange  Act  of  1934
                  For  the  Transition  Period  from  _________ to


                      Commission File Number:  0-24526

                           COASTAL BANCORP, INC.
            (Exact name of Registrant as specified in its charter)


                                Texas                  76-0428727
(State  or  other  jurisdiction  of          (I.R.S.  Employer
incorporation  or  organization)          Identification  No.)

                         8 Greenway Plaza, Suite 1500
                              Houston, Texas 77046
                   (Address of principal executive office)

                                 (713) 623-2600
                       (Registrant's telephone number)

         Securities registered pursuant to Section 12(b) of the Act:

      Title of each class     Name of each exchange on which registered
           N/A                                                  N/A

         Securities registered pursuant to section 12(g) of the Act:
                  Common Stock, $0.01 par value per share
                               (Title of Class)

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

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

As  of  March  14, 1997, the aggregate market value of the 3,959,759 shares of
Common  Stock of the Registrant issued and outstanding on such date, excluding
1,008,832  shares  held  by  all  directors  and  executive  officers  of  the
Registrant  as a group, was $108,893,372.  This figure is based on the closing
sale  price  of  $27.50  per  share of the Company's Common Stock on March 14,
1997,  as  reported  in  The  Wall  Street  Journal  on  March  17,  1997.

Number of shares of Common Stock outstanding as of March 14, 1997:   4,968,591

     DOCUMENTS  INCORPORATED  BY  REFERENCE
     List  hereunder the following documents incorporated by reference and the
Part  of  Form  10-K  into  which  the  document  is  incorporated:
(1)         Portions of the Registrant's Annual Report to Stockholders for the
fiscal  year ended December 31, 1996, are incorporated into Part II, Items 5-8
of  this  Form  10-K.
(2)       Portions of the Registrant's definitive proxy statement for its 1997
Annual  Meeting of Stockholders are incorporated into Part III, Items 10-13 of
this  Form  10-K.
                                      48



PART  I.

ITEM  1.  BUSINESS

     COASTAL  BANCORP,  INC.

     Coastal  Bancorp,  Inc.  (the  "Company")  is  engaged  primarily  in the
business  of serving as the ultimate holding company for Coastal Banc ssb (the
"Bank").    The Company was incorporated in March 1994  in connection with the
reorganization  of  Coastal  Banc Savings Association (the "Association") into
the holding company form of organization.  The reorganization occurred in July
1994.    In  addition,  in  July  1994,  the  Association  converted  to  a
Texas-chartered  savings  bank  operating under the name Coastal Banc ssb.  On
November  30, 1996, Coastal Banc Holding Company, Inc. ("HoCo") was created as
a  Delaware  unitary savings bank holding company in accordance with the terms
of  an  agreement  and  plan  of  reorganization  dated  August  19, 1996 (the
"Agreement").    Pursuant  to  the  terms  of the Agreement, the Bank became a
wholly-owned  subsidiary  of HoCo and HoCo became a wholly-owned subsidiary of
the  Company.    The reorganizations were treated as combinations similar to a
pooling  of  interests.  Accordingly, the financial information and references
presented  herein  have  been restated to give effect where appropriate, as if
the  reorganizations  had  occurred  at  the  earliest  date  presented.

     On  June 30, 1995, the Company issued $50.0 million of 10.0% Senior Notes
due  June  30,  2002 (the "Senior Notes").  The Senior Notes are redeemable at
the  Company's option, in whole or in part, on or after June 30, 2000, at par,
plus  accrued  interest to the redemption date.  Of the proceeds received from
the  issuance  of  the Senior Notes, $44.9 million was used to purchase 11.13%
Noncumulative  Preferred Stock, Series B, of the Bank (the "Series B Preferred
Stock")  which  is  now  owned  by  HoCo.

     At  December  31, 1996, the Company had total consolidated assets of $2.9
billion,  total  deposits of $1.3 billion, $28.8 million in Series A Preferred
Stock  and  stockholders'  equity  of  $94.1  million.

     The  Company  is  subject  to examination and regulation by the Office of
Thrift  Supervision  (the  "OTS")  and the Company and the Bank are subject to
examination  and  regulation  by  the  Texas  Savings and Loan Department (the
"Department").    The  Company  is also subject to various reporting and other
requirements  of  the  Securities  and  Exchange  Commission  (the  "SEC").

     The  Company's  executive  offices  are  located at Coastal Banc Tower, 8
Greenway  Plaza, Suite 1500, Houston, Texas 77046, and its telephone number is
(713)  623-2600.

     COASTAL  BANC  SSB

     The  Bank is a Texas-chartered, Federally insured state savings bank.  It
is  headquartered  in Houston, Texas and operates through 37 branch offices in
metropolitan  Houston,  Corpus Christi, Austin and small cities in central and
south  Texas.

     The  Bank  was originally acquired by an investor group (which includes a
majority  of  the  Board  of  Directors and the present Chairman of the Board,
President  and Chief Executive Officer of the Company) in 1986 as a vehicle to
take  advantage  of  the  failures  and consolidation in the Texas banking and
thrift  industries.    The  Bank  has  acquired deposits and branch offices in
transactions  with  the  Federal government and other private institutions, in
addition  to  acquiring  an  independent  national bank in 1995, as a base for
developing an ongoing savings bank business. At February 28, 1986 (the date of
change in ownership), the Bank had one full service office and total assets of
approximately  $10.7  million.   Accordingly, although originally organized in
1954,  the Bank in its current form effectively commenced operations  with the
1986  change  in  control.  By  December 31, 1996, the Bank's total assets had
increased  to $2.9 billion, total deposits were $1.3 billion and stockholders'
equity  totaled  $165.4  million.

     The Bank attempts to maximize profitability through the generation of net
interest  income  and  fee  income.    To  meet  this  objective, the Bank has
implemented  a  strategy of building its core deposit base while deploying its
funds  in assets which provide an attractive return with relatively low credit
risk.    In carrying out this strategy and to ultimately provide a respectable
return  to  the  Company's  shareholders,  the  Bank adheres to four operating
principles:    (i) continuing to expand its low cost core deposit base through
acquisitions;  (ii)  minimizing  interest  rate  risk; (iii) minimizing credit
risk; and (iv) maintaining a low level of general overhead expense relative to
its  peers.    These  operating  principles  are  briefly  discussed  below.

     CORE  DEPOSITS.   The Bank has implemented the first operating principle,
developing  and  expanding  a  core  deposit base, beginning in 1988 through a
series  of  transactions  with  the  Federal  government  and  private  sector
financial  institutions,  gaining in the process entry into additional markets
in  Houston,  Corpus  Christi,  Austin,  San  Antonio  and  south  Texas.

     In  1988, the Bank became the first acquiror of failed or failing savings
institutions  under  the  Federal  government's  "Southwest  Plan."    In this
transaction  (the  "Southwest  Plan  Acquisition"), the Bank acquired from the
Federal Savings and Loan Insurance Corporation ("FSLIC"), as receiver for four
insolvent  savings  associations  (the "Acquired Associations"), approximately
$543.4  million of assets and assumed approximately $543.4 million of deposits
and  other  liabilities.   The Bank acquired an aggregate of 14 branch offices
from  the  Acquired  Associations  in  new  and  existing markets in southwest
Houston, west of Houston along the Houston-San Antonio corridor and in the Rio
Grande  Valley.    See  "The  Southwest  Plan  Acquisition."

     Since  completion of the Southwest Plan Acquisition, the Bank has entered
into  five branch office acquisitions and one whole bank acquisition: two with
an  instrumentality  of  the  Federal  government  (acting  as the receiver of
insolvent  financial  institutions) and four with other private institutions. 
In  each, the Bank generally agreed to acquire certain assets in consideration
of  the  assumption  of  certain deposit and other liabilities with respect to
each  institution.    In  addition,  in  1996 the Bank chose to exit two Texas
cities,  San  Antonio and San Angelo.  The Bank sold its San Angelo branch and
swapped  its  three  San  Antonio  branches for one branch in Bay City, Texas.

     In  the  first  branch  acquisition,  completed in 1990, the Bank assumed
deposits  of  $151.1 million in connection with the acquisition of nine branch
offices,  which are primarily located in the northwestern Houston metropolitan
area.    The  acquisition  provided  the  Bank with further penetration in the
Houston market.  In the second branch acquisition, completed in 1991, the Bank
assumed  deposits  of  $71.4  million in connection with the acquisition of an
office  located  in  Victoria, Texas.  The acquisition of that office expanded
the  Bank's  presence  in  the small cities market southwest of Houston toward
Port  Lavaca.    In  the third branch acquisition, completed in 1993, the Bank
assumed  deposits of $386.4 million in connection with the acquisition of nine
branches  located  in Corpus Christi, San Antonio, Conroe, Brenham and Sealy. 
The  Corpus  Christi  and  San Antonio branch acquisitions allowed the Bank to
enter  new markets.  In the fourth branch acquisition, also completed in 1993,
the  Bank  assumed deposits of $45.7 million and acquired two branches located
in  Harlingen  and  McAllen,  two small cities southwest of Houston in the Rio
Grande  Valley  (the  "Valley").    As  a result of this acquisition, the Bank
increased  its presence in the Valley.  In the fifth branch acquisition, which
was  completed  in  December 1994, the Bank assumed deposits of $150.2 million
and  acquired  eight  branches located in San Angelo, Marble Falls, Kingsland,
Llano,  Giddings,  Buchanan  Dam,  Mason and Burnet, which allowed the Bank to
enter  new  markets  in  central  Texas.

     In  1995, the Bank continued to expand its market presence by opening two
de  novo branches in the Houston metropolitan area and by completing its first
whole  bank  acquisition.    On  November  1,  1995,  the Bank consummated the
acquisition  of  all  of  the  outstanding  capital  stock  of  Texas  Capital
Bancshares,  Inc.  ("Texas Capital").  As a result of the acquisition of Texas
Capital,  Texas  Capital Bank, N.A., a national banking association, with five
branch offices, located in Houston, Katy, Richmond and Austin and total assets
of  $170.7  million,  was  merged  with  and  into  the  Bank.

     In  1996,  the Bank consummated the sale of its San Angelo location which
had  $14.9  million  in  deposits and was acquired in the Bank's December 1994
branch  acquisition.    In  connection  with  this  sale,  the Bank recorded a
$521,000  gain before applicable income taxes.  On September 5, 1996, the Bank
consummated  the exchange of its three San Antonio branches having deposits of
$53.8  million  for  a  branch  in  Bay  City,  Texas having deposits of $79.8
million.

     All  of these transactions resulted in the net assumption of $1.5 billion
of  deposits  and  the  acquisition of 45 branch offices (after the San Angelo
branch  sale  and  the  swap  of the San Antonio branches).  The Bank has also
opened six de novo branches since inception.  Since its first acquisition, the
Bank  has  been  able to achieve operating economies and improve efficiency by
closing  an  aggregate  of  15 branch offices and transferring the deposits to
other  offices  located  in  the  same  market  areas.

     The  Bank  will  continue  to pursue acquisitions as vehicles for growth,
although  there  can be no assurance that the Bank will be able to continue to
grow  through  acquisitions  in  the future.  In the absence of any available,
cost-effective  acquisitions,  management will continue to focus on internally
generated  earnings  growth  including  further  development  of  the  Bank's
commercial  lending  and  commercial  business  deposits.

     INTEREST  RATE  RISK.    The  Bank  has  implemented the second operating
principle, minimizing interest rate risk, by matching, to the extent possible,
the  repricing  or  maturity  of  its  interest-earning  assets  to  its
interest-earning  liabilities  as well as the basis or index (for example, the
London Interbank Offered Rate ("LIBOR") or the 11th District Federal Home Loan
Bank  cost  of  funds  index ("COFI")) upon which these assets and liabilities
reprice.   Generally this is achieved through management of the composition of
its assets and liabilities.  The Bank also undertakes to lock in an acceptable
interest  rate  spread  between  interest-earning  assets and interest-bearing
liabilities  by  altering the Bank's cost of funds, or, at times, the yield on
certain  assets  in its portfolio.  To accomplish this, the Bank has purchased
interest  rate  swaps  and caps.  See "Management's Discussion and Analysis of
Financial  Condition  and  Results  of  Operations  -  Asset  and  Liability
Management"  set  forth  in  Item  7  hereof.

     The  Bank will originate and purchase for retention in its portfolio only
those loans and investments which provide a positive interest rate spread over
funding  liabilities  matched  with  similar maturities.  Consistent with this
philosophy,  a  significant portion of the Bank's assets have been invested in
adjustable-rate  high  quality  mortgage-backed  securities.   At December 31,
1996,  of  the Bank's $1.5 billion of mortgage-backed securities, $1.3 billion
or  84.2%,  were invested in adjustable rate mortgage-backed securities.  To a
lesser  extent,  the  Bank has purchased first lien mortgages on single-family
residences,  the majority of which are adjustable rate mortgages.  At December
31,  1996,  $591.3 million, or 48.1% of the Bank's loans receivable portfolio,
net  was  comprised of such adjustable rate single-family residential mortgage
loans.

     The  Bank  also  originates  and  purchases  fixed  and  adjustable  rate
long-term,  single-family  residential  loans  primarily  for  sale  into  the
secondary  market.    Prior  to 1996, this and certain other lending functions
were  performed  for the Bank by its wholly-owned mortgage banking subsidiary,
CBS  Mortgage  Corp.  ("CBS  Mortgage").    Beginning in 1996, the origination
function  was  performed  by the Bank.  By originating such loans for sale and
generally  obtaining  a  commitment for the purchase of such loans at the time
that the loan applications are approved, the Bank avoids a significant portion
of  the  interest rate risk associated with holding fixed-rate mortgage loans.

     CREDIT  RISK.    The  Bank has implemented the third operating principle,
minimizing  credit  risk, by (i) investing a substantial portion of its assets
in cash and mortgage-backed securities, and (ii) taking a cautious approach to
the  development  of  its direct lending operations.  At December 31, 1996, of
the  Company's  $2.9  billion  in total assets, $1.5 billion or 53.0% of total
assets  consisted  of  mortgage-backed securities and $27.7 million or 1.0% of
total  assets  consisted  of cash and cash equivalents.  At December 31, 1996,
the Company's total net loans receivable portfolio amounted to $1.2 billion or
42.8%  of  total  assets  comprised  primarily of $788.9 million of first lien
residential  mortgage  loans and $138.4 million of multifamily mortgage loans,
which  constituted  64.2% and 11.3%, respectively, of the net loans receivable
portfolio.    The  balance  of  the  net loans receivable portfolio, by dollar
amount  and  percent of the portfolio, was comprised of the following:  $116.8
million  (or 9.5%) of commercial real estate loans, $53.4 million (or 4.4%) of
warehouse loans to residential mortgage originators ("Warehouse loans"), $44.6
million  (or  3.6%) of residential construction loans, $22.6 million (or 1.8%)
of  consumer  and  other  loans,  $21.6  million  (or  1.8%)  of  real  estate
acquisition and development loans, $21.2 million (or 1.7%) of loans secured by
purchased mortgage servicing rights ("PMSR loans") and $20.7 million (or 1.7%)
of  commercial,  financial  and  industrial  loans.  The Company's non-accrual
loans  as  of such date were $12.8 million or 1.04% of total loans receivable,
and  the  Company's total nonperforming assets were $16.0 million, or 0.56% of
total  assets.

     The Bank will develop and seek to market loan products actively only when
and as management concludes that the Texas economy supports such steps without
the  incidence  of  undue  credit  risk.    This is consistent with the Bank's
approach  in  its  lending  activities.    See  "Lending  Activities-General."

     NONINTEREST  EXPENSE.    The  Bank  has  implemented the fourth operating
principle, maintaining a low level of general overhead expense relative to its
peers  by  operating an efficiently staffed branch office system which is able
to  administer and deliver its products and services in an economical manner. 
The  Bank  believes  that  it  has  significant  operating  leverage, and that
continued  incremental growth will not cause its overhead expenses to increase
by  a  corresponding amount.  The growth achieved from the Bank's acquisitions
has  facilitated reduced overhead levels as a proportion of assets and a lower
cost  of  funds  from  a  more  meaningful market share of core deposits.  The
Company's  ratio  of  noninterest  expense  to  average  total  assets  on  a
consolidated  basis  has decreased, from 2.71% for the year ended December 31,
1988  to  1.40%  for the year ended December 31, 1996, before the 1996 Savings
Association  Insurance Fund ("SAIF") insurance special assessment.  The Bank's
unconsolidated  ratio of noninterest expense to average total assets was 1.36%
for  the  year  ended  December  31,  1996,  before  the  1996  SAIF insurance
assessment.

     On  September  30,  1996,  the  Bank recorded the one-time SAIF insurance
special  assessment  (the  "Special Assessment") of $7.5 million ($4.8 million
after  applicable  income  taxes) as a result of the Federal Deposit Insurance
Act,  as  amended  (the "FDIA") being signed into law.  The Special Assessment
pursuant  to  the  FDIA  was equal to 65.7 basis points on the SAIF assessment
base  of  deposits  existing  as  of  March  31,  1995.

     The  Bank  is  subject to regulation by the Department, as its chartering
authority  and  by the FDIC, which regulates the Bank and insures its deposits
to  the  fullest  extent provided by law.  The Bank also is subject to certain
regulation  by  the  Board  of  Governors  of  the Federal Reserve System (the
"Federal  Reserve  Board")  and  is  a member of the Federal Home Loan Bank of
Dallas  (the  "FHLB"), one of the 12 regional banks which comprise the Federal
Home  Loan  Bank  System.

LENDING  ACTIVITIES

     GENERAL.    The Bank has taken a cautious approach to the development and
growth  of its direct lending operations to minimize credit risk.  In order to
avoid  incurring  undue  credit  risk,  the  Bank  historically  invested  a
significant  percentage  of  its  assets in alternative financial instruments,
particularly mortgage-backed securities, most of which have certain repayments
guaranteed  by  the  government or Government Sponsored Enterprises ("GSEs"). 
See  "Mortgage-Backed  Securities."   The Bank will originate and purchase for
retention  in  its portfolio only those loans determined by management to have
an  acceptable  credit  risk and which provide a positive interest rate spread
over  funding  liabilities  matched with similar maturities.  This strategy is
designed  to achieve an acceptable risk adjusted rate of return, as determined
and  continuously  evaluated  by  the  Board  of  Directors.

     Consistent  with  the  Bank's  lending  strategy, the Bank originates and
purchases  single-family  residential loans for sale into the secondary market
and  to retain in its portfolio.  Through 1995, this and certain other lending
functions  described  herein  were performed for the Bank by CBS Mortgage, its
wholly-owned  mortgage  banking  subsidiary.    Beginning  in  1996,  the Bank
performed  these functions.  By originating and purchasing such loans for sale
and  generally  obtaining  a  commitment for the purchase of such loans at the
time  that the loan applications are approved or the purchase is approved, the
Bank  believes  that  it avoids a significant amount of the interest rate risk
associated  with  holding fixed rate mortgage loans. Although the Bank and CBS
Mortgage  have  from  time  to  time originated adjustable rate and short-term
fixed  residential mortgage loans for the Bank's portfolio, the number of such
loans  has been relatively small compared to the bulk loan purchases described
below.

     In  1995,  the  Bank  completed  the acquisition of Texas Capital and its
$103.3 million in loans.  The loans acquired from Texas Capital included first
lien  residential,  multifamily,  commercial  real  estate,  residential
construction,  real  estate acquisition and development, commercial, financial
and  industrial  and  consumer  loans.    Utilizing  this  acquisition  as  a
springboard,  the  Bank  implemented  its  strategic  shift towards building a
commercial  banking  business.


<PAGE>
     The  following table sets forth information concerning the composition of
the  Bank's  net  loans  receivable  portfolio  by  type  of loan at the dates
indicated.    The  table  does not include loans which were subject to special
coverage  by  the  Federal  government  in  connection with the Southwest Plan
Acquisition.

<TABLE>

<CAPTION>



                                                        At December 31,
                                                    -----------------------  
                                           1996               1995             1994
                                      ----------           ----------          ------       
                                       Amount       Percent    Amount    Percent      Amount
                                      ------------------  ----------  ------  --------  ----
                                                    (Dollars in thousands)
<S>                                   <C>              <C>         <C>     <C>         <C>  

Real-estate mortgage loans:
 First lien residential           $   791,337        61.96%   $ 742,880    66.38%  $428,237 
 Multifamily                          139,486        10.92       95,297     8.52     75,142 
 Residential construction              77,146          6.04      33,935     3.03     27,777 
 Acquisition and development           26,132         2.05       15,517     1.39     14,119 
 Commercial                           119,004         9.32      122,622    10.96     30,405 
 Commercial construction                3,963         0.31           --       --         -- 
Commercial, warehouse                  53,573         4.19       48,822     4.36     15,724 
Commercial, PMSR                       21,380         1.67       21,548     1.93     11,625 
Commercial, financial and industrial   21,965         1.72       19,860     1.77         -- 
Loans secured by savings deposits       8,849         0.69        8,292     0.74      5,141 
Consumer and other                     14,400         1.13       10,316     0.92      4,179 
                                   ---------------------------------------------------------

 Total loans                        1,277,235       100.00%    1,119,089   100.00%   612,349
                                   ---------------==========--------------------------------

Loans in process                      (38,742)                   (11,526)           (12,970)
Premium (discount) to record
 purchased loans, net                     479                     (1,366)            (8,925)
Unearned interest and loan fees        (2,344)                    (1,939)            (1,264)
Allowance for loan losses              (6,880)                    (5,703)            (2,158)
                                   ---------------------------------------------------------
 Total loans receivable, net      $ 1,229,748             $    1,098,555            $587,032 
                                   =========================================================







            At December 31,
             ---------------
                 1994
                ------
                                    Percent
                                    -------
<S>                                   <C>

Real-estate mortgage loans:
 First lien residential                69.93%
 Multifamily                           12.27 
 Residential construction               4.54 
 Acquisition and development            2.30 
 Commercial                             4.97 
 Commercial construction                  -- 
Commercial, warehouse                   2.57 
Commercial, PMSR                        1.90 
Commercial, financial and industrial      -- 
Loans secured by savings deposits       0.84 
Consumer and other                      0.68 
                                      -------

 Total loans                          100.00%
                                      -------

Loans in process
Premium (discount) to record
 purchased loans, net
Unearned interest and loan fees
Allowance for loan losses
 Total loans receivable, net

</TABLE>




<PAGE>
     SCHEDULED  MATURITIES.             The following table sets forth certain
information  at  December  31,  1996  regarding  the principal amount of loans
maturing  in  the Bank's loans receivable portfolio based on their contractual
terms  to  maturity.    Demand  loans,  loans  having  no  stated  schedule of
repayments  and  no  stated maturity are reported as due in one year or less. 
First  lien  residential  mortgage,  multifamily  mortgage and commercial real
estate  loans  are  based  on  their contractual terms to maturity assuming no
periodic  amortization  of  principal.

<TABLE>

<CAPTION>



                                  AT DECEMBER 31. 1996
                                 ----------------------                        
                          More than      More than       More than       More than      Over
            One year     one year to    three years    five years to   ten years to   twenty
            or less      three years   to five years     ten years     twenty years    years
- --------------------------------------------------------------------------------------------
                                     (In thousands)
<S>                                   <C>          <C>     <C>     <C>      <C>       <C>

First lien residential mortgage      $5,512     $6,755   $8,406  $33,918  $168,019  $568,727
Multifamily mortgage                 31,207     88,450   16,864      508     2,457        --
Residential construction             35,957      9,028       --       --        --        --
Real estate acquisition and
 development                          5,184     16,919       --       --        --        --
Commercial real estate               15,301     39,837   23,700   14,275    25,891        --
Commercial construction                 805         71      135       --       400        --
Commercial, other                    69,807     16,199    9,937      975        --        --
Consumer and other                   11,343      5,923    4,279      906       798        --
                                 -----------------------------------------------------------

 Total loans                     $  175,116  $ 183,182 $ 63,321  $50,582  $197,565  $568,727
                                 ===========================================================






                                   Total
                                 ----------

<S>                              <C>

First lien residential mortgage  $  791,337
Multifamily mortgage                139,486
Residential construction             44,985
Real estate acquisition and
 development                         22,103
Commercial real estate              119,004
Commercial construction               1,411
Commercial, other                    96,918
Consumer and other                   23,249
                                 ----------

 Total loans                     $1,238,493
                                 ==========
</TABLE>



     The  average maturity of loans is generally substantially less than their
average  contractual  terms  because  of  prepayments  and,  in  the  case  of
conventional  mortgage  loans,  due-on-sale  clauses, which generally give the
Bank  the  right  to  declare a loan immediately due and payable in the event,
among  other  things, that the borrower sells the real property subject to the
mortgage and the loan is not repaid.  The average life of mortgage loans tends
to  increase  when  current  mortgage loan rates are substantially higher than
rates  on  existing  mortgage  loans  and,  conversely, decrease when rates on
existing  mortgages  are  substantially lower than current mortgage loan rates
(due  to refinancings or adjustable-rate and fixed-rate loans at lower rates).
Under  the latter circumstances, the weighted average yield on loans decreases
as  higher  yielding  loans  are  repaid  or  refinanced  at  lower  rates.


<PAGE>
     The  following  table  sets forth the amounts of loans due after one year
from  December  31, 1996 by category and which have fixed or adjustable rates.

<TABLE>

<CAPTION>



                                            Interest-Rate
                                            --------------                      
                                                Fixed          Adjustable    Total
                                            --------------     ----------  ----------
<S>                                      <C>  <C>             <C>  <C>         <C>

                                            (In thousands)

First lien residential mortgage          $         195,298  $     590,527  $  785,825

Multifamily mortgage                                20,545         87,734     108,279

Residential construction                             8,628            400       9,028

Real estate acquisition and development                 --         16,919      16,919

Commercial real estate                              53,568         50,135     103,703

Commercial construction                                400            206         606

Commercial, other                                    4,182         22,929      27,111

Consumer and other                                  11,344            562      11,906
                                            -----------------------------------------
 Total                                   $         293,965  $     769,412  $1,063,377
                                            =========================================
</TABLE>



<PAGE>

     ORIGINATION,  PURCHASE AND SALE OF LOANS.  The following table sets forth
the  loan  origination,  purchase  and  sale  activity  of the Bank during the
periods  indicated.    The table does not reflect the activity of CBS Mortgage
for  other  institutions,  GSEs or entities during the periods presented.  See
"Mortgage  Banking  Activities."
<TABLE>

<CAPTION>



                                                                Year Ended December 31,
                                                              -------------------------
                                                            1996        1995        1994
                                                           -----------------------------
                                                                          (In thousands)
<S>                                                          <C>         <C>      <C>

First lien mortgage loan originations:
 Adjustable rate                                           $3,542          $985   $ 12,760 
 Fixed rate                                                 5,471           746      5,269 
 Adjustable rate by correspondent lenders                  67,461        92,911      4,842 
 Fixed rate by correspondent lenders                        4,058            --         -- 
Residential construction and
   acquisition and development loan originations          154,182        61,713     83,804 
Warehouse loan originations                               887,252       549,628    388,303 
PMSR loan originations                                     69,172        67,578     41,084 
Multifamily loan originations                              67,657        42,366     26,013 
Commercial real estate loan originations                   41,170        29,595     26,756 
Commercial construction originations                        3,806            --         -- 
Commercial, financial and industrial loan originations     30,080         5,100         -- 
Consumer loan originations                                 22,256        12,429      7,236 
                                                         -----------------------------------
   Total loan originations                              1,356,107       863,051    596,067 
Purchase of residential mortgage loans                    115,928       298,613    144,290 
Loans acquired (net) in connection with 
acquisition and disposition transactions                    1,018       103,319      2,428 
Purchase of multifamily and commercial real estate loans    4,604        25,045         -- 
Multifamily and commercial real estate
 loans transferred from Covered Assets                         --            --      6,671 
                                                         ----------------------------------
   Total loan originations and purchases                1,477,657     1,290,028    749,456 
                                                       ------------------------------------
Foreclosures                                                4,363         3,394      2,386 
Principal repayments and reductions to 
 principal balance                                      1,339,691       776,084    609,995 
Residential loans sold                                         --           679        732 
Total foreclosures, repayments and sales of loans       1,344,054       780,157    613,113 
                                                      -------------------------------------
Amortization of premiums and discounts and 
fees on loans                                               (485)         3,316      1,519 
Provision for loan losses                                 (1,925)        (1,664)      (934)
                                                      -------------------------------------
   Net increase in loans receivable                   $  131,193     $  511,523   $136,928 
                                                      =====================================
</TABLE>



<PAGE>
     The  following table sets forth the number of bulk loan purchases and the
amount  of  first lien residential mortgage loans acquired by the Bank through
bulk  purchases  for  the  periods  indicated.

<TABLE>

<CAPTION>



                        Year Ended December 31,
                      -------------------------
                         1996       1995      1994
                      ---------  --------  --------
                   (Dollars in thousands)
<S>                     <C>         <C>       <C>

Amount purchased  $    112,395  $296,452  $141,775
Number of bulk
 loan purchases              9        24        22
</TABLE>



     Personnel  from  the  Bank  generally  analyze loan bid packages, as they
become  available,  and  the  Securities  Investment  Subcommittee of the Bank
reviews  the  information in the loan packages to determine whether to bid (or
make an offer) on a package and the price of such bid (or offer).  The pricing
with  respect to such loan packages is based on a number of factors, including
the  ability  to  create  spread  income  with  a funding source of comparable
maturity, the pricing of alternative investments, particularly mortgage-backed
securities, which  offer little or no credit risk, and the credit risk profile
of  the  portfolio  offered.    The  Bank analyzes credit risk in a whole loan
package  through its due diligence investigation, which is designed to provide
management with basic underwriting information on each loan or group of loans,
including  loan-to-value,  payment history, insurance and other documentation.
Because  the  Bank  is  purchasing  loans  in  bulk,  the Bank prices the loan
packages  that  it  bids  on  to  take into consideration, among other things,
delinquency  and  foreclosure assumptions based on the risk characteristics of
the  loan  packages.  The Bank intends to continue to make competitive bids on
loan  portfolios  that  meet  the  Bank's  purchase  criteria.

     Beginning  in  1994,  the  Bank  has  been  originating  adjustable  rate
residential  mortgage  loans  through approximately 18 correspondent lenders. 
The correspondents originate and immediately sell such loans to the Bank.  All
such  loans  are  underwritten  in  accordance  with  the  Bank's policies and
procedures.    During  1996,  loans  purchased  from the correspondent lenders
totaled  $74.3  million.

     The  Bank  will  directly sell mortgage loans and mortgage loan servicing
from time to time in order to replace the loans and servicing with instruments
which  have  higher credit quality and which generate less interest rate risk.

     While  the Bank has the general authority to originate and purchase loans
secured  by  real  estate  located  anywhere in the United States, the largest
concentration  of  its  residential  first lien mortgage and construction loan
portfolios  is secured by realty located in Texas.  Other than in Texas, there
are  no  other  concentrations  of  ten  percent  or  more.

     RESIDENTIAL  CONSTRUCTION  LENDING.    The  Bank initiated a construction
lending program with local builders in the latter part of 1989 which has grown
considerably  since  its inception.  At the time of initiation of the program,
management  of  the  Bank surveyed the members of the residential construction
industry  in the Bank's Houston market area and targeted those companies which
management  believed, based upon its market research, to be financially strong
and  reputable.    Loans are made primarily to fund residential construction. 
Construction loans are made on pre-sold and speculative residential homes only
in  well  located,  viable  subdivisions  and  planned  unit  developments.

     The  builders with whom the Bank does business generally apply for either
a  non-binding  short-term  line  of  credit  or  for an annual line of credit
(subject  to  covenants) from the Bank for a maximum amount of borrowing to be
outstanding at any one time.  The line of credit applications are processed by
the  loan  administration  and  credit departments and are underwritten by the
Lending  Subcommittee.    Loans to any one builder are limited to $5.0 million
for new lines and $12.0 million for increases or renewals of existing lines if
approved  by  this  Committee,  or  up to the regulatory loans to one borrower
limit  if approved by the Board of Directors' Loan Committee. Upon approval of
the  line  of  credit, the Bank issues a letter which indicates to the builder
the  maximum  amount  which  will be available under the line, the term of the
line  of  credit, which is generally 90 days to one year, the interest rate of
the loans to be offered under the line, which is set at a rate above the local
prime rate or LIBOR on the outstanding monthly loan balance, and the loan fees
payable.    When the builder desires to draw upon a short-term line of credit,
it  must  make  a separate loan application under the line for a specific loan
amount.   Each loan commitment under a short-term line of credit is separately
underwritten  and approved by at least two members of the Lending Subcommittee
after  the builder's master file is updated and reviewed.  The Bank also funds
construction  loans  outstanding  to  builders or individuals under individual
construction  loans.

     The  terms of the Bank's construction loans are generally for nine months
or less, unless extended by the Bank.  If a construction loan is extended, the
borrower  is  generally  charged a loan fee for each 90 day extension period. 
The  Bank  reserves  the right to extend any loan term, but generally does not
permit  the  original  term  and  all  extensions  to exceed 24 months without
amortization  of  principal  either  in  monthly  increments  or  a  lump sum.

     The  Bank  generally  requires  that  construction  loans  be  personally
guaranteed  by  the  borrower  and  its principals.  The maximum loan-to-value
ratio  of  any  construction  loan  may  not  exceed  the lesser of 80% of the
appraised  value  of  the  collateral  property,  80%  of the proposed sale or
contract  price  or 100% of the actual cost.  All individual loans are limited
in  dollar  amount  based upon the project proposed by the builder.  Draws for
lot  purchases  are generally limited to the contracted sales price of the lot
(to  include  escalations)  not  to exceed 100% of the lot's appraised value. 
Other  special  conditions  which  the Bank attaches to its construction loans
include  a requirement that limits the number and dollar amount of loans which
may  be  made  based  upon  unsold  inventory.  The Bank may also, in its sole
discretion,  discontinue  making  any  further  loans  if the builder's unsold
inventory  exceeds  a certain level from all lending sources or if the builder
fails  to  pay  its  suppliers  or  subcontractors  in  a  timely  manner.

     The  Bank  provides  construction  financing for homes that generally are
priced  below  $450,000, with most homes priced between $70,000 and $175,000. 
In  this  price range, the Bank has experienced the shortest duration of term,
the  highest  annualized yield and the least likelihood of defaults because of
the  generally  high  number of pre-completion sales.  The Bank will also make
individual  construction loans to builders or individuals on single homes or a
panel of homes on substantially the same terms and conditions as loans granted
under  the  Bank's  line  of  credit  program.

     At  December  31,  1996,  the  Bank  had  $45.0  million  in  outstanding
residential construction loans (net of loans in process).  Of the construction
loans  outstanding  at  December  31,  1996, $35.6 million were to 16 builders
originated  under  the  Bank's line of credit program and $9.4 million were to
builders  or  individuals under individual construction loans.  At the present
time,  the  Bank  has  approved  builders  in  the Houston, Dallas, and Austin
metropolitan  areas  and  is  selectively  soliciting  new  builders  for  its
residential  construction lending program.  The Bank intends to continue to do
business  with  the  companies  involved  in  its  line  of credit program and
believes  that  it  will  continue  to  have construction loan demand from the
builders  with whom it currently has an established lending relationship.  The
Bank  does  not  otherwise  actively  solicit  construction  loans directly or
through  the  mass  media.

     Construction financing is generally considered to involve a higher degree
of  risk  than  long-term  financing  on  improved,  occupied residential real
estate,  due  to the lender's reliance on the borrower to add to the estimated
value  of the property through construction within the budget set forth in the
loan  application.    The  Bank  attempts to limit its risk exposure by, among
other  things:  limiting  the  number  of  borrowers  to  whom  it  lends  and
establishing  specific  qualification  requirements  for  borrowers generally;
continually  monitoring  the general economic conditions in the market, recent
housing starts and sales; continually monitoring the financial position of its
borrowers throughout the term of the loan through periodic builder reports and
inquiries  to  the  builder's  suppliers  and  subcontractors;  continually
monitoring  the  progress of the development through site inspections prior to
loan  disbursements;  utilizing  only  qualified,  approved  appraisers;  and
requiring  that  the  builder  maintain  a  pre-approved  ratio (generally not
greater  than  50%)  of  speculative  to  pre-sold  homes  in the development.

     MULTIFAMILY  MORTGAGE  AND  COMMERCIAL REAL ESTATE LENDING.  Beginning in
1993,  the  Bank  initiated  a  program  to  actively  seek  loans  secured by
multifamily  or  commercial  properties  (primarily retail shopping centers). 
Multifamily mortgage and commercial real estate loans typically involve higher
principal  amounts and repayment of the loans generally is dependent, in large
part,  on sufficient cash flow being generated by the underlying properties to
cover  operating  expenses  and  loan repayments.  Market values may vary as a
result  of  economic  events or governmental regulations which are outside the
control of the borrower or lender and which can affect the future cash flow of
the  properties.    The loans are for a short to medium term of between one to
seven  years,  and  have  floating rates or fixed rates based on a spread over
similarly  fixed  borrowings from the FHLB.  The properties securing the loans
originated  by  the Bank are generally located in Texas.  The Bank attempts to
limit  its  risk  exposure  by,  among  other  things:  lending  to  proven
developers/owners,  only  considering  properties  with  existing  operating
performance  which  can  be  analyzed,  requiring  conservative  debt coverage
ratios, and continually monitoring the operation and physical condition of the
collateral.   At December 31, 1996, multifamily mortgage loans totaling $139.5
million  and commercial real estate loans of $119.0 million were outstanding. 
The  decision  to  increase  commercial real estate lending resulted primarily
from the improvement in the local economies throughout Texas, which was caused
by  improved  occupancy  in retail centers together with an improvement in the
quality  of  the borrowers seeking such loans.  At December 31, 1996, the Bank
had  outstanding  commercial  real  estate loans (acquired from Texas Capital)
totaling  approximately  $32,000  that  were  on  non-accrual  status.

     The  Bank  began  seeking multifamily mortgage and commercial real estate
construction  loans  in 1996.  The Bank will generally underwrite these loans,
with  principal  balances  up  to  $5.0  million, in the same way it currently
underwrites  its  multifamily  mortgage lending and will attempt to manage the
risk  of  such loans by requiring that the builders provide more equity in the
project  than  is  required  in  refinancings,  lending to those builders with
strong financial statements and requiring that borrowers purchase, if required
by the movement of general market interest rates, interest rate caps for their
loans.    At  December  31,  1996, commercial construction loans totaling $4.0
million  were  outstanding.

     WAREHOUSE  LENDING.  Since 1992, the Bank has provided lines of credit to
mortgage  companies  generally  for  their  origination  of  single  family
residential  loans  which  are  normally  sold  no  more  than  90  days  from
origination to the Federal National Mortgage Association (the "FNMA"), Federal
Home  Loan  Mortgage  Corporation  ("FHLMC"),  Government  National  Mortgage
Association  ("GNMA")  or  to  private  investors.  The  lines  of  credit are
generally  renewable  annually.    Borrowers  pay the Bank a commitment and/or
non-usage  fee  and  pay  interest  on  funds  drawn  at  a floating rate.  In
addition,  the  Bank  receives  a  fee for each loan file processed.  The Bank
holds  the  original mortgage loan notes and other documentation as collateral
until  repayment  of  the related lines of credit.  The lines of credit may be
drawn  to  the extent of 98.0% of the principal balance of the mortgages being
financed  or  to  the lesser of 100% of the sale commitment amount or the note
amount  of  each mortgage being financed depending on the agreement.  The Bank
generally  will  not  accept  any  loan  older  than 60 days as collateral and
generally  requires  the  originator to pay down the line for any loan held as
collateral  which  is 90 days or older from the date of its origination. Thus,
the  overall  security for the lines of credit is easily valued, highly liquid
and  turns  over  rapidly.

     Warehouse  loans  are  underwritten  in accordance with Bank policies and
procedures.    Interested loan originators who contact or are contacted by the
Bank  are asked to prepare a loan application which seeks detailed information
on  the  originator's  business.    After  evaluating  the  application  and
independently  verifying  the  applicant's  credit  history, if the originator
appears  to  be a likely candidate for approval, Bank personnel will visit the
originator  and  review,  among  other  things,  its  business  organization,
management, quality control, funding sources, risk management, loan volume and
historical  delinquency  rate, financial condition, contingent obligations and
regulatory  compliance.  The originator pays a fee for this review to offset a
portion  of  the Bank's expense, which amount is deducted from the origination
fee  if  the  line  of  credit  is  approved.    If  the  originator meets the
established criteria, its application is submitted to the Lending Subcommittee
for  review and if required, is thereafter referred to the Board of Directors'
Loan  Committee.

     Bank personnel attempt to minimize the risk of making Warehouse loans by,
among  other  things,  (i)  taking  physical  possession  of  the originator's
collateral,  (ii)  directly  receiving payment from secondary market investors
when  the  loans  are  sold  and  remitting  any balance to the borrower after
deducting  the  amount  borrowed  for that particular loan, (iii) visiting the
originator's  office  from  time  to  time  to  review its financial and other
records  and  (iv)  monitoring each originator:  (a) by periodically reviewing
each  originator's  financial  statements,  loan  production  delinquency  and
commitment reports; and, (b) on an annual basis, by reviewing the originator's
audited  financial  statements  and  the  auditor's letter to the originator's
board  of  directors.

     During  1996,  the  Bank originated $887.3 million of Warehouse loans and
had  such  loans  outstanding  of  $53.6  million  at  December  31,  1996.

     PMSR  LENDING.    Since  1992,  the  Bank  has  loaned  funds to mortgage
companies  for  their  purchase of mortgage servicing rights or to finance the
mortgage  companies  ongoing  operations  to  originate  and  retain  mortgage
servicing.    The mortgage companies receive fees for servicing mortgage loans
which  include collecting and remitting loan payments to FNMA, FHLMC and other
investors. Loans of this nature generally have terms of one to five years, and
are generally limited to the lesser of 65.0% of the price paid by the mortgage
company  for servicing rights, or the value of the originated servicing rights
(subject to the regulatory maximum for loans to one borrower).  PMSR loans are
made  at  adjustable  rates  of interest tied to LIBOR or the Bank's borrowing
rate  plus  a  spread  and  a  commitment  or  non-usage  fee.  PMSR loans are
collateralized  by  purchased  or  originated mortgage servicing rights to the
remaining  cash  flows  after  remittance  of payments to FNMA, FHLMC or other
investors  on  the  servicing  portfolio.    PMSR  loans  are  underwritten in
substantially  the  same  manner  as  Warehouse loans.  Bank personnel closely
monitor  PMSR  borrowers  on  a  semi-annual  basis  by,  among  other things,
reviewing the borrower's financial condition and operations in the same manner
as  they  do  for Warehouse loans and by examining the value of the borrower's
PMSR portfolio (through evaluation of the estimated future net cash flows from
the servicing rights) in order to ensure that the loan-to-value ratio does not
exceed  70.0%  during  the  life of the loan.  If the continuing loan-to-value
ratio  exceeds  that  amount,  the borrower is asked to repay a portion of the
principal balance to maintain the ratio limit.  At December 31, 1996, the Bank
had  $21.4  million  in  outstanding  PMSR  loans.

     REAL  ESTATE ACQUISITION AND DEVELOPMENT LENDING.  The Bank has increased
the  number  of  loans  originated  to  residential  real  estate builders and
developers for the acquisition and/or development of vacant land. The proceeds
of  the  loans  are  generally  used  to  acquire  the  land and make the site
improvements necessary to develop the land into saleable lots.  The Bank lends
only  to  the  major  developers in Houston with good track records and strong
financial  capacity  and on property where substantially all of the lots to be
developed  are pre-sold.  The term of the loans have generally been from 18 to
24 months at a spread over the prime rate, plus an origination fee.  Repayment
on  the  loans  is  generally  made  as  the  lots are sold to builders.  Land
acquisition  and  development  loans involve additional risks when compared to
loans  on  existing  residential  properties.    These loans typically involve
relatively  large  loan  balances  to  single  borrowers,  and  the  repayment
experience  is  dependent  upon the successful development of the land and the
resale  of  the lots.  These risks can be significantly impacted by supply and
demand  conditions  and  the  general  economic conditions in the local market
area.    At  December  31,  1996,  the  Bank  had $26.1 million of real estate
acquisition  and  development  loans  outstanding.

     COMMERCIAL  BUSINESS  LENDING.    Development  of  a  commercial business
lending  program  is  a  strategic goal of Bank management.  The Texas Capital
acquisition  provided the Bank with an established commercial business lending
program  to  small  and  medium  sized  companies primarily in the Houston and
Austin  metropolitan  areas.  In  1996,  management  continued  to develop the
infrastructure  for  commercial  business  lending in most of the Bank's major
markets.  The commercial, financial and industrial loans ("Commercial Business
loans")  are  generally  made to provide working capital financing or purchase
financing  to  businesses  and are generally secured by the borrower's working
capital assets (i.e. accounts receivable, inventory, etc.) or assets purchased
by  the borrower (i.e. operating assets, equipment, etc.). Commercial Business
loans  generally have shorter terms (one to five years) at a spread over prime
rate  and  are  of  greater risk than real estate secured loans because of the
type  and  nature  of  the  collateral.  In addition, Commercial Business loan
collections  are  more  dependent on the continuing financial stability of the
borrower.  The Bank intends to expand the acquired commercial business lending
program,  while  managing  the associated credit risk by monitoring borrowers'
financial  position and underlying collateral securing the loans.  At December
31,  1996,  Commercial  Business  loans  outstanding totaled $22.0 million, of
which  $496,000  (acquired  from  Texas  Capital)  was  on non-accrual status.

     CONSUMER  LENDING.   The Bank makes available traditional consumer loans,
such  as  home  improvement, new and used car financing, new and used boat and
recreational  vehicle  financing  and  loans secured by savings deposits.  The
interest  rate on loans secured by savings deposits is typically set at a rate
above  that  paid  on  the  underlying  account and adjusts if the rate on the
account changes.  At December 31, 1996, the Bank had $23.2 million in consumer
loans  outstanding,  of which $8.8 million were savings deposit secured loans.

     Consumer  loans (other than savings deposit secured loans) generally have
shorter  terms  and  higher  interest  rates  than  mortgage loans but usually
involve greater credit risk than mortgage loans because of the type and nature
of the collateral.  In addition, consumer lending collections are dependent on
the  borrower's  continuing  financial  stability,  and  are thus likely to be
adversely  affected  by  job  loss,  marital  status,  illness  and  personal
bankruptcy.    In  many cases, repossessed collateral for a defaulted consumer
loan  will not provide an adequate source of repayment of the outstanding loan
balance  because  of  depreciation  of  the  underlying  collateral.  The Bank
believes  that the generally higher yields earned on consumer loans compensate
for  the  increased  credit  risk associated with such loans and that consumer
loans  are  important  to  its  efforts  to  serve  the  credit  needs  of the
communities  that  it  serves.

     The  Bank's  consumer  loan  lending  territory  approximates the markets
served  by its retail branches.  Persons desiring consumer loans are typically
individuals  who  have  a  pre-existing  banking  relationship  with the Bank.

     ASSET  QUALITY.  The Bank, like all financial institutions, is exposed to
certain  credit  risks  related  to  the value of the collateral which secures
loans  held in its portfolio and the ability of borrowers to repay their loans
during  the  term  thereof.   Management of the Bank closely monitors the loan
portfolio  and  the  Bank's  real  estate  acquired as a result of foreclosure
("REO")  for  potential problems on a weekly basis and reports to the Board of
Directors  on  a  monthly basis. When a borrower fails to make a required loan
payment  or other weaknesses are detected in a borrower's financial condition,
the  Bank  attempts to determine an appropriate course of action by contacting
the  borrower.    Delinquencies  are    cured  promptly in most cases.  If the
delinquency  on  a  mortgage loan exceeds 90 days and is not cured through the
Bank's  normal  collection  procedures,  or  an  acceptable arrangement is not
worked  out  with the borrower, the Bank will institute measures to remedy the
default,  including  commencing  a foreclosure action.  As a matter of policy,
the  Bank generally does not accept from the mortgagor a voluntary deed of the
secured  property  in  lieu  of  foreclosure.  If foreclosure is effected, the
property  is  sold  at a public auction in which the Bank may participate as a
bidder.    If the Bank is the successful bidder, the foreclosed real estate is
then  included  in  the  Bank's  REO  portfolio  until  it  is  sold.

     Upon  acquisition,  REO  is  recorded  at  the  lower of unpaid principal
balance  adjusted for any remaining acquisition premiums or discounts less any
applicable valuation allowance or estimated fair value, based on an appraisal,
less estimated selling costs.  All costs incurred from the date of acquisition
forward  relating  to  maintaining  the  property  are  recorded  as a current
expense.

     It is the Bank's general policy not to recognize interest income on loans
past  due  90  days  or  more.    When a loan is placed on non-accrual status,
previously  accrued  but  unpaid interest is reversed against current interest
income.    On  a  loan-by-loan  basis,  Bank management may continue to accrue
interest on loans that are past due more than 90 days, primarily if management
believes  that  the  individual  loan  is in the process of collection and the
interest  is fully collectible.  At December 31, 1996, 1995 and 1994, the Bank
had  the  following  loans  which  were 90 days or more delinquent and were on
accrual  status:

<PAGE>

<TABLE>

<CAPTION>



                                          At December 31,
                                      -----------------------                         
                                       1996            1995         1994
                                      -------------------------------------
                                      (Dollars in thousands)
<S>                                 <C> <C>      <C>  <C>        <C>  <C>

First lien single family mortgage     $ 106        $  --          $  --

Residential construction                 52           --             --

Commercial real estate                  881           --             --

Commercial, financial and industrial     14          231             --

Consumer                                142           --             --
                                    =========================================

 Total                              $ 1,195        $ 231          $  --
                                    =========================================
</TABLE>



The  following  table  sets forth information regarding the Bank's non-accrual
loans  and  REO  as  of  the  dates  shown.

<TABLE>

<CAPTION>



                                                       At December 31,
                                                       ----------------  
                                           1996                 1995           1994
                                     ----------------------------------------------------
                                                       (Dollars in thousands)
<S>                                 <C>       <C>    <C>       <C>      <C>  <C>

Non-accrual loans:
 First lien single family            $       12,238   $      12,925            $  6,077 
   mortgage
 Residential construction                        --             353                -- 
 Commercial real estate                          32             965                -- 
 Commercial, financial and
   industrial                                   496             337                -- 
 Consumer                                        73              42                25 
                                     --------------------------------------------------
 Total non-accrual loans                     12,839          14,622             6,102 
Total REO                                     3,161           4,216               781 
                                     -------------------------------------------------
Total nonperforming assets           $       16,000   $      18,838          $  6,883 
                                     =================================================
Ratio of nonperforming
 assets to total assets                       0.56%           0.68%             0.30%
Ratio of non-accrual loans to total
 loans receivable                             1.04%           1.33%             1.04%
                                     ==================================================
</TABLE>




<PAGE>
     At  December  31,  1996,  approximately  $816,000  in additional interest
income  would  have  been  recorded  in the year then ended on the above loans
accounted  for  on  a  non-accrual  basis  if  such  loans had been current in
accordance  with  their original terms and had been outstanding throughout the
period  or  since  origination  if  held for part of the period.  For the year
ended  December  31,  1996,  $507,000  in  interest income was included in net
income  for these same loans prior to the time they were placed on non-accrual
status.

     The  increase  in  total  nonperforming  assets  between 1994 and 1996 is
largely  attributable  to  the  growth in the Bank's single family residential
mortgage  loan  portfolio,  which occurred primarily as a result of whole loan
acquisitions  through  bulk  purchases,  and  due to the loans acquired in the
Texas  Capital acquisition.  At December 31, 1996, the Bank had 200 first lien
residential  mortgage  loans in non-accrual status, aggregating $12.2 million,
with  an  average  balance  of approximately $61,000.  A total of 181 of these
loans,  with an aggregate balance of $10.3 million, were acquired through bulk
loan  purchases,  3 of these loans, with an aggregate balance of $26,000, were
acquired  through the Southwest Plan Acquisition and 2 of these loans, with an
aggregate balance of $197,000, were acquired in the Texas Capital acquisition.
Of  the  181  residential  mortgage  loans acquired through bulk purchases, at
December  31, 1996, 39 of such loans totaling $1.8 million were being serviced
by  other  institutions,  which  constituted  4.6%  of  the  $38.2  million of
aggregate  loans  serviced  by  others.

     The commercial real estate and commercial, financial and industrial loans
on  non-accrual status at December 31, 1996 were acquired in the Texas Capital
acquisition.

     At December 31, 1996, nonperforming assets included REO with an aggregate
book  value  of  $3.2  million.   At such date, the Bank's REO consisted of 36
single  family  residential  properties  and  six  commercial properties (also
acquired  from  Texas  Capital).

     At December 31, 1996, in addition to the loans in non-accrual status, the
Bank  had $8.0 million in loans classified as substandard, $126,000 classified
as  loss  and  $10.0  million  of  loans  designated  as "special mention" for
regulatory  purposes.    Of these loans, $2.5 million of the substandard loans
and  $1.3  million  of  the  "special  mention" loans were acquired from Texas
Capital.    The  loans  classified  as loss at December 31, 1996 were consumer
loans specifically provided for in the allowance for loan losses allocation at
that  date.   Loans designated as "special mention" are not currently required
to be classified for regulatory purposes but have potential weaknesses or risk
characteristics  that  could  result  in  future  problems.

     On  January  1, 1995, the Bank adopted the Financial Accounting Standards
Board's  (the  "FASB")  Statement  of  Financial  Accounting Standards No. 114
(Statement  114),  "Accounting  by  Creditors  for  Impairment  of a Loan," as
amended  by Statement 118.  Under Statement 114, a loan is impaired when it is
"probable"  that  a  creditor will be unable to collect all amounts due (i.e.,
both  principal  and  interest) according to the contractual terms of the loan
agreement.    Statement 114 requires that the measurement of impaired loans be
based on (i) the present value of the expected future cash flows discounted at
the  loan's  effective interest rate, (ii) the loan's observable market price,
or  (iii)  the  fair  value  of the loan's collateral.  Statement 114 does not
apply  to  large  groups  of  smaller  balance  homogeneous  loans  that  are
collectively  evaluated  for  impairment.    The Bank collectively reviews all
first-lien  residential  loans  under $500,000 as a group and all consumer and
other loans as a group for impairment, excluding loans in which foreclosure is
probable.   The adoption of Statement 114, as amended by Statement 118, had no
material  impact on the Bank's consolidated financial statements as the Bank's
existing  policy  of  measuring  loan impairment was generally consistent with
methods  prescribed  in  these  standards.

     The  Bank  considers  a  loan  to  be  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. In
determining  impairment,  the  Bank  considers,  among  other  things,  large
non-homogeneous  loans  which  may  include  nonaccrual loans or troubled debt
restructurings,  and  performing  loans  which  exhibit,  among  other
characteristics,  high  loan-to-value  ratios,  low  debt  coverage ratios, or
indications  that the borrowers are experiencing increased levels of financial
difficulty.   The Bank bases the measurements of collateral-dependent impaired
loans on the fair value of their collateral.  The amount by which the recorded
investment in the loan exceeds the measure of the fair value of the collateral
securing  the  loan  is  recognized  by  recording  a valuation allowance.  At
December  31,  1996,  the  carrying  value  of loans that are considered to be
impaired under Statement 114 totaled approximately $725,000 (all of which were
on  non-accrual)  and  the related allowance for loan losses on those impaired
loans totaled $524,000.  The average balance of impaired loans during the year
ended  December  31,  1996  was  approximately  $846,000.   For the year ended
December  31,  1996,  the  Bank  did  not  recognize  interest income on loans
considered  impaired.

     The  Bank  had  loaned  $77.1  million  at  December  31, 1996, under its
residential construction lending program to multiple borrowers who are engaged
in  similar  activities.    These  borrowers  could  be  similarly impacted by
economic  conditions  in  the  Houston  metropolitan  area.   See "Residential
Construction  Lending."    Except  for concentrations in its Warehouse lending
lines,  the  Bank had no other loan concentrations.  At December 31, 1996, the
Bank  had  $53.6  million  of  Warehouse  loans  outstanding.   See "Warehouse
Lending."


<PAGE>
ALLOWANCE  FOR LOAN LOSSES.  The Bank maintains loan loss allowances to absorb
future  and  known  losses  that  may  be  realized  on  its  loans receivable
portfolio.    The  following table summarizes activity in the Bank's allowance
for  loan  losses  during  the  periods  indicated.

<TABLE>

<CAPTION>




                                             Year Ended December 31,
                                            -------------------------              
                                          1996           1995       1994
                                      ----------------------------------------
                                                 (Dollars in thousands)
<S>                                  <C>    <C>  <C>       <C>   <C>  <C>

Balance at beginning of year          $   5,703   $      2,158   $  1,527 
Total charge-offs, net(1)                  (748)          (387)      (303)
Provisions for loan losses                1,925          1,664        934 
Acquisition allowance adjustment(2)          --          2,268         -- 
                                      ------------------------------------
Balance at end of the year            $   6,880   $      5,703   $  2,158 
                                      ====================================
Ratio of net charge-offs during the
period to average net loans
outstanding during the period              0.06%          0.05%      0.06%
                                      ====================================
</TABLE>




1Net  charge-offs  in  all  years  are  fully  attributable  to  single family
residential  loans, except for $154,000 in 1996 and $45,000 in 1995, which are
attributable  to  consumer  and  other  loans.    Net charge-offs also include
recoveries  of  $103,000  in  1996,  $17,000  in  1995  and  $26,000  in 1994.

2The  acquisition allowance adjustment in 1995 represents the amount allocated
to the allowance for loan losses during the year in connection with (i) a bulk
loan  package  acquired  and  (ii)  the  loans  acquired  in the Texas Capital
acquisition.


<PAGE>
     The  following  table sets forth the allocation of the allowance for loan
losses  by  type  of  loan  outstanding  at  the  dates  indicated.

<TABLE>

<CAPTION>



                                                      At December 31,
                                                     ----------------  
                                               1996             1995         1994
                                             -------            -----        -----
                                          (In thousands)
<S>                                      <C>               <C>    <C>    <C>  <C>

First lien residential mortgage                $    2,217  $      2,992  $  1,191
Multifamily mortgage                                  369           249       188
Residential construction                              223           307       278
Real estate acquisition and development               261           130       142
Commercial real estate                              1,151         1,072       152
Commercial construction                                20            --        --
Commercial, Warehouse and PMSR                        361           230        98
Commercial, financial and industrial                  985           395        --
Consumer and other                                    374           177       109
Unallocated                                           919           151        --
                                                 --------------------------------
                                              $     6,880  $      5,703  $  2,158
                                                 ================================
</TABLE>



<PAGE>
     The following table sets forth the allocation of the provision 
(reduction of  allowance)for  loan  losses  by  loan  type  during  
the  periods  indicated.

<TABLE>

<CAPTION>



                                                        At December 31,
                                                        ---------------- 
                                                  1996           1995         1994
                                               --------          -----       ------
                                                        (In thousands)
<S>                                      <C>               <C>    <C>     <C>  <C>

First lien residential mortgage           $       (180)  $      1,032      $   743 
Multifamily mortgage                               120             23           60 
Residential construction                           (84)           (67)        (174)
Real estate acquisition and development            131            (25)         106 
Commercial real estate                              79            479          128 
Commercial construction                             20             --           -- 
Commercial, Warehouse and PMSR                     131            132          (49)
Commercial, financial and industrial               618             --           -- 
Consumer and other                                 322             90          120 
Unallocated                                        768             --           -- 
                                              -------------------------------------
 $                                               1,925   $      1,664      $   934 
                                              =====================================
</TABLE>



     Provisions  for  loan losses, currently $450,000 per quarter, are charged
to  earnings  to  bring  the  total allowance to a level deemed appropriate by
management based on such factors as historical experience, the volume and type
of lending conducted by the Bank, the amount of nonperforming assets, industry
standards,  regulatory  policies,  generally  accepted  accounting principles,
general economic conditions, particularly as they relate to the Bank's lending
area,  and  other  factors  related  to  the collectibility of the Bank's loan
portfolio.

     The  Bank  periodically  reviews  its  loan  loss  allowance policy, at a
minimum,  annually.  As a result of a comprehensive revision of such policy in
1996,  the  Bank changed its method of assessing the adequacy of the allowance
for  loan  losses.    The  revised policy provides that the Bank will annually
establish  a  monthly  provision  amount to be added to the allowance for loan
losses and the resultant allowance will be "tested" monthly for adequacy based
on  the  allocation methodology described below.  The policy provides that any
"excess"  based  on  this  calculation will be maintained in the allowance for
loan  losses as "unallocated".  The minimum allowance allocation to first lien
residential  mortgage  loans  greater  than  90  days  delinquent is a general
allocation  of  5%  of  the  aggregate  net  book value.  All other first lien
residential  mortgage  loans are allocated a general allowance of 0.10% of the
aggregate  net  book  value.    The  Bank generally allocates the allowance to
multifamily,  residential  construction,  commercial construction, real estate
acquisition  and  development,  commercial  real  estate,  Warehouse,  PMSR,
Commercial  Business and consumer and other loans in the following percentages
of  outstanding  principal  amounts:  0.25%, 0.25%, 0.50%, 1.0%, 0.50%, 0.25%,
0.50%,  1.0-2.0%  and  1.0%.    In addition, a general allowance allocation is
calculated  on  unfunded  commitments  and letters of credit using the general
allowance  percentages described above for the applicable loan type.  Specific
allowances  are  established  by  management  on  specific loans as considered
necessary.

     The Bank's management believes that its present allowance for loan losses
is  adequate  based  upon,  among  other considerations, the factors discussed
above,  its low level of nonperforming loans and its nominal loss experience. 
Management  continues  to  review  its loan portfolio to determine whether its
loan  loss  allowance  policy should be altered in light of current conditions
and  to  make  any additional provisions which may be deemed necessary.  While
management  uses  the  best information available to make such determinations,
additional provisions for loan losses may be required to be established in the
future should economic or other conditions change substantially.  In addition,
the  FDIC  and  the  Department,  as  an  integral  part  of their examination
processes,  periodically  review  the  Bank's  loan  loss  allowances.   These
agencies  may  require  the Bank to establish additional loan loss allowances,
based  on  their respective judgments of the information available at the time
of  the  examinations.

MORTGAGE  BANKING  ACTIVITIES

     LOAN  ORIGINATIONS  AND  SALES.    Through  1995, the Bank's wholly-owned
subsidiary, CBS Mortgage, originated loans for the Bank and for others secured
by  first  lien  mortgages  on  completed  single  family  residences  located
principally  in  the  Houston  metropolitan  area  and  in  geographic  areas
surrounding  the  Bank's  branch locations.  Beginning on January 1, 1996, the
origination function was performed by the Bank, with CBS Mortgage's activities
then  limited  to  primarily  loan servicing.  The Bank's present policy is to
originate  and  sell  to  third  party  investors  residential  mortgage loans
principally  to  generate  fee  income,  while  avoiding the interest rate and
credit  risk  associated  with holding fixed rate mortgage loans in portfolio.
During  the  years  ended  1996,  1995  and  1994,  the Bank (in 1996) and CBS
Mortgage  (in  1995  and 1994) originated or purchased with the intent to sell
$11.2  million, $8.8 million and $25.0 million, respectively, of single family
residential  mortgage  loans  and  sold  $11.7 million, $8.3 million and $10.2
million,  respectively,  of such loans to secondary market investors ("SMI"). 
During  1996,  1995 and 1994, the Bank (in 1996) and CBS Mortgage (in 1995 and
1994)  originated  residential  real  estate loans for portfolio totaling $9.0
million,  $1.7  million,  and  $18.0  million,  respectively.

     "Pipeline risk," which is inherent in mortgage lending operations, arises
when the originator of a loan makes an uncovered commitment to lend funds to a
borrower  at  a  locked-in  rate  of interest over the period of time which is
required  for  the  lender  to  close  and/or sell the loan.  The risk is that
market  rates  of  interest will move higher in the period between the time of
commitment  and  the  time of funding the loan, and the lender will thereafter
have difficulty finding a buyer for such loan at a break-even or better price.
 Management of the Bank and of CBS Mortgage believes that its loan origination
strategy  eliminates  to  a  large extent any "pipeline risk." The majority of
applications  taken  are  accepted  on  the  basis  that  rates  will  be  set
immediately  prior  to  closing.  Applications that carry a locked in rate are
covered  for  interest  rate  risk  by  the  use  of  the  forward  sales  of
mortgage-backed  securities  or by registering each loan with an investor that
offers  loan-by-loan  protection  until  closing and delivery to the investor.

     Through  1995, CBS Mortgage made available a variety of mortgage products
designed  to  respond to consumer needs and competitive factors.  Beginning on
January 1, 1996, with the transfer of the origination function, these mortgage
products  were  being  made  available from the Bank.  Conventional conforming
loans that are secured by first liens on completed residential real estate are
originated  for  up  to  95%  of  the  appraised value or selling price of the
mortgaged  property, whichever is less. All loans with loan-to-value ratios in
excess of 80% require the borrower to purchase private mortgage insurance from
approved  third  party  insurers.   Conventional non-conforming mortgage loans
(i.e., loans for single family homes with an original balance in excess of the
maximum loan balance amount set by FNMA or FHLMC, which is presently $203,150,
or loans that do not otherwise meet the criteria established by FNMA or FHLMC)
are  also  originated.    Such  loans  are  originated  based  on underwriting
guidelines or standards required by the SMI to whom such loans are intended to
be  sold.  During 1996, fewer than 10% of the mortgage loans originated by the
Bank  were  non-conforming  mortgage  loans.

     In  addition  to 15-year and 30-year conventional mortgages, CBS Mortgage
offered,  and  now  the Bank offers special products designed to provide lower
rates  of interest or lower principal and interest payments to its customers. 
Borrowers may choose from a wide variety of combinations of interest rates and
points  on  many of its products so that its customers may elect to pay higher
points  at  closing  and  lower  interest  over the life of the loan, or pay a
higher  interest  rate and reduce the points payable at closing.  In addition,
from  time  to  time mortgages are offered in the following categories:  those
which allow the borrower to make lower monthly payments for the first one, two
or  three  years  of  the  loan;  fixed  rate  mortgages;  and adjustable rate
mortgages  having  interest  rate  adjustments  every one, five or seven years
based  upon  a  specified  independent  index.

     Borrower demand for adjustable rate mortgage loans compared to fixed rate
mortgage  loans  is  a function of interest rate levels, consumer expectations
for  changes in interest rate levels and the difference between interest rates
and  loan  fees  offered for fixed rate mortgage loans and for adjustable rate
mortgage  loans.    The  Bank's and CBS Mortgage's loan origination volume has
been  subject  to  some minor seasonal variations, with the heaviest demand in
the  late  spring  and  summer  months.    Loan demand is also affected by the
general  interest  rate  environment  and,  to a large measure, by the general
state  of  the  local  economy.

     During  times  of  relatively  lower  market  interest  rates,  demand by
previous borrowers for refinancings increases.  Refinancings are not solicited
by  CBS  Mortgage  or  the  Bank.   However, if a request for a refinancing is
received,  borrowers  are offered current mortgage loan products. Refinancings
are  processed  in a manner identical to original originations and are charged
the  same  fees  as  charged  for  original  originations.

     LOAN  SERVICING.    CBS  Mortgage  services residential real estate loans
owned  by  the  Bank  as  well  as for others, including FNMA, FHLMC and other
private  mortgage investors.  Loan servicing includes collecting and remitting
loan payments, accounting for principal and interest, making advances to cover
delinquent  payments,  making  inspections  as required of mortgaged premises,
contacting  delinquent  mortgagors,  supervising  foreclosures  and  property
dispositions  in  the event of unremedied defaults and generally administering
the  loans.  Funds  that  have  been  escrowed by borrowers for the payment of
mortgage  related  expenses,  such  as  property taxes and hazard and mortgage
insurance  premiums,  are  maintained  in non-interest-bearing accounts at the
Bank. At December 31, 1996, the Bank had $5.5 million deposited in such escrow
accounts.

     CBS  Mortgage receives fees for servicing mortgage loans, which generally
range  from  0.250%  to 0.375% per annum on the declining principal balance of
fixed rate mortgage loans and from 0.375% to 0.500% per annum on the declining
principal  balance  of  adjustable  rate  mortgage  loans.  Such fees serve to
compensate  CBS  Mortgage for the costs of performing the servicing function. 
Other  sources  of  loan  servicing  revenues  include  late charges and other
ancillary  fees. For the years ended 1996, 1995 and 1994, the Bank earned $3.0
million,  $3.5 million and $3.7 million, respectively, in conjunction with CBS
Mortgage's loan servicing. Servicing fees are collected by CBS Mortgage out of
the  monthly  mortgage  payments  made  by  borrowers.

     CBS  Mortgage's  servicing  portfolio  is  subject to reduction by normal
amortization,  by  prepayment  or  by  foreclosure  of  outstanding loans.  At
December 31, 1996, 1995 and 1994, CBS Mortgage had an aggregate loan servicing
portfolio  of  $1.7  billion, $1.7 billion and $1.5 billion, respectively.  Of
these  amounts  at  such respective dates, CBS Mortgage serviced loans for the
Bank  aggregating  $958.2 million, $824.6 million and $481.8 million and loans
for  others  aggregating  $776.7 million, $900.7 million and $1.0 billion.  At
December  31,  1996,  55.2% of the dollar value of loans being serviced by CBS
Mortgage was for the Bank, 16.1% was being serviced for FHLMC, 26.6% was being
serviced  for  FNMA  and  2.1% was being serviced for others.  At December 31,
1996,  $33.4 million of the loans serviced for private mortgage investors were
being  subserviced  for  CBS  Mortgage  by  a  third  party  mortgage company.

     Beginning  in  1990,  in order to increase the size of its loan servicing
portfolio,  CBS Mortgage began to purchase bulk packages of mortgage servicing
rights from the Federal government and other institutions on a competitive bid
basis.    The  PMSRs,  which  were  acquired  in 1990 and 1991, were primarily
conventional  loans  secured  by  real property.  The bulk purchase market for
loan  servicing  was  attractive  to  purchasers in the early 1990s due to the
relatively  large  amounts  of  such  servicing rights that were being sold by
banks  and  thrift  institutions  due  to  the  introduction of new regulatory
capital  standards,  and  by  the  Resolution Trust Corporation as part of its
liquidation function.  Prices bid on these bulk offerings ranged from 0.35% to
1.25%  of the principal balance of the underlying mortgages.  Between 1992 and
1994,  CBS  Mortgage pursued the purchase of PMSRs from private institutions. 
The  packages  of  servicing  rights  purchased  from the private institutions
during  this  period  were  purchased  at  prices  which have generally ranged
between 0.82% to 1.47% on the principal balances of the underlying mortgages. 
No  servicing  rights  were  purchased by CBS Mortgage in 1996 or 1995.  As of
December  31,  1996,  an  aggregate  of  $776.7 million of CBS Mortgage's $1.7
billion  servicing  portfolio,  or  44.8%,  was loans serviced for others.  At
December  31,  1996,  CBS Mortgage had no commitments for further purchases of
PMSRs.

     The  amount,  if  any,  by  which  PMSRs  exceed  the  lower  of  90%  of
determinable  fair  market value, 90% of origination cost or current amortized
book  value  must be deducted from capital in calculating regulatory capital. 
See  "Regulation  -  Regulatory  Capital Requirements."  At December 31, 1996,
there  were  no  deductions  from  capital  for  PMSR  valuation  adjustments.


<PAGE>
     The  following  table  sets  forth  certain  information  regarding  CBS
Mortgage's  servicing  portfolio  of mortgage loans for the periods indicated.

<TABLE>

<CAPTION>



                                             Year Ended December 31,
                                           -------------------------                                    
                                          1996               1995     1994
                                   ---------------------------------------------                
                                     (In thousands)
<S>                             <C>        <C>        <C>    <C>        <C>

Beginning servicing portfolio   $     1,725,400  $      1,511,263  $ 1,239,756
                                      ----------------------------------------
Loans originated(1)                          --             8,810       24,965
Bulk servicing acquired                      --                --      323,149
Bank loan originations                  104,023            68,960       52,769
Bank whole loans acquired               185,176           390,230      139,621
                                      ----------------------------------------
 Total servicing originated
 and acquired                           289,199           468,000      540,504
                                      ----------------------------------------
Loans sold servicing
 released                                    47             2,602          210
Amortization and payoffs                273,219           246,223      263,903
Foreclosures                              6,244             5,038        4,884
                                      ----------------------------------------
 Total servicing reductions             279,510           253,863      268,997
                                      ----------------------------------------
Ending servicing portfolio      $     1,735,089  $      1,725,400  $ 1,511,263
                                      ========================================
</TABLE>


________________________

1Includes  loans  originated  for  the  Bank  in  1995  and  1994.

MORTGAGE-BACKED  SECURITIES

     The  Bank maintains a significant portfolio of mortgage-backed securities
as  a  means  of investing in housing-related mortgage instruments without the
costs  associated with originating mortgage loans for portfolio retention.  At
December  31,  1996,  the  Company's  mortgage-backed  securities  portfolio
(including  $180.7  million of mortgage-backed securities available-for-sale),
net  of unamortized premiums and unearned discounts, amounted to $1.5 billion,
or  53.0%,  of  total  assets.    By  investing in mortgage-backed securities,
management  seeks  to achieve a positive spread over the cost of funds used to
purchase  these  securities.    At  December  31,  1996,  the  Company's  net
mortgage-backed  securities  had  an  aggregate  market value of $1.5 billion.

<PAGE>
     The  following  table  sets  forth  the  composition  of  the  Company's
mortgage-backed  securities  portfolio  at  the  dates  indicated.

<TABLE>

<CAPTION>



                                        At December 31,
                                    1996            1995      1994
                                 ----------      --------     ------  

                              Amount      Percent    Amount  Percent    Amount       Percent
                           -----------------------------------------------------------------
                                                (Dollars in thousands)
<S>                        <C>  <C>         <C>     <C>       <C>      <C>      <C>      <C>

Held-to-maturity:
 REMICS                $  1,213,849       90.25%  $1,241,999    89.00%  $1,426,757    88.90%
 FNMA certificates           77,324        5.75       90,061     6.45      101,633     6.33 
 GNMA certificates           33,900        2.52       39,363     2.82       44,843     2.79 
 Non-agency certificates     19,826        1.48       24,091     1.73       30,431     1.90 
 FHLMC certificates              --          --           --       --        1,239     0.08 
 Interest-only securities        38          --           55       --           81       -- 
                          ------------------------------------------------------------------
                          1,344,937      100.00%   1,395,569   100.00%   1,604,984   100.00%
                                        ========               =======               =======
 Unamortized premium          3,153                    3,841                 4,550 
 Unearned discount           (3,503)                  (3,657)               (3,695)
                          ------------------------------------------------------------------
Total held-to-maturity   $1,344,587               $1,395,753            $1,605,839 
                         ===================================================================

Available-for-sale:
 REMICS                  $  185,651      100.00%  $  186,505    99.52%  $   32,978   100.00%
 Non-agency certificates         --        0.00          908     0.48           --       -- 
                         -------------------------------------------------------------------
                            185,651      100.00%     187,413   100.00%      32,978   100.00%
                                        ========               =======               =======
 Unamortized premium             33                       44                     6 
 Unearned discount             (255)                    (284)                   --
 Net unrealized loss         (4,773)                    (759)                 (735)
                         -------------------------------------------------------------------
Total available-for-sale  $ 180,656               $  186,414            $   32,249 
                         ===================================================================

Total mortgage-backed
 securities              $1,525,243               $1,582,167            $1,638,088 
                         ===================================================================
</TABLE>



     The  mortgage-backed securities which the Bank purchases and maintains in
portfolio  can  include  FNMA,  FHLMC and GNMA certificates, certain privately
issued,  credit-enhanced  mortgage-backed  securities  which  are rated "A" or
better  by  the  national  securities  rating  agencies,  certain  types  of
collateralized  mortgage  obligations  ("CMOs")  and  interest-only  ("IO")
certificates.  The FNMA, FHLMC and GNMA certificates are modified pass-through
mortgage-backed  securities, which represent undivided interests in underlying
pools  of  fixed-rate,  or  certain  types  of  adjustable rate, single family
residential  mortgages  issued  by these quasi-governmental (GNMA) and private
(FNMA  and  FHLMC)  corporations.    FNMA  and GNMA provide to the certificate
holder  a  guarantee (which is backed by the full faith and credit of the U.S.
government  in  the  case of GNMA certificates) of timely payments of interest
and  scheduled  principal  payments,  whether or not they have been collected.
FHLMC  guarantees  the  timely  payment  of  interest and the full (though not
necessarily  timely)  payment  of principal.  The guarantees of FNMA and FHLMC
are  not  backed  by  the  full  faith and credit of the U.S. government.  The
mortgage-backed securities acquired by the Bank that have been pooled and sold
by  private issuers, generally large investment banking firms, provide for the
timely payments of principal and interest either through insurance issued by a
reputable  insurer  or  the  right  to  receive certain payments thereunder is
subordinated  in  a  manner  which  is sufficient to have such mortgage-backed
securities  earn  a  credit  rating  of  "A" or better from one or more of the
national  securities  rating  agencies.

     A  CMO  is  a  special  type  of pay-through debt obligation in which the
stream  of  principal  and  interest  payments  on the underlying mortgages or
mortgage-backed securities is used to create classes with different maturities
and,  in  some  cases,  amortization schedules and a residual class of the CMO
security  being  sold,  with  each  such  class  possessing  different  risk
characteristics. The residual interest sold represents any residual cash flows
which  result  from  the excess of the monthly receipts generated by principal
and  interest  payments  on  the  underlying  mortgage  collateral  and  any
reinvestment  earnings  thereon, less the cash payments to the CMO holders and
any  administrative  expenses.    As  a  matter  of  policy,  due  to the risk
associated  with  residual interests, the Bank has never invested in, and does
not  intend  to  invest  in,  residual  interests  in  CMOs.    CMOs and other
mortgage-backed  securities  may  be  structured  as  Real  Estate  Mortgage
Investment  Conduits  ("REMICs")  for  U.S.  Federal  income  tax  purposes.

     Mortgage-backed  securities  generally  yield  less  than the loans which
underlie  such  securities  because  of  their  payment  guarantees  or credit
enhancements which reduce credit risk. In addition, mortgage-backed securities
are  more  liquid  than  individual  mortgage  loans  and  may  be  used  to
collateralize  obligations  of the Bank.  Mortgage-backed securities issued or
guaranteed by FNMA or FHLMC (except IO securities or the residual interests in
CMOs)  are  weighted  at  no  more  than  20% for risk-based capital purposes,
compared  to a weight of 50% to 100% for residential loans.  See "Regulation -
Regulatory  Capital  Requirements."

     The  FDIC  has  issued  a  statement  of policy which states, among other
things,  that  mortgage  derivative products (including CMOs and CMO residuals
and  stripped  mortgage-backed  securities  such as IOs) which possess average
life  or  price  volatility  in  excess  of  a  benchmark  fixed  rate 30 year
mortgage-backed pass-through security are "high-risk mortgage securities," are
not  suitable investments for depository institutions, and if considered "high
risk"  at  purchase must be carried in the institution's trading account or as
assets  held  for  sale,  and must be marked to market on a regular basis.  In
addition,  if  a  security  was not considered "high risk" at purchase but was
later  found  to be "high risk" based on the tests, the security may remain in
the  held-to-maturity  portfolio  as  long as the institution has the positive
intent  to hold the security to maturity and has a documented plan in place to
manage  the  higher  risk.  At December 31, 1996, the Bank had mortgage-backed
securities  considered  "high  risk"  with  a  recorded  booked  value  of
approximately  $114.3  million.    These  securities were not considered "high
risk" at purchase, but were later found to be "high risk" based on the results
of  the  required  tests.    The  Bank  has  the positive intent to hold these
securities to maturity and has documented the Bank's plan to manage the higher
risk  of these securities.  If the Bank should elect to consider a new type of
security  for its portfolio, the Bank intends to ascertain in advance that the
security  does  not fail any of the tests that will qualify it as a "high risk
mortgage  security."   The Bank will not purchase any security that fails such
tests  unless  it  has in place a documented plan to manage the higher risk of
that  security  and  has  approval  from  the  Board  of  Directors.


<PAGE>
The  following  table  sets  forth  the  Company's  activities with respect to
mortgage-backed securities (including held-to-maturity and available-for-sale)
during  the  periods  indicated.

<TABLE>

<CAPTION>



                                                             Year Ended December 31,

                                                      1996           1995       1994
                                               ----------------------------------------
                                                                 (In thousands)
<S>                                                  <C>               <C>        <C>

Mortgage-backed securities 
held-to-maturity purchased                     $       ---        $ 52,741   $511,847
                                               --------------------------------------

Available-for-sale securities sold(1)                  864          72,298        794

Amortization of premiums, net of discount 
accretion                                              552             495      1,589

Change in unrealized loss on mortgage-backed   
securities available-for-sale                        4,013              24        735

Principal repayments on mortgage-backed 
securities                                          51,495           35,845    195,545
                                               ----------------------------------------
   Total decrease                                   56,924          108,662    198,663
                                               ----------------------------------------
Net increase (decrease) in mortgage-backed 
securities                                    $    (56,924)        $(55,921)  $313,184
                                                ======================================
</TABLE>





1Securities  sold  in  1995    after  reclassification  from  held-to-maturity
portfolio pursuant to the FASB's Special Report, "A Guide to Implementation of
Statement  115  on  Accounting  for  Certain  Investments  in  Debt and Equity
Securities."

     On  January  1, 1994, the Company adopted the FASB Statement of Financial
Accounting  Standards  No.  115  (Statement  115),  "Accounting  for  Certain
Investments in Debt and Equity Securities."  In accordance with Statement 115,
the  Company  classifies  securities  as  either  held-to-maturity  or
available-for-sale.    Securities  are classified as held-to-maturity when the
Company  has  the  positive  intent  and  ability  to  hold such securities to
maturity.    Securities  held-to-maturity  are  recorded  at  amortized cost. 
Permanent  declines in the value of held-to-maturity securities are charged to
earnings  in  the  periods  in  which the declines are determined.  Securities
available-for-sale  are  securities  other  than those held-to-maturity or for
trading  purposes  and  are  recorded at fair value, with unrealized gains and
losses  excluded  from  earnings  and  recorded  as  a  separate  component of
stockholders'  equity.    In connection with the adoption of Statement 115, in
1994  the  Company  transferred approximately $50.8 million of mortgage-backed
securities  to  the available-for-sale category.  Realized gains and losses on
securities  are recorded in earnings in the year of sale based on the specific
identification  of  each  individual security sold.  Premiums and discounts on
mortgage-backed  securities  are  amortized  or accreted as a yield adjustment
over  the  life  of  the  securities  using  the  interest  method,  with  the
amortization  or  accretion  being adjusted when the prepayments are received.

     In  November  1995,  the  FASB  issued  the  Special  Report, "A Guide to
Implementation  of Statement 115 on Accounting for Certain Investments in Debt
and  Equity  Securities."    Provisions  in  this  Special  Report granted all
entities  a  one-time  opportunity,  until no later than December 31, 1995, to
reassess the appropriateness of the classifications of all securities held and
to  account  for  any  resulting reclassifications at fair value in accordance
with  Statement  115.  The provisions of the Special Report also directed that
any reclassifications as a result of this one-time reassessment would not call
into  question  the  intent  to  hold other debt securities to maturity in the
future.    In  accordance  with this Special Report, on November 20, 1995, the
Company  reclassified  approximately  $226.6  million  of  mortgage-backed
securities  to  the  available-for-sale  category.  These  mortgage-backed
securities reclassified to the available-for-sale category were primarily COFI
securities  and  gave  the  Company  the  opportunity  to  somewhat change the
composition  of  the  portfolio  by  selling  certain  securities  if that was
considered  necessary.   In 1996 and 1995, the Company sold $864,000 and $72.3
million, respectively, of these mortgage-backed securities available-for-sale.

INVESTMENT  ACTIVITIES

     Under  the  Texas  Savings Bank Act (the "Act"), the Bank is permitted to
invest  in  obligations of, or guaranteed as to principal and interest by, the
United  States  or  the  State of Texas, in the stock or in any obligations or
consolidated  obligations  of  the  FHLB,  and  in  various  other  specified
instruments.    The Bank holds investment securities from time to time to help
meet  its  liquidity requirements and as temporary investments until funds can
be utilized to purchase mortgage-backed securities, residential mortgage loans
or  to  originate  construction  loans  for the Bank's portfolio.  See Item 7,
"Management's  Discussion  and  Analysis of Financial Condition and Results of
Operations-  Liquidity  and  Capital  Resources."

SOURCES  OF  FUNDS

     GENERAL.    Advances  from  the FHLB, deposits, sales of securities under
agreements  to repurchase and maturities and principal repayments on loans and
mortgage-backed securities have been the major sources of funds for use in the
Bank's  lending  and  investments,  and  for  other general business purposes.
Management  of  the Bank closely monitors rates and terms of competing sources
of  funds on at least a weekly basis and utilizes the source which is the more
cost  effective.

     DEPOSITS.    The  Bank's  market  for  deposits is competitive, which has
necessitated  the Bank's emphasis on primarily short term certificate accounts
that  are more responsive to market interest rates than savings accounts.  The
Bank  offers  a  traditional line of deposit products which currently includes
savings,  interest-bearing checking (NOW), noninterest-bearing checking, money
market  demand  accounts  and certificates of deposit which generally range in
terms  from  three  to  60  months.  Included among these deposit products are
individual  retirement  account  certificates.  During 1996 and early in 1997,
the  Bank  began  to  offer  a  range  of  products  for commercial businesses
including  Small  Business  Checking,  Business  Interest  Checking,  Analysis
Checking  and Commercial Money Market Accounts, the amounts of which, in 1996,
are  not  material  for  separate  presentation.

<PAGE>
     The  following  table  shows  the  distribution  of  and  certain  other
information relating to the Bank's deposits by type as of the dates indicated.

<TABLE>

<CAPTION>

                                               At December 31,
                                             ----------------             
                                       1996(1)                  1995(2)

                                                  Percent               Percent  
                                                    of                     of     
                                       Amount     Deposits    Amount    Deposits   
                               --------------------------------------------------------

                                        (Dollars in Thousands)
<S>                                     <C>          <C>          <C>          <C>

Demand deposit accounts:
 Noninterest-bearing checking        $ 85,259       6.50%  $        81,207     6.31%
 NOW                                   56,862       4.34            47,476     3.69 
 Savings                               22,135       1.69            22,374     1.74 
 Money market demand                  151,046      11.52           165,214    12.83 
                                   -------------------------------------------------
   Total demand deposit accounts      315,302      24.05           316,271    24.57 
                                   -------------------------------------------------
Certificate accounts:
 Within 1 year                        772,690      58.94           704,966    54.76 
 1-2 years                            158,583      12.10           188,400    14.63 
 2-3 years                             40,961       3.12            32,556     2.53 
 3-4 years                             18,268       1.39            29,717     2.31 
 4-5 years                              5,064       0.39            15,210     1.18 
 Over 5 years                             165       0.01               319     0.02 
     Total certificate accounts       995,731      75.95           971,168    75.43 
                              ------------------------------------------------------
                                    1,311,033     100.00%        1,287,439   100.00%
                                                =========                   =========
 Discount to record
   savings deposits at fair value, net   (198)                       (355)         
                                    ------------------------------------------------
     Total                        $ 1,310,835             $     1,287,084          
                                   ===========                  ==========         










                                         At December 31,
                                              1994(3)

                                                      Percent
                                                        of
                                           Amount     Deposit
                                       (Dollars in thousands)
<S>                                     <C>             <C>

Demand deposit accounts:
 Noninterest-bearing checking           $   39,656     3.48%
 NOW                                        25,477     2.23 
 Savings                                    22,146     1.94 
 Money market demand                       204,188    17.90 
                                        --------------------
   Total demand deposit accounts           291,467    25.55 
                                        --------------------
Certificate accounts:
 Within 1 year                             640,021    56.11 
 1-2 years                                 125,578    11.01 
 2-3 years                                  24,901     2.18 
 3-4 years                                  28,610     2.51 
 4-5 years                                  29,673     2.60 
 Over 5 years                                  407     0.04 
                                        --------------------
     Total certificate accounts            849,190    74.45 
                                        --------------------
                                         1,140,657   100.00%
                                         ===================
 Discount to record
   savings deposits at fair value, net      (1,035)
                                        -----------         
     Total                              $1,139,622 
                                        ===========         
</TABLE>


_______________
1In  1996,  the  Bank  assumed  approximately $11.1 million in net deposits in
connection  with  the exchange of three branch offices for one and the sale of
another  branch  office.
2In  1995,  the  Bank  assumed  approximately  $157.2  million  in deposits in
connection  with  the  acquisition of five branch offices of another financial
institution.
3In  1994,  the  Bank  assumed  approximately  $150.2  million  in deposits in
connection  with  the acquisition of eight branch offices of another financial
institution.


<PAGE>
     The  following  table sets forth the average balance of each deposit type
and  the  average  rate  paid  on each deposit type for the periods indicated.


<TABLE>

<CAPTION>



                                                Year Ended December 31,
                                               -------------------------     
                                   1996                   1995                1994
                                            --------------------------------------
                                                    (Dollars in Thousands)
                              Average    Average     Average   Average    Average    Average
                              Balance    Rate Paid   Balance  Rate Paid   Balance  Rate Paid
                               -----------------------------------------------------------
<S>                               <C>      <C>        <C>      <C>         <C>         <C>

Demand deposit accounts:
 Noninterest-bearing checking  $85,469      --%  $   62,164      --%  $   54,831        --%
 NOW                            49,181    2.07       29,904    2.06       22,041       1.79
 Savings                        22,104    2.32       20,162    2.52       21,754       2.49
 Money market demand           157,933    3.64      156,730    3.61      214,092       3.11
Certificate accounts           970,433    5.42      909,992    5.49      707,324       4.34
                             --------------------------------------------------------------
 Total deposits             $1,285,120    4.66%  $1,178,952    4.81%  $1,020,042       3.75%
                             ===============================================================


</TABLE>




     The  following  table  presents  by  various interest rate categories the
amounts  of  certificate  accounts  at  the dates indicated and the amounts of
certificate  accounts  at  December  31, 1996, which mature during the periods
indicated.

<TABLE>

<CAPTION>
                                                    Amounts at December 31, 1996 Maturing
                                                             (In thousands)
                                                  --------------------------------------- 
                                                           One Year
                               Amounts at December 31,     or Less
                           ---------------------------------------
                            1996           1995
                          ----------     ---------  
                                (In thousands)
<S>                            <C>           <C>            <C> 

Certificate accounts:
2.00% to 3.99%               $14,835      $14,387        $14,223  
4.00% to 5.99%               871,852      721,943        715,884  
6.00 to 7.99%                104,092      223,310         40,363  
8.00 to 9.99%                  4,686        6,513          2,053  
10.00% to 11.99%                 266        5,015            167  
                         -----------------------------------------
Total                       $995,731     $971,168       $772,690  
                         =========================================










                                                    Greater than
                        Two Years   Three Years     Three Years
                        ----------------------------------------


<S>                     <C>           <C>               <C>

Certificate accounts:
2.00% to 3.99%              376       $    95       $   141
4.00% to 5.99%          136,942        11,565         7,461
6.00 to 7.99%            19,495        28,438        15,796
8.00 to 9.99%             1,766           768            99
10.00% to 11.99%              4            95            --
                        -----------------------------------
Total                   158,583       $40,961       $23,497
                        ===================================
</TABLE>





<PAGE>
     Certificates  maturing within one year consist primarily of six month and
one  year  certificates.  Historically, a majority of such certificate holders
roll  over  their  balances  into  new  certificates with similar terms at the
Bank's  then  current  interest  rates.    The  Bank believes that its pricing
strategy  will  help  the Bank to achieve balance levels deemed appropriate by
management  on  a  continuing  basis.

     The  following  table sets forth the net deposit flows of the Bank during
the  periods  indicated.
<TABLE>

<CAPTION>




                                           Year Ended December 31,
                                          -------------------------                              
                                          1996        1995        1994
                                          --------     -------     -------
                                               (In thousands)
<S>                                    <C>  <C>       <C>  <C>      <C>  <C>

Net increase (decrease) before 
 interest credited(1)                $   (34,707)  $   91,052  $   77,893
Interest credited                         58,458       56,410      38,624

Net deposit increase                 $    23,751   $  147,462  $  116,517
                                        ========     =======     =======
</TABLE>




1For  the years ended December 31, 1996, 1995 and 1994, reflects the effect of
the  assumption  of  $11.1  million,  $157.2 million and $150.2 million of net
deposit  liabilities  in  connection  with  branch office transactions in each
respective  year.    The  net  deposit  outflow  in  1996 was primarily due to
financial  disintermediation  as  described  below.

     The  following  table sets forth the amount of the Bank's certificates of
deposits  which  are  $100,000  or more by time remaining until maturity as of
December  31,  1996.
<TABLE>

<CAPTION>



                               At December 31, 1996
                                ----------------------        
                               Number of            Deposit
                                accounts            Amount
                         ----------------------     -------
                         (Dollars in thousands)
<S>                            <C>                  <C>  <C>

Three months or less               277            $   29,242
Over three through six
 months                            265               29,599
Over six through twelve
 months                            280               29,397
Over twelve months                 190               21,133
   Total                         1,012           $  109,371
                             ==========       =============
</TABLE>



     The  Bank's deposits are obtained primarily from residents of central and
south Texas.  Currently, the principal methods used by the Bank to attract and
retain  deposit  accounts  include  competitive  interest rates, having branch
locations  in  under-served markets and offering a variety of services for the
Bank's  customers.  The Bank uses traditional marketing methods to attract new
customers  and  savings  deposits,  including  newspaper advertising.  Through
1996,  the  Bank has not solicited brokered deposit accounts and generally has
not  negotiated  rates  on  larger  denomination (i.e., jumbo) certificates of
deposit.  The Bank did, however, acquire deposits, classified on the books and
records of a prior entity as brokered, through the branch acquisition in 1994.
 In  addition,  in  early 1997, the Bank has begun the solicitation of deposit
accounts  through  a  "money  desk."    Money  desk  rates are only offered to
institutions (primarily credit unions and municipal utility districts) and are
generally  up to 50 basis points higher than on regular certificate of deposit
accounts.

     Management  of  the  Bank  intensified  its  deposit  product  marketing
beginning  in  1993  in  order  to  increase its share of core deposits in the
markets in which it operates.  Management believes that the combination of the
new  packaged  deposit  products  (which generally have higher minimum balance
requirements  and  which  provide value-added incentives to the customer, such
as,  for  example,  free  traveler's checks, reduced or waived monthly service
charges  and  free  money  orders) plus increased advertising, sales training,
branch  promotion  and cross-selling of products will help maintain the volume
of the Bank's deposits and strengthen customer relationships without requiring
the  Bank  to  alter its deposit pricing strategy.  The Bank's management also
believes  that  such  efforts  will  assist  the Bank in maintaining deposits,
particularly  during  periods  of  relatively  low  deposit rates, which might
otherwise  flow  out of the institution due to disintermediation (the movement
of  funds  away  from savings institutions and into direct investment vehicles
such as government and corporate securities and mutual funds). Notwithstanding
this  plan,  the  ability of the Bank to attract and maintain deposits and the
Bank's  cost  of  funds  have  been,  and  will  continue to be, significantly
affected  by  general  money  market  conditions.

     The  Bank  also  provides its customers with the opportunity to invest in
mutual  funds, including government bond funds, tax-free municipal bond funds,
growth  funds,  income growth funds, and sector funds specific to an industry,
which  are  provided  through  a third party arrangement with another company,
which maintains representatives at the Bank's branch offices. The Bank earns a
fee  after  the  payment of all expenses, which was not material to the Bank's
financial  condition.


<PAGE>
     BORROWINGS.  The following table sets forth certain information regarding
the  borrowings  of  the  Bank  at  or  for  the  dates  indicated.

<TABLE>

<CAPTION>



                                     At or For the Year
                                     Ended December 31,
                                   -----------------------                                  
                                                           1996          1995         1994
                                                       ----------     --------     --------

                                   (Dollars in thousands)
<S>                                <C>                      <C>         <C>  <C>       <C>  <C>

FHLB advances:

 Average balance outstanding       $                      387,296   $  367,895   $  511,407 

 Maximum amount outstanding
   at any month-end during the
   period                                                 491,930      405,016      914,279 

 Balance outstanding at end of
   period                                                 409,720      312,186      386,036 

 Average interest rate during the
   period                                                   5.62%        6.01%        4.46%

 Average interest rate at end of
   period                                                   5.61%        5.88%        5.99%

Securities sold under agreements
 to repurchase:

 Average balance outstanding       $                     930,706   $  752,427   $  593,054 

 Maximum amount outstanding
   at any month-end during the
   period                                              1,022,085      993,832      763,952 

 Balance outstanding at end of
   period                                                966,987      993,832      645,379 

 Average interest rate during the
   period                                                   5.52%        5.98%        4.65%

 Average interest rate at end of
   period                                                   5.55%        5.78%        6.16%
</TABLE>



     The  Bank  obtains  long  term,  fixed rate and short term, variable rate
advances  from  the FHLB upon the security of certain of its residential first
mortgage  loans, mortgage-backed securities and other assets, provided certain
standards related to creditworthiness of the Bank have been met. FHLB advances
are  generally  available  for general business purposes to expand lending and
investing  activities.    Borrowings  have  generally  been  used  to fund the
purchase  of  loans  receivable  and  mortgage-backed  securities.

     Advances  from  the  FHLB  are  made pursuant to several different credit
programs,  each  of  which has its own interest rate and range of maturities. 
The  programs  of  the  FHLB currently utilized by the Bank include a variable
rate line of credit, various short-term, variable rate advances and long term,
fixed  and  variable-rate  advances.  At December 31, 1996, the Bank had total
FHLB  advances of $409.7 million at a weighted average interest rate of 5.61%.

     The  Bank  also  obtains funds from the sales of securities to investment
dealers  and  the  FHLB  under  agreements  to repurchase ("reverse repurchase
agreements").    In  a reverse repurchase agreement transaction, the Bank will
generally  sell  a  mortgage-backed security agreeing to repurchase either the
same  or  a  substantially  identical security on a specified later date  at a
price  less  than  the original sales price.  The difference in the sale price
and  purchase  price  is  the  cost  of  the  use  of  the  proceeds.    The
mortgage-backed  securities  underlying  the  agreements  are delivered to the
dealers  who  arrange  the transactions.  For agreements in which the Bank has
agreed to repurchase substantially identical securities, the dealers may sell,
loan  or  otherwise  dispose  of the Bank's securities in the normal course of
their  operations;  however,  such dealers or third party custodians safe-keep
the  securities which are to be specifically repurchased by the Bank.  Reverse
repurchase  agreements  represent  a  competitive  cost funding source for the
Bank;  however, the Bank is subject to the risk that the lender may default at
maturity  and  not  return the collateral. In order to minimize this potential
risk,  the  Bank only deals with large, established investment brokerage firms
when  entering into these transactions.  At December 31, 1996, the Company had
$967.0 million in borrowings under reverse repurchase agreements at a weighted
average interest rate of 5.55%.  At December 31, 1996, the Company had amounts
of  securities  at  risk  under securities sold under agreements to repurchase
with  three  individual  counterparties  which  exceeded  ten  percent  of
stockholders' equity.  The amount at risk with Solomon Brothers Inc. was $12.3
million with an average maturity of 708 days at December 31, 1996.  The amount
at  risk with Credit Suisse First Boston Corporation was $33.6 million with an
average  maturity  of  20  days at December 31, 1996.  The amount at risk with
Goldman  Sachs  was  $38.3  million  with  an  average  maturity of 27 days at
December  31,  1996.

     The  Securities Investment Subcommittee of the Bank attempts to match the
maturity  of  reverse repurchase agreements with particular repricing dates of
certain  assets  in  order to maintain a pre-determined interest rate spread. 
The  Bank's  objective is to minimize the increase or decrease in the interest
rate  spread  during periods of fluctuating interest rates from that which was
contemplated  at  the  time  the  assets and liabilities were first put on the
Bank's  books.    The Bank attempts to alter the interest rate risk associated
with  the reverse repurchase agreements through the use of interest rate swaps
and  interest  rate  caps purchased from the FHLB and certain large securities
dealers.  See "Management's Discussion and Analysis of Financial Condition and
Results  of  Operations  -  Asset  and Liability Management" in Item 7 hereof.

SUBSIDIARIES  OF  THE  BANK

     GENERAL.    The  Bank  is  permitted  to  invest  in  the  capital stock,
obligations  and  other securities of its service corporations in an aggregate
amount  not  to  exceed 10.0% of the Bank's assets.  In addition, the Bank may
make  conforming loans in an amount not exceeding 50% of the Bank's regulatory
capital  to  service  corporations of which the Bank owns more than 10% of the
stock.    At  December  31,  1996,  the  Bank was authorized to have a maximum
investment  of  approximately  $287.3  million  in  its  subsidiaries.

     At  December 31, 1996, the Bank had two active wholly-owned subsidiaries,
the activities of which are described below.  At December 31, 1996, the Bank's
aggregate  equity  investment  in all of its subsidiaries was $7.1 million and
the total amount of conforming loans outstanding to such subsidiaries was $1.1
million.

     CBS  MORTGAGE  CORP.  The Bank is the sole stockholder of CBS Mortgage, a
Texas  corporation  formed  in  1989 to engage in the business of originating,
purchasing,  selling  and  servicing  loans secured by first lien mortgages on
completed  one-to  four-family  dwelling units.  Beginning on January 1, 1996,
the  origination,  purchasing  and  selling  functions  of  the  Company  were
performed  by  the  Bank,  with  CBS  Mortgage's  activities  then  limited to
primarily  loan  servicing.    For  a  detailed  discussion  of CBS Mortgage's
business  operations,  see  "Mortgage  Banking  Activities."

     The Bank and CBS Mortgage have entered into a ten year mortgage warehouse
revolving  loan  agreement  pursuant to which the Bank has established a $15.0
million  revolving  line  of  credit to be drawn upon from time to time by CBS
Mortgage  to  finance  the  acquisition  of  PMSRs  and,  prior  to  1996, the
origination  or  acquisition  of  mortgage loans and the holding of such loans
until  they  were  sold,  delivered  or pledged to secondary market investors.

     The  advances  drawn  by  CBS  Mortgage  are secured by a promissory note
payable  upon  demand.  Interest  on the funds advanced by the Bank is payable
monthly at the local prime rate plus 1% per annum. The promissory note between
the  Bank  and  CBS  Mortgage provides that CBS Mortgage is credited an amount
equal to the local prime rate less 1% per annum on the average monthly balance
of  all  escrowed  funds held by the Bank.  The credit is limited in amount to
the  interest  charged  by the Bank.  As a result of such credit, CBS Mortgage
made  no  interest  payments  to  the  Bank under this loan for the year ended
December  31,  1996.    Principal balances under the loan are generally repaid
through  servicing  income  generated  from  PMSRs.  At December 31, 1996, the
Bank's  equity  investment in CBS Mortgage was $7.0 million and the balance of
all  intercompany  advances  (including  advances  under the revolving line of
credit)  was  $1.0 million.  CBS Mortgage had net income of $2.3 million, $1.3
million and $1.2 million for the years ended December 31, 1996, 1995 and 1994,
respectively.

     COASTALBANC  FINANCIAL  CORP.    CoastalBanc  Financial Corp. ("Financial
Corp.")  was  formed  in 1986 to act as an investment advisor to other insured
financial  institutions.  The Bank is the sole stockholder of Financial Corp. 
Over the past three years, Financial Corp. has been inactive in its investment
advisory  capacity.   Financial Corp. became active during the last quarter of
1992  in  connection  with  the  sale  of  mutual  funds through a third party
intermediary.    Fees  generated  net of expenses, resulted in a net income of
$40,000,  $34,000  and $47,000 for the years ended December 31, 1996, 1995 and
1994,  respectively.

THE  SOUTHWEST  PLAN  ACQUISITION

     During  the  latter  half  of  the  1980's,  severely  depressed economic
conditions  prevailed  in  the  southwestern  United  States,  and in Texas in
particular,  which  seriously  impaired  the  operating  results  of  many
corporations.    A  large  number of savings institutions suffered significant
losses,  which  were attributable to the economic deterioration in the region,
as  well as, in some instances, to improper or fraudulent practices by persons
affiliated with such institutions.  In an attempt to address the problems of a
record  number  of  savings institution failures, in February 1988 the Federal
Home  Loan  Bank  Board  as  operating  head  of  the  FSLIC,  announced  the
establishment  of  its  "Southwest  Plan,"  which  was designed to consolidate
failed  or  failing  savings  institutions  located in the southwestern United
States  with  healthy  savings  institutions,  shrink  the  number  of savings
institutions  in  the Southwest and promote the infusion of additional capital
into  the  savings industry through financial assistance and other incentives.

     During  this  period,  the  Bank  developed  a business strategy oriented
toward  growth and increasing profitability through prudent acquisitions, with
assistance  from the Federal government.  The strategy was designed to utilize
the  deposits  obtained in such transactions as an inexpensive source of funds
for  growth, which would facilitate reduced overhead levels as a proportion of
assets  from economies of scale and lower cost of funds from a more meaningful
market  share of core deposits.  In order to implement this strategy, the Bank
decided  to  participate  in  the Southwest Plan and on May 13, 1988, the Bank
became  the first acquiror of failed or failing savings institutions under the
FSLIC's  Southwest  Plan.    The  Southwest  Plan  Acquisition was implemented
pursuant  to  the  terms of an Assistance Agreement, entered into by the FSLIC
and  the  Bank.    The  Southwest Plan Acquisition significantly increased the
total  size  and  market  penetration  of  the  Bank.

     The  FSLIC  agreed  in  the Assistance Agreement to provide the Bank with
certain  forms  of  financial assistance, including a guaranteed yield on, and
reimbursement for losses incurred or write-downs directed by the government or
provided  by  the  Bank  with  respect  to,  certain  assets acquired from the
Acquired  Associations  (the "Guaranteed Assets") and certain additional forms
of  financial  assistance.

     On  April 15, 1994, the Bank and the FDIC announced the early termination
of the Assistance Agreement, effective March 31, 1994.  Under the terms of the
agreement,  the Bank transferred substantially all of its remaining Guaranteed
Assets  to  the  FDIC  in exchange for cash of $37.4 million and also received
cash  of  $12.7  million  for  the remaining receivable from the government in
order  to  record  acquired  assets  at  fair  value.    In addition, the Bank
repurchased  for $5.9 million a warrant to purchase Bank common stock that had
been  granted  to the Federal government. The Federal government will continue
to  receive  the  future federal income tax benefits of the net operating loss
carryforwards  acquired from the Acquired Associations.  See "Taxation-Federal
Taxation"  and  Note 20 of the Notes to the Consolidated Financial Statements.

REGULATION

     Set  forth  below  is a brief description of certain laws and regulations
which  relate  to the regulation of the Company and the Bank.  The description
does  not purport to be complete and is qualified in its entirety by reference
to  applicable  laws  and  regulations.

THE  COMPANY

     REGULATIONS.    The  Company  and HoCo are registered unitary savings and
loan  holding  companies  and  are  subject  to OTS and Department regulation,
examination,  supervision and reporting requirements. In addition, because the
capital  stock  of  the  Company  is  registered  under  Section  12(g) of the
Securities  Exchange  Act  of  1934,  the  Company  is also subject to various
reporting and other requirements of the SEC.  As a subsidiary of a savings and
loan  holding  company,  the Bank is also subject to certain Federal and state
restrictions  in  its  dealings  with  the  Company  and  affiliates  thereof.

     FEDERAL  ACTIVITIES RESTRICTIONS.  There are generally no restrictions on
the  activities  of  a  savings  and loan holding company which holds only one
subsidiary  savings  bank. However, if the Director of the OTS determines that
there  is  reasonable  cause to believe that the continuation by a savings and
loan  holding  company  of  an  activity  constitutes  a  serious  risk to the
financial safety, soundness or stability of its subsidiary savings institution
(i.e.,  a  savings  association or savings bank), the Director may impose such
restrictions  as deemed necessary to address such risk, including limiting (i)
payment of dividends by the savings institution; (ii) transactions between the
savings  institution  and  its  affiliates;  and  (iii)  any activities of the
savings  institution  that might create a serious risk that the liabilities of
the  holding  company  and  its  affiliates  may  be  imposed  on  the savings
institution.    Notwithstanding  the  foregoing,  if  the  savings institution
subsidiary of such a holding company fails to meet the Qualified Thrift Lender
("QTL")  test,  then such unitary holding company also shall become subject to
the  activities  restrictions  applicable to multiple savings and loan holding
companies  and, unless the savings institution requalifies as a QTL within one
year  thereafter,  shall  register  as, and become subject to the restrictions
applicable  to,  a  bank  holding  company.    See "- Regulation of The Bank -
Qualified  Thrift  Lender  Test."

     If  the  Company  were to acquire control of another savings institution,
other  than  through  merger  or other business combination with the Bank, the
Company  would  thereupon become a multiple savings and loan holding company. 
Except  where  such  acquisition  is  pursuant  to  the  authority  to approve
emergency  thrift  acquisitions  and where each subsidiary savings institution
meets  the QTL test, as set forth below, the activities of the Company and any
of  its  subsidiaries  (other  than  the  Bank  or  other  subsidiary  savings
institutions)  would  thereafter  be  subject  to  further  restrictions.   No
multiple savings and loan holding company or subsidiary thereof which is not a
savings institution shall commence or continue beyond a limited period of time
after  becoming  a  multiple  savings  and  loan holding company or subsidiary
thereof  any  business  activity,  other  than:  (i)  furnishing or performing
management  services  for a subsidiary savings institution; (ii) conducting an
insurance  agency  or escrow business; (iii) holding, managing, or liquidating
assets  owned  by  or  acquired  from  a  subsidiary savings institution; (iv)
holding  or  managing  properties  used  or  occupied  by a subsidiary savings
institution; (v) acting as trustee under deeds of trust; (vi) those activities
authorized  by  regulation  as  of  March 5, 1987 to be engaged in by multiple
savings and loan holding companies; or (vii) unless the Director of the OTS by
regulation  prohibits  or  limits such activities for savings and loan holding
companies,  those  activities  authorized  by  the  Federal  Reserve  Board as
permissible  for  bank  holding  companies.    The activities described in (i)
through  (vi)  above  may be engaged in only after giving the OTS prior notice
and  being  informed  that  the  OTS  does  not  object to such activities. In
addition, the activities described in (vii) above also must be approved by the
Director  of  the OTS prior to being engaged in by a multiple savings and loan
holding  company.

     RESTRICTIONS  ON  ACQUISITIONS.    Except  under  limited  circumstances,
savings  and  loan  holding  companies  are prohibited from acquiring, without
prior  approval  of  the Director of the OTS, (i) control of any other savings
institution  or  savings  and  loan  holding  company or substantially all the
assets  thereof  or  (ii)  more  than  5%  of  the  voting shares of a savings
institution or holding company thereof which is not a subsidiary.  Except with
the  prior  approval  of  the Director of the OTS, no director or officer of a
savings  and  loan holding company or person owning or controlling by proxy or
otherwise  more  than  25% of such company's stock, may acquire control of any
savings  institution,  other  than a subsidiary savings institution, or of any
other  savings  and  loan  holding  company.

     The  Director  of  the  OTS  may  approve  acquisitions  resulting in the
formation  of  a  multiple  savings  and  loan  holding company which controls
savings  institutions  in more than one state only if (i) the multiple savings
and  loan  holding  company  involved  controls  a  savings  institution which
operated a home or branch office located in the state of the association to be
acquired  as  of  March  5,  1987;  (ii) the acquiror is authorized to acquire
control  of  the  savings  institution  pursuant  to the emergency acquisition
provisions  of  the  FDIA,  or  (iii)  the  statutes of the state in which the
institution  to  be acquired is located specifically permit institutions to be
acquired  by  the  state-chartered  institutions  or  savings and loan holding
companies  located in the state where the acquiring entity is located (or by a
holding  company  that  controls  such  state-chartered savings institutions).

     TEXAS  REGULATIONS.    Under  the  Texas  Savings Bank Act ("TSBA"), each
registered  holding  company, such as the Company, is required to file reports
with  the  Department  as  required by the Texas Savings and Loan Commissioner
("Commissioner")  and  is  subject to such examination as the Commissioner may
prescribe.

REGULATION  OF  THE  BANK

     The  Bank  is  required  to file reports with the Department and the FDIC
concerning  its  activities  and financial condition, in addition to obtaining
regulatory  approvals prior to entering into certain transactions, such as any
merger  or  acquisition  with  another  institution.  The regulatory system to
which  the  Bank  is  subject  is intended primarily for the protection of the
deposit  insurance  fund  and  depositors,  not  stockholders.  The regulatory
structure  also  provides  the  Department  and  the  FDIC  with  substantial
discretion  in  connection  with their supervisory and enforcement functions. 
The Department and the FDIC conduct periodic examinations of the Bank in order
to assess its compliance with federal and state regulatory requirements.  As a
result  of  such examinations, the Department and the FDIC may require various
corrective  actions.

     Virtually  every  aspect  of  the  Bank's business is subject to numerous
federal  and/or state regulatory requirements and restrictions with respect to
such  matters as, for example, the nature and amounts of loans and investments
that may be made, the issuance of securities, the amount of reserves that must
be  established  against  deposits,  the  establishment  of branches, mergers,
non-banking  activities  and  other operations.  Numerous laws and regulations
also  set  forth special restrictions and procedural requirements with respect
to  the  extension of credit, credit practices, the disclosure of credit terms
and  discrimination  in  credit  transactions.

     The  description  of  statutory  provisions and regulations applicable to
savings  banks  set  forth in this Form 10-K does not purport to be a complete
description  of  such statutes and regulations and their effects on the Bank. 
Moreover,  because  some  of  the  provisions  of  the FDIA, as amended by the
FDICIA,  have  not  yet  been  fully  implemented  through  the  adoption  of
regulations by the various federal banking agencies, the Bank cannot yet fully
assess  the  impact  of  these  provisions  on  its  operations.

     In  particular,  the Bank cannot predict whether it will be in compliance
with such new regulations at the time they become effective.  Furthermore, the
Bank cannot predict what other new regulatory requirements might be imposed in
the  future.

     LIMITATIONS  ON  TRANSACTIONS  WITH  AFFILIATES.    Transactions  between
savings institutions and any affiliate are governed by Sections 23A and 23B of
the Federal Reserve Act.  An affiliate of a savings institution is any company
or entity which controls, is controlled by or is under common control with the
savings institution.  In a holding company context, the parent holding company
of  a  savings  institution  (such as the Company) and any companies which are
controlled  by  such  parent  holding  company  are  affiliates of the savings
institution.    Generally,  Sections 23A and 23B (i) limit the extent to which
the  savings  institution  or  its  subsidiaries  may  engage  in  "covered
transactions"  with  any  one  affiliate  to  an  amount  equal to 10% of such
institution's capital stock and surplus, and contain an aggregate limit on all
such  transactions  with  all  affiliates  to  an  amount equal to 20% of such
capital  stock  and  surplus and (ii) require that all such transactions be on
terms  substantially  the same, or at least as favorable to the institution or
subsidiary,  as  those  provided  to  a  non-affiliate.    The  term  "covered
transaction"  includes  the making of loans, purchase of assets, issuance of a
guarantee  and  similar transactions.  In addition to the restrictions imposed
by  Sections  23A  and  23B,  no savings institution may (i) loan or otherwise
extend  credit to an affiliate, except for any affiliate which engages only in
activities  which are permissible for bank holding companies, or (ii) purchase
or  invest  in  any stocks, bonds, debentures, notes or similar obligations of
any  affiliate,  except  for  affiliates which are subsidiaries of the savings
institution.

     In  addition,  Sections  22(h)  and  (g) of the Federal Reserve Act place
restrictions  on  loans  to  executive  officers,  directors  and  principal
stockholders.   Under Section 22(h), loans to a director, an executive officer
and  to  a greater than 10% stockholder of a savings institution (a "principal
stockholder"),  and  certain  affiliated  interests  of  each of them, may not
exceed,  together  with  all  other  outstanding  loans  to  such  person  and
affiliated  interests,  the  savings institution's loans to one borrower limit
(generally  equal to 15% of the institution's unimpaired capital and surplus).
Section  22(h)  also  requires that loans to directors, executive officers and
principal  stockholders  be made on terms substantially the same as offered in
comparable  transactions  to  other  persons  and  also  requires  prior board
approval  for  certain loans.  In addition, the aggregate amount of extensions
of  credit  by  a  savings  institution  to  all  insiders  cannot  exceed the
institution's  unimpaired  capital  and  surplus.   Furthermore, Section 22(g)
places  additional  restrictions  on loans to executive officers.  At December
31,  1996,  the  Bank  was  in  compliance  with  the  above  restrictions.

     REGULATORY CAPITAL REQUIREMENTS.  Federally-insured state-chartered banks
are  required  to  maintain  minimum  levels  of  regulatory  capital.   These
standards  generally  must  be  as  stringent  as  the  comparable  capital
requirements imposed on national banks.  The FDIC also is authorized to impose
capital  requirements  in  excess  of these standards on individual banks on a
case-by-case  basis.

     Under current FDIC regulations, the Bank is required to comply with three
separate  minimum  capital  requirements:    a  "Tier 1 capital ratio" and two
"risk-based" capital requirements.  "Tier 1 capital" generally includes common
stockholders'  equity  (including retained earnings), qualifying noncumulative
perpetual  preferred  stock and any related surplus, and minority interests in
the  equity  accounts  of  fully  consolidated  subsidiaries, minus intangible
assets,  other  than  properly valued PMSRs up to certain specified limits and
minus  net  deferred  tax  assets  in  excess of certain specified limits.  At
December 31, 1996, the Bank did not have any net deferred tax assets in excess
of  the  specified  limits.

     TIER 1 CAPITAL RATIO.  FDIC regulations establish a minimum 3.0% ratio of
Tier  1  capital  to  total  assets for the most highly-rated state-chartered,
FDIC-supervised banks, with an additional cushion of at least 100 to 200 basis
points for all other state-chartered, FDIC-supervised banks, which effectively
imposes a minimum Tier 1 capital ratio for such other banks of between 4.0% to
5.0%.    Under  FDIC  regulations,  highly-rated banks are those that the FDIC
determines  are  not  anticipating or experiencing significant growth and have
well  diversified  risk,  including  no  undue  interest  rate  risk exposure,
excellent  asset  quality,  high liquidity and good earnings.  At December 31,
1996,  the  required Tier 1 capital ratio for the Bank was 4.0% and its actual
Tier  1  capital  ratio  was  5.35%.

     RISK-BASED  CAPITAL  REQUIREMENTS.    The risk-based capital requirements
contained  in  FDIC regulations generally require the Bank to maintain a ratio
of  Tier  1  capital  to risk-weighted assets of at least 4.00% and a ratio of
total  risk-based  capital  to  risk-weighted  assets  of  at least 8.00%.  To
calculate  the  amount  of  capital required, assets are placed in one of four
categories  and  given a percentage weight (0%, 20%, 50% or 100%) based on the
relative  risk  of  the  category.   For example, U.S. Treasury Bills and GNMA
securities  are placed in the 0% risk category.  FNMA and FHLMC securities are
placed  in  the  20%  risk  category,  loans  secured  by  one-to-four  family
residential properties and certain privately-issued mortgage-backed securities
are  generally  placed  in  the  50% risk category and commercial and consumer
loans  and  other  assets  are generally placed in the 100% risk category.  In
addition,  certain  off-balance  sheet  items  are  converted to balance sheet
credit  equivalent amounts and each amount is then assigned to one of the four
categories.

     For  purposes  of  the  risk-based  capital requirements, "total capital"
means  Tier  1  capital  plus  supplementary or Tier 2 capital, so long as the
amount  of  supplementary  or  Tier  2  capital  that  is  used to satisfy the
requirement  does  not  exceed the amount of Tier 1 capital.  Supplementary or
Tier  2  capital  includes,  among  other  things, so-called permanent capital
instruments  (cumulative  or  other  perpetual  preferred  stock,  mandatory
convertible  subordinated  debt  and  perpetual  subordinated debt), so-called
maturing  capital  instruments  (mandatorily  redeemable  preferred  stock,
intermediate-term preferred stock, mandatory convertible subordinated debt and
subordinated  debt), and a certain portion of the allowance for loan losses up
to  a  maximum  of  1.25%  of  risk-weighted  assets.

     At  December  31, 1996, the Bank's Tier 1 capital to risk-weighted assets
ratio  was  11.77%  and  its  total risk-based capital to risk weighted assets
ratio  was  12.30%.

     The  following  table  sets forth information with respect to each of the
Bank's  capital  requirements  as  of  the  dates  shown.

<TABLE>

<CAPTION>



                                As of December 31,

                                     1996                      1995                1994
                                -------------------             -------             -------      
                                Actual     Required   Actual   Required   Actual   Required
                           --------------  ---------  -------  ---------  -------  ---------
<S>                                <C>          <C>        <C>      <C>        <C>      <C>

Tier 1 capital to total assets      5.35%      4.00%    5.30%      4.00%    4.54%      4.00%
Tier 1 risk-based capital
 to risk weighted assets           11.77       4.00    12.36       4.00    12.37       4.00 
Total risk-based capital
 risk to risk weighted assets      12.30       8.00    12.84       8.00    12.63       8.00 
</TABLE>





<PAGE>
     The  following  table  sets  forth  a  reconciliation  between the Bank's
stockholders'  equity and each of its three regulatory capital requirements at
December  31,  1996.

<TABLE>

<CAPTION>



                                                                     Tier 1        Total
                                        Tier 1                     Risk-based   Risk-based
                                        Capital                     Capital      Capital
                                -----------------------             -----------  -----------                   

                                (Dollars in thousands)
<S>                             <C>             <C>          <C>          <C>       <C>  <C>

Total stockholders' equity      $               165,425   $            165,425   $  165,425 
Unrealized loss on securities
 available-for-sale                               3,103                  3,103        3,103 
Less nonallowable assets:
 Goodwill                                       (15,596)               (15,596)     (15,596)
Plus allowances for loan
 and lease losses                                    --                     --        6,880 
                                             -----------               --------     --------
Total regulatory capital                        152,932                152,932      159,812 
Minimum required capital                        114,377                 51,970      103,940 
Excess regulatory capital       $                38,555   $            100,962   $   55,872 
                                            ===========               ========     ========

Bank's regulatory capital
 percentage (1)                                   5.35%                 11.77%       12.30%

Minimum regulatory capital
 required percentage                              4.00%                  4.00%        8.00%
                                            -----------               --------     --------

Bank's regulatory capital
 percentage in excess of
   requirement                                    1.35%                  7.77%        4.30%
                                            ===========               ========     ========
</TABLE>


_______________


1Tier  1 capital is computed as a percentage of total assets of $2.9 billion. 
Risk-based  capital  is  computed  as  a  percentage of adjusted risk-weighted
assets  of  $1.3  billion.


     FDIC  INSURANCE  PREMIUMS.    The deposits of the Bank are insured to the
maximum  extent permitted by the SAIF and the Bank Insurance Fund (the "BIF"),
both  of  which are administered by the FDIC, and are backed by the full faith
and  credit of the U.S. Government.  As the insurer, the FDIC is authorized to
conduct  examinations  of,  and  to  require  reporting  by,  FDIC-insured
institutions.  It also may prohibit any FDIC-insured institution from engaging
in  any  activity the FDIC determines by regulation or order to pose a serious
threat  to  the FDIC.  The FDIC also has the authority to initiate enforcement
actions  against  savings  institutions.


<PAGE>
     The Bank currently pays deposit insurance premiums to the FDIC based on a
risk-based  assessment  system  established  by  the  FDIC for all SAIF-member
institutions.    In  addition,  because the Bank acquired approximately $157.2
million  in  deposits  from  Texas Capital as of November 1, 1995 and $79.8 in
deposits  as a result of the Bay City branch acquisition on September 5, 1996,
the  Bank  became  responsible  for  paying deposit insurance premiums on such
deposits  at the BIF premium rate.  Under applicable regulations, institutions
are  assigned  to  one of three capital groups based solely on the level of an
institution's  capital  -  "well  capitalized,"  "adequately  capitalized" and
"undercapitalized"  -  which are defined in the same manner as the regulations
establishing the prompt corrective action system under Section 38 of the FDIA.
 These  three  groups  are  then  divided  into  three subgroups which reflect
varying  levels  of supervisory concern, from those which are considered to be
healthy  to  those  which  are  considered  to  be  of substantial supervisory
concern.    The  matrix  so  created  results  in  nine  assessment  risk
classifications,  with rates, prior to the FDIA, as amended, being signed into
law,  ranging from .23% for well capitalized, healthy SAIF-member institutions
to  .31%  for  undercapitalized  SAIF-member  institutions  with  substantial
supervisory  concerns. On November 14, 1995, the FDIC adopted a new assessment
rate schedule of zero to 27 basis points (subject to a $2,000 minimum) for BIF
members  (or institutions, like the Bank, having BIF deposits) while retaining
the  existing  assessment  rate  schedule  for  SAIF-member  institutions.

     On  September 30, 1996, amendments to the FDIA were signed into law.  The
FDIA  and  implementing regulations provided that all SAIF-member institutions
would  pay  a  special  one  time  assessment of 65.7 basis points on the SAIF
assessment  base  as  of March 31, 1995 to recapitalize the SAIF, which in the
aggregate, would be sufficient to bring the reserve ratio in the SAIF to 1.25%
of  insured  deposits.  The Bank's special assessment amounted to $7.5 million
($4.8  million  after  applicable  income  taxes)  pursuant  to  the FDIA.  In
addition  to  the  recapitalization  provisions,  the  FDIA equalized the rate
schedule  for SAIF and BIF institutions with the rates ranging from zero to 27
basis  points  beginning  October 1, 1996.  At December 31, 1996, the Bank was
categorized  as  well  capitalized.

     The  FDIA  provided  for  FICO  debt  sharing  by  banks and thrifts with
proration  sharing  in  the  year  2000.  Prior to the year 2000, SAIF insured
institutions  will  pay  approximately  6.5  basis  points for FICO, while BIF
insured  institutions  will  pay  approximately  1.3  basis  points.  The FICO
provisions  of  the  FDIA  also prohibit deposit migration strategies to avoid
SAIF  premiums.  The FDIA also provided for the merger of the BIF and the SAIF
on  January  1,  1999,  with  such  merger  being  conditioned  upon the prior
elimination  of  the  federal  thrift  charter.

     Under  Section 593 of the Internal Revenue Code, thrift institutions such
as the Bank, which meet certain definitional tests primarily relating to their
assets  and  the  nature  of  their business, are permitted to establish a tax
reserve  for  bad  debts and to make annual additions thereto, which additions
may,  within  specified  limitations, be deducted in arriving at their taxable
income.    The  Bank's  deduction with respect to "qualifying loans" which are
generally  loans secured by certain interests in real property, prior to 1996,
could  be  computed using an amount based on the Bank's actual loss experience
(the  "experience method") or a percentage of taxable income, computed without
regard to this deduction, and with additional modifications and reduced by the
amount  of  any  permitted  addition  to  the  non-qualifying  reserve.    See
"Taxation-Federal  Taxation."

     Effective  January  1,  1996, the Bank is unable to make additions to its
tax  bad debt reserve, is permitted to deduct bad debts only as they occur and
is  additionally be required to recapture (i.e. take into taxable income) over
a  six  year  period,  the excess of the balance of its bad debt reserve as of
December  31,  1995 over the balance of such reserve as of December 31, 1987. 
Such  recapture  requirements  can  be  suspended  for  each of two successive
taxable  years  beginning  January  1,  1996,  in  which the Bank originates a
minimum  amount  of  certain  residential  loans based upon the average of the
principal  amounts of such loans made by the Bank during its six taxable years
preceding 1996.  At December 31, 1996, the Bank had approximately $4.0 million
of  post-1987  tax  bad  debt  reserves,  for  which  deferred taxes have been
provided.

     REGULATORY  CAPITAL  REQUIREMENTS.  The FDIA requires the Federal banking
agencies to revise their risk-based capital guidelines to, among other things,
take  adequate  account  of  interest rate risk.  The Federal banking agencies
continue  to  consider  modification of the capital requirements applicable to
banking  organizations.   In August 1995, the Federal banking agencies amended
their  risk-based capital guidelines to provide that the banking agencies will
include in their evaluations of a bank's capital adequacy an assessment of the
bank's exposure to declines in the economic value of the bank's capital due to
changes  in  interest  rates.    The  agencies  also  issued a proposed policy
statement that describes the process that the agencies will use to measure and
assess  the  exposure  of  a bank's capital to changes in interest rates.  The
agencies  stated  that  after  they  and  the banking industry gain sufficient
experience  with  the  measurement  process, the agencies would issue proposed
regulations  for  establishing explicit charges against capital to account for
interest  rate  risk.

     The FDIA also requires the FDIC and the other Federal banking agencies to
revise  their risk-based capital standards, with appropriate transition rules,
to  ensure  that  they  take into account concentration of credit risk and the
risks  of non-traditional activities and to ensure that such standards reflect
the  "actual  performance and expected risk of loss of multifamily mortgages,"
of  which  the  Bank had $139.5 million at December 31, 1996.  See "Business -
Lending Activities."  In December 1995, the FDIC and the other Federal banking
agencies  promulgated  final amendments to their respective risk-based capital
requirements  which would explicitly identify concentration of credit risk and
certain  risks  arising  from nontraditional activities, and the management of
such  risks  as  important  factors  to consider in assessing an institution's
overall  capital  adequacy.  The  FDIC  may now require higher minimum capital
ratios  based  on  certain  circumstances, including where the institution has
significant  risks  from concentration of credit or certain risks arising from
non-traditional  activities.

     The Federal banking agencies have agreed to adopt for regulatory purposes
Statement  115,  which,  among  other  things, generally adds a new element to
stockholders'  equity  under  generally  accepted  accounting  principles  by
including  net unrealized gains and losses on certain securities.  In December
1994,  the FDIC issued final amendments to its regulatory capital requirements
which  would  require  that  the  net  amount  of  unrealized  losses  from
available-for-sale  equity securities with readily determinable fair values be
deducted  for purposes of calculating the Tier 1 capital ratio.  All other net
unrealized  holding  gains  (losses)  on  available-for-sale  securities  are
excluded  from  the  definition  of Tier 1 capital.  At December 31, 1996, the
Bank had $185.4 million of securities  available-for-sale with $4.8 million of
aggregate  net  unrealized  losses  thereon.

     SAFETY  AND  SOUNDNESS STANDARDS. Each Federal banking agency is required
to  prescribe,  for  all  insured  depository  institutions  and their holding
companies,  standards  relating  to internal controls, information systems and
internal audit systems, loan documentation, credit underwriting, interest rate
exposure,  asset  growth,  compensation,  fees  and  benefits  and  such other
operational  and  managerial  standards  as the agency deems appropriate.  The
compensation  standards  would  prohibit  employment  contracts  or  other
compensatory  arrangements  that provide excess compensation, fees or benefits
or  could  lead  to  material financial loss to the institution.  In addition,
each  Federal  banking  agency  also  is  required  to  adopt  for all insured
depository institutions and their holding companies standards that specify (i)
a  maximum  ratio  of  classified  assets  to  capital,  (ii) minimum earnings
sufficient  to  absorb  losses  without impairing capital, (iii) to the extent
feasible,  a  minimum  ratio of market value to book value for publicly-traded
shares  of  the  institution or holding company, and (iv) such other standards
relating  to  asset  quality,  earnings  and  valuation  as  the  agency deems
appropriate.    On  July 10, 1995, the Federal banking agencies, including the
FDIC,  adopted  final  rules  and  proposed  guidelines  concerning safety and
soundness  required  to be prescribed by regulations pursuant to Section 39 of
the  FDIA.    In  general,  the standards relate to operational and managerial
matters,  asset  quality  and  earnings and compensation.  The operational and
managerial standards cover internal controls and information systems, internal
audit  systems,  loan  documentation,  credit  underwriting,  interest  rate
exposure,  asset growth, and compensation, fees and benefits.  Under the asset
quality  and  earnings  standards,  which  were adopted by the Federal Banking
agencies in October 1996, the Bank would be required to establish and maintain
systems  to  identify problem assets and prevent deterioration in those assets
and  evaluate  and  monitor earnings to ensure that earnings are sufficient to
maintain  adequate  capital reserves.  If an insured institution fails to meet
any of the standards promulgated by the regulators, then such institution will
be  required  to submit a plan within 30 days to the FDIC specifying the steps
that  it  will  take  to correct the deficiency.  In the event that an insured
institution  fails  to  submit or fails in any material respect to implement a
compliance  plan  within  the time allowed by the FDIC, Section 39 of the FDIA
provides  that  the  FDIC must order the institution to correct the deficiency
and may restrict asset growth, require the savings institution to increase its
ratio  of  tangible  equity to assets, restrict the rates of interest that the
institution  may  pay or take any other action that would better carry out the
purpose  of  prompt corrective action.  The Bank believes that it has been and
will continue to be in compliance with each of the standards as they have been
adopted  by  the  FDIC.

     Finally,  each  Federal banking agency is required to prescribe standards
for  the employment contracts and other compensation arrangements of executive
officers,  employees,  directors  and  principal  stockholders  of  insured
depository  institutions  that  would  prohibit  compensation and benefits and
arrangements  that  are  excessive  or that could lead to a material financial
loss  for  the  institution.    In  February  1996,  the  FDIC  adopted  final
regulations  regarding  the  payment  of  severance  and  indemnification  to
management officials and other affiliates of insured institutions (institution
affiliated  parties  or  "IAPs").    The  limitations  on severance or "golden
parachute"  payments apply to "troubled" institutions which seek to enter into
contracts with IAPs.  A golden parachute payment is generally considered to be
any  payment to an IAP which is contingent on the termination of that person's
employment  and  is  received  when  the  insured institution is in a troubled
condition.    The  definition  of  golden  parachute  payment does not include
payment  pursuant  to  qualified  retirement  plans,  non-qualified  bona fide
deferred  compensation  plans,  nondiscriminatory  severance  pay plans, other
types  of  common  benefit  plans, state statutes and death benefits.  Certain
limited  exceptions  to  the golden parachute payment prohibition are provided
for  in cases involving the hiring of an outside executive, unassisted changes
of  control  and  where  the  FDIC  provides  written  permission to make such
payment.    The  limitations  on indemnification payments apply to all insured
institutions, their subsidiaries and affiliated holding companies.  Generally,
this  provision  prohibits  such  entities  from  indemnifying an IAP for that
portion  of  the  costs  sustained  with  regard  to a civil or administrative
enforcement  action commenced by any Federal banking agency which results in a
final  order  or  settlement  pursuant  to  which  the IAP is assessed a civil
monetary  penalty,  removed  from office, prohibited from participating in the
affairs  of an insured institution or required to cease and desist from taking
certain  affirmative actions.  Nevertheless, institutions or holding companies
may purchase commercial insurance to cover such expenses (except for judgments
or  penalties)  and  the  institutions  or  holding  company may advance legal
expenses  to the IAP if its board of directors makes certain specific findings
and the IAP agrees in writing to reimburse the institution if it is ultimately
determined  that  the  IAP violated a law, regulation or other fiduciary duty.

     ACTIVITIES  AND  INVESTMENTS  OF  INSURED  STATE-CHARTERED  BANKS.  The
activities  and  equity investments of FDIC-insured, state-chartered banks are
limited  by  Federal law to those that are permissible for national banks.  An
insured  state  bank generally may not acquire or retain any equity investment
of  a  type, or in an amount, that is not permissible for a national bank.  An
insured  state  bank is not prohibited from, among other things, (i) acquiring
or  retaining a majority interest in a subsidiary, (ii) investing as a limited
partner  in  a  partnership  the  sole  purpose of which is direct or indirect
investment  in  the  acquisition,  rehabilitation  or  new  construction  of a
qualified  housing project, provided that such limited partnership investments
may  not  exceed  2%  of  the  bank's assets, (iii) acquiring up to 10% of the
voting  stock  of  a  company that solely provides or reinsures directors' and
officers'  liability  insurance,  and  (iv)  acquiring or retaining the voting
shares  of  a  depository  institution  if  certain  requirements  are  met.

     COMMUNITY  REINVESTMENT  ACT.    Under  the  Community  Reinvestment  Act
("CRA"),  as  implemented  by  FDIC  regulations,  a savings institution has a
continuing  and  affirmative  obligation  consistent  with  its safe and sound
operation to help meet the credit needs of its entire community, including low
and  moderate  income  neighborhoods.    The  CRA  does not establish specific
lending  requirements or programs for financial institutions nor does it limit
an institution's discretion to develop the types of products and services that
it  believes  are best suited to its particular community, consistent with the
CRA.  The  CRA  requires  the  FDIC,  in  connection with its examination of a
savings  institution, to assess the institution's record of meeting the credit
needs  of its community and to take such record into account in its evaluation
of  certain  applications  by  such  institution.   As of the date of its most
recent  regulatory examination, the Bank was rated "satisfactory" with respect
to  its  CRA  compliance.

     In  May  1995,  the  FDIC  and other Federal banking agencies promulgated
final  revisions  to  their  regulations  concerning  the  CRA.    The revised
regulations  generally  are  intended to provide clearer guidance to financial
institutions  on  the nature and extent of their obligations under the CRA and
the  methods  by  which  the obligations will be assessed and enforced.  Among
other things, the revised regulations substitute for the current process-based
assessment  factors a new evaluation system that would rate institutions based
on their actual performance in meeting community credit needs.  In particular,
the  revised  system  will  evaluate  the  degree  to  which an institution is
performing  under  tests  and  standards  judged in the context of information
about  the  institution,  its  community,  its  competitors and its peers with
respect  to  (i)  lending,  (ii)  service delivery systems and (iii) community
development.    The revised regulations also specify that an institution's CRA
performance will be considered in an institution's expansion (e.g., branching)
proposals  and  may  be  the  basis for approving, denying or conditioning the
approval  of  an  application.   Management of the Bank currently is unable to
predict  the  effects  of  the  regulations under the CRA as recently adopted.

     QUALIFIED  THRIFT  LENDER  TEST.  All savings institutions, including the
Bank,  are  required  to  meet a QTL test set forth under Section 10(m) of the
Home  Owners  Loan  Act, as amended, ("HOLA") to avoid certain restrictions on
their  operations.    Under Section 2303 of the Economic Growth and Regulatory
Paperwork Reduction Act of 1996, a savings institution can comply with the QTL
test  set forth in the HOLA and implementing regulations or by qualifying as a
domestic  building  and  loan association as defined in Section 7701(a)(19) of
the  Code.    The  QTL  test  set  forth  in  HOLA  requires that a depository
institution  must  have at least 65% of its portfolio assets (which consist of
total  assets  less  intangibles,  properties  used  to  conduct  the  savings
institution's business and liquid assets not exceeding 20% of total assets) in
qualified  thrift  investments  on a monthly average basis in nine of every 12
months.   Loans and mortgage-backed securities secured by domestic residential
housing,  as well as certain obligations of the FDIC and certain other related
entities  may  be  included  in  qualifying  thrift investments without limit.
Certain  other  housing-related  and  non-residential  real  estate  loans and
investments, including loans to develop churches, nursing homes, hospitals and
schools,  and  consumer  loans  and  investments  in  subsidiaries  engaged in
housing-related activities may also be included. Qualifying assets for the QTL
test  include  investments  related  to  domestic  residential  real estate or
manufactured housing, the book value of property used by an institution or its
subsidiaries  for  the  conduct  of  its  business,  an  amount of residential
mortgage loans that the institution or its subsidiaries sold within 90 days of
origination,  shares of stock issued by any FHLB and shares of stock issued by
the  FHLMC  or  the  FNMA.  The Bank was in compliance with the QTL test as of
December  31,  1996,  with  91.4%  of  its assets invested in qualified thrift
investments.

     RESTRICTIONS  ON  CAPITAL DISTRIBUTIONS.  The Bank is required to provide
to  the  OTS not less than 30 days' advance notice of the proposed declaration
by  its  board of directors of any dividend on its capital stock.  The OTS may
object  to  the  payment of the dividend on safety and soundness grounds.  The
FDIA  prohibits an insured depository institution from paying dividends on its
capital stock or interest on its capital notes or debentures (if such interest
is  required  to  be  paid  only out of net profits) or distribute any  of its
capital  assets  while  it remains in default in the payment of any assessment
due  the  FDIC.  Texas law permits the Bank to pay dividends out of current or
retained  income  in  cash  or  additional  stock.

     LEGISLATIVE  AND  REGULATORY PROPOSALS.  Proposals to change the laws and
regulations  governing  the  operations and taxation of, and federal insurance
premiums paid by, savings banks and other financial institutions and companies
that  control  such  institutions  are  frequently  raised  in Congress, state
legislatures  and  before the FDIC and other bank regulatory authorities.  The
likelihood  of  any  major  changes  in the future and the impact such changes
might  have  on the Bank are impossible to determine.  Similarly, proposals to
change  the  accounting  treatment  applicable  to  savings  banks  and  other
depository  institutions  are  frequently raised by the SEC, the FDIC, the IRS
and other appropriate authorities, including, among others, proposals relating
to fair market value accounting for certain classes of assets and liabilities.
 The  likelihood  and  impact of any additional future accounting rule changes
and  the  impact  such  changes  might  have  on  the  Bank  are impossible to
determine.

     FEDERAL  HOME  LOAN  BANK  SYSTEM.    The Bank is a member of the FHLB of
Dallas,  which is one of 12 regional FHLBs that administers the home financing
credit  function  of  savings  institutions  and  commercial banks.  Each FHLB
serves  as  a source of liquidity for its members within its assigned region. 
It  is  funded  primarily  from proceeds derived from the sale of consolidated
obligations of the FHLB System.  It makes loans to members (i.e., advances) in
accordance with policies and procedures established by its Board of Directors.
 As of December 31, 1996, the Bank's advances from the FHLB of Dallas amounted
to  $409.7  million  or  14.2%  of  its  total  assets.

     As  a  member, the Bank is required to purchase and maintain stock in the
FHLB of Dallas in an amount equal to the greater of 1% of its aggregate unpaid
residential  mortgage loans, home purchase contracts or similar obligations at
the beginning of each year or 5% of total advances.  At December 31, 1996, the
Bank  had  $26.0  million  in  FHLB  stock,  which was in compliance with this
requirement.

     The  FHLBs  are  required to provide funds for the resolution of troubled
savings  associations and to contribute to affordable housing programs through
direct  loans  or  interest  subsidies  on  advances  targeted  for  community
investment  and low- and moderate-income housing projects. These contributions
have adversely affected the level of FHLB dividends paid and could continue to
do so in the future.  These contributions also could have an adverse effect on
the  value of FHLB stock in the future.  For the year ended December 31, 1996,
dividends  paid  by  the  FHLB  of  Dallas  to  the Bank totaled $1.3 million.

     FEDERAL  RESERVE  SYSTEM.    The  Federal  Reserve  Board  requires  all
depository  institutions  to  maintain  reserves  against  their  transaction
accounts (primarily NOW and Super NOW checking accounts) and non-personal time
deposits.    At  December  31,  1996,  the  Bank  was  in compliance with such
requirements.

     The  balances  maintained to meet the reserve requirements imposed by the
Federal  Reserve  Board  may  be  used  to  satisfy  applicable  liquidity
requirements.    Because  required  reserves must be maintained in the form of
vault  cash  or  a  noninterest-bearing account at a Federal Reserve Bank, the
effect  of this reserve requirement is to reduce a bank's earning assets.  The
amount  of  funds necessary to satisfy this requirement has not had a material
affect  on  the  Bank's  operations.

     TEXAS  SAVINGS  BANK LAW.  As a Texas chartered savings bank, the Bank is
subject  to  regulation and supervision by the Department under the TSBA.  The
TSBA  contains  provisions  governing  the  incorporation  and  organization,
location  of  offices,  rights and responsibilities of directors, officers and
members  as  well  as  the  corporate  powers,  savings,  lending, capital and
investment  requirements  and  other  aspects of the Bank and its affairs.  In
addition,  the  Department  is  given  extensive  rulemaking  power  and
administrative  discretion  under  the  TSBA, including authority to enact and
enforce  rules  and  regulations.

     The  Bank  is  required  under  the  TSBA  to comply with certain capital
requirements  established  by  the  Department.    The TSBA also restricts the
amount  the Bank can lend to one borrower to that permitted to national banks,
which  is  generally  not  more  than 15% of the Bank's unimpaired capital and
unimpaired  surplus and, if such loans are fully secured by readily marketable
collateral,  an  additional 10% of unimpaired capital and unimpaired surplus. 
The  Department  generally  examines  the Bank once every year and the current
practice  is for the Department to conduct a joint examination with the FDIC. 
The  Department monitors the extraordinary activities of the Bank by requiring
that  the Bank seek the Department's approval for certain transactions such as
the  establishment of additional offices, a reorganization, merger or purchase
and  assumption  transaction,  changes  of control, or the issuance of capital
obligations.  The Department may intervene in the affairs of a savings bank if
the savings bank, or its director, officer or agent has:  engaged in an unsafe
and  unsound  practice, violated the savings bank's articles of incorporation,
violated  a  statute  or  regulation,  filed  materially  false  or misleading
information, committed a criminal act or a breach of fiduciary duty, or if the
savings  bank  is,  or  is  in  imminent  danger  of  becoming,  insolvent.

TAXATION

     FEDERAL  TAXATION.    The  Company,  the Bank and its subsidiaries file a
consolidated  Federal  income  tax  return  on a calendar year basis using the
accrual  method.    Savings  banks  are  subject to provisions of the Internal
Revenue  Code  ("Code")  in  the  same  general manner as other corporations. 
However,  prior  to  1996,  institutions  such  as  the Bank which met certain
definitional tests and other conditions prescribed by the Code, benefited from
certain  favorable  provisions  regarding their deductions from taxable income
for  annual  additions to their bad debt reserve.  In years prior to 1996, the
Bank  was permitted under the Code to deduct an annual addition to the reserve
for  bad debts in determining taxable income based on the experience method or
the percentage of taxable income method.  Due to recently enacted legislation,
the  Bank  will  no longer be able to utilize a reserve method for determining
the bad debt deduction, but will be allowed to deduct actual net charge-offs. 
Further,  the legislation requires the Bank to recapture, into taxable income,
over  a  six year period, the excess of the balance of its bad debt reserve as
of December 31, 1995 over the balance of such reserve as of December 31, 1987.
 Such  recapture  requirements  can be deferred for up to two years if certain
residential  loan  requirements  are  met.  At December 31, 1996, the Bank had
approximately  $4.0  million  of  post-1987  tax  bad debt reserves, for which
deferred  taxes  have  been  provided.

     The  Bank is not required to provide deferred taxes on its pre-1988 (base
year)  tax  bad  debt  reserve of approximately $900,000.  This reserve may be
included  in taxable income in future years if the Bank makes distributions to
stockholders  (including  distributions  in  redemption,  dissolution  or
liquidation) that are considered to result in withdrawals from that excess bad
debt  reserve,  then  the amounts considered withdrawn will be included in the
savings bank's taxable income.  The amount that would be deemed withdrawn from
such reserves upon such distribution and which would be subject to taxation at
the  savings  bank  level  at the normal corporate tax rate would be an amount
that,  after taxes on such amount, would equal the amount actually distributed
plus  the  amount  necessary  to  pay the tax with respect to the withdrawal. 
Dividends  paid  out  of  a savings bank's current or accumulated earnings and
profits  as  calculated  for Federal income tax purposes, however, will not be
considered  to  result in withdrawals from its bad debt reserves to the extent
of  such  earnings  and  profits,  but  shall  be  regarded as taken from such
reserves  only  upon exhaustion of the earnings and profits accounts; however,
distributions in redemption of stock, and distributions in partial or complete
liquidation  of  a savings bank will be considered to come first from its loss
reserve.    The Bank has not conducted a study to determine with certainty the
amount  of  its  accumulated  earnings  and  profits  for  Federal  income tax
purposes.

     In  addition  to  regular  income  taxes,  corporations are subject to an
alternative minimum tax which is generally equal to 20% of alternative minimum
taxable income (taxable income, increased by tax preference items and adjusted
for  certain regular tax items).  The preference items generally applicable to
savings  banks  include  (i)  prior  to  1996, 100% of the excess of a savings
bank's  bad debt deduction computed under the percentage of income method over
the amount that would have been allowable under the experience method and (ii)
an  amount  equal  to  75%  of  the  amount by which a savings bank's adjusted
current  earnings  (alternative minimum taxable income computed without regard
to  this  preference,  adjusted  for  certain  items)  exceeds its alternative
minimum  taxable  income  without  regard  to  this  preference.   The amounts
received by the Bank pursuant to the Assistance Agreement were included in its
adjusted  current  earnings.  Payment of alternative minimum tax gives rise to
alternative  minimum  tax  credit  carryovers  which  may  be  carried forward
indefinitely.    These  credits  may  be  used  to  offset  future regular tax
liability  to  the extent the regular tax liability exceeds future alternative
minimum  tax.

     In  connection  with  the Assistance Agreement, an instrumentality of the
Federal government was obligated to provide the Bank with financial assistance
in connection with various matters that arose under the Assistance Agreement. 
Payments to the Bank pursuant to the Assistance Agreement were taxed under the
applicable  provisions  of  the  Code  which  were  in  effect in 1988.  These
provisions  of  the  Code  provide  generally  that  payments  from  such
instrumentality  to  the  Bank  pursuant  to the Assistance Agreement were not
included  in  the  Bank's  income  and the Bank was not required to reduce its
basis  in  the  Guaranteed  Assets by the amount of such financial assistance.
Accordingly,  the  Bank  was  not  required  to  pay Federal income taxes with
respect  to  any amount of the assistance payments it received pursuant to the
Assistance  Agreement.

     The  Assistance  Agreement  did, however, require the Bank, in effect, to
pay  to such instrumentality 100% of the Federal and state "net tax benefits,"
as  defined, which are realized by the Bank from excluding from its income the
payments  received  pursuant to the Assistance Agreement on a tax-free basis. 
The  amount  of assistance payments from that governmental instrumentality was
reduced  by  the  amount  of  tax  benefit  realized  by the Bank by excluding
assistance  payments  from  its  taxable  income.    Accordingly, the Bank, in
effect,  was  passing back to that governmental instrumentality the entire tax
benefit  derived  from the tax exemption provided by the Code provisions which
were  in  effect  in  1988.

     Further,  the  tax  laws  in  1988  which  applied  to the Southwest Plan
Acquisition  provided  that generally applicable limitations on the ability of
an  acquiring corporation to utilize the net operating loss carryforwards, and
built-in  losses, as defined, of acquired financial institutions did not apply
in  the  case  of  the  acquisition  of assets from insolvent savings and loan
associations.   The generally applicable rules limit the rate at which the net
operating  loss  carryforwards  and  built-in  (i.e., previously unrecognized)
losses  of an acquired corporation may be used by a corporation which acquires
"control"  of  the  corporation  which  generated  the  loss. Pursuant to this
exception  which  existed in 1988 to the generally applicable law, the Bank is
allowed  to  use  the  net  operating losses and built-in losses of all of the
Acquired  Associations  except  for one without limitation.  The net operating
loss  of  one  association  is  not  available  to  the  Bank  because  such
association's  deposits  at  the  time of its acquisition did not represent at
least  20%  of  the  Bank's  total  deposits  and  equity  as  required by the
applicable  provisions  of  the  Code  in  1988.

     The  Assistance  Agreement  required  that the tax benefit derived by the
Bank  from  utilizing  net operating loss carryforwards acquired from three of
the  four  Acquired  Associations  also  be  applied  to  reduce the amount of
assistance  payments  payable  to the Bank by the government instrumentality. 
The  Bank's  Consolidated  Statements  of  Operations,  therefore,  includes a
provision  for  Federal  income  taxes which includes amounts credited to that
governmental  instrumentality  in  lieu  of  Federal  income taxes paid to the
Internal  Revenue  Service with certain adjustments.  Although the termination
of  the  Assistance  Agreement was effective March 31, 1994, that governmental
instrumentality  will  continue  to  receive  the  future  federal  income tax
benefits  of  the  net operating loss carryforwards acquired from the Acquired
Associations.

     The Company's Federal income tax returns have not yet been audited by the
United  States  Internal Revenue Service.  The tax returns of the Company (and
the  Acquired  Associations)  since 1988 are subject to review by the Internal
Revenue  Service.

STATE  TAXATION

     The  Company  pays  an annual franchise tax equal to the greater of $2.50
per  $1,000  of taxable capital apportioned to Texas, or $4.50 per $100 of net
taxable  earned  surplus  apportioned  to Texas. Taxable earned surplus is the
Company's  Federal  taxable  income  with  certain  modifications, such as the
exclusion  of  interest  earned  on  Federal  obligations.
ITEM  2.          PROPERTIES

     The  Company's  business  is  conducted  from  37  offices in Texas.  The
following table sets forth the location of the offices of the Company, as well
as certain additional information relating to these offices as of December 31,
1996.

<TABLE>
<CAPTION>



                                                   Net Book Value of 
                           Owned/Leased             Property or 
                           Owned/Leased              Leasehold 
Location               (with Lease Expiration Date)   Improvements

                                                 (Dollars in thousands)
<S>                            <C>                            <C>

BRANCH OFFICES:
- -----------------         
1329 North Virginia            Owned
Port Lavaca, Texas  77979                                    $200
8 Greenway Plaza, Suite 100    Leased;
Houston, Texas  77046          June 30, 1997                  --
8 Braeswood Square             Leased;
Houston, Texas  77096          December 31, 2006              394
408 Walnut                     Owned
Columbus, Texas  78934                                        349
870 S. Mason, #100             Leased;
Katy, Texas  77450             August 31, 2003                 70
602 Lyons                      Owned
Schulenburg, Texas  78956                                     101
325 Meyer Street               Owned
Sealy, Texas  77474                                           569
116 E. Post Office             Owned
Weimar, Texas  78962                                           49
323 Boling Road                Owned
Wharton, Texas  77488                                         151
1621 Pine Drive                Leased;
Dickinson, Texas  77539        September 30, 1998               1
295 West Highway 77            Owned
San Benito, Texas  78586                                      248
1260 Blalock, Suite 100        Leased;
Houston, Texas  77055          January 20, 1999                92
620 W. Main                    Owned
Tomball, Texas  77375                                         150
915-H North Shepherd           Leased;
Houston, Texas  77008          October 31, 2001               218
6810 FM 1960 West              Leased;
Houston, Texas  77069          September 30, 1997              --
7602 N. Navarro                Owned
Victoria, Texas  77904                                        210
2308 So. 77 Sunshine Strip     Leased;
Harlingen, Texas   78550       February 28, 1997               26
4900 N. 10th St., G-1          Leased;
McAllen, Texas   78504         August 14, 2001                200
10838 Leopard Street, Suite B  Leased;
Corpus Christi, Texas   78410  December 31, 1998                2
4060 Weber Road                Leased;
Corpus Christi, Texas   78411  April 30, 1999                   7






                                                             Percent of Total
Location                                        Deposits          Deposits
<S>                                               <C>                 <C>

BRANCH OFFICES:
- -----------------------------                                         
1329 North Virginia
Port Lavaca, Texas  77979      $                   29,324        2.24%
8 Greenway Plaza, Suite 100
Houston, Texas  77046                              22,157        1.69 
8 Braeswood Square
Houston, Texas  77096                              62,831        4.79 
408 Walnut
Columbus, Texas  78934                             58,968        4.50 
870 S. Mason, #100
Katy, Texas  77450                                 23,051        1.76 
602 Lyons
Schulenburg, Texas  78956                          32,735        2.50 
325 Meyer Street
Sealy, Texas  77474                                41,180        3.14 
116 E. Post Office
Weimar, Texas  78962                               26,242        2.00 
323 Boling Road
Wharton, Texas  77488                              46,673        3.56 
1621 Pine Drive
Dickinson, Texas  77539                            43,652        3.30 
295 West Highway 77
San Benito, Texas  78586                           21,571        1.66 
1260 Blalock, Suite 100
Houston, Texas  77055                              58,715        4.48 
620 W. Main
Tomball, Texas  77375                              25,442        1.94 
915-H North Shepherd
Houston, Texas  77008                              32,300        2.46 
6810 FM 1960 West
Houston, Texas  77069                              28,241        2.15 
7602 N. Navarro
Victoria, Texas  77904                             74,889        5.71 
2308 So. 77 Sunshine Strip
Harlingen, Texas   78550                           20,389        1.56 
4900 N. 10th St., G-1
McAllen, Texas   78504                             15,798        1.21 
10838 Leopard Street, Suite B
Corpus Christi, Texas   78410                      44,111        3.37 
4060 Weber Road
Corpus Christi, Texas   78411                      64,429        4.92 

                                                           (continued)
</TABLE>



<PAGE>
<TABLE>

<CAPTION>

                                              Net Book Value of 
                       Owned/Leased             Property or     Deposits     Percent of
                       Owned/Leased              Leasehold                  Total Deposits
Location         (with Lease Expiration Date)   Improvements     

                                                 (Dollars in thousands)


(continued from previous page)
<S>                             <C>                 <C>     <C>         <C>

301 E. Main Street         Owned
Brenham, Texas   77833                         $  206  $   64,391    4.91%
1192 W. Dallas             Leased;
Conroe, Texas   77301      December 31, 1999        3      51,677    3.94 
2353 Town Center Dr.       Owned
Sugar Land, Texas   77478                       1,136      16,764    1.28 
1629 S. Voss               Owned
Houston, Texas   77057                          1,491      18,323    1.40 
531-A Highway 1431         Leased;
Kingsland, Texas   78639   December 31, 1999       --      13,313    1.02 
209 W. Moreland            Owned
Mason, Texas   76856                               56      17,349    1.32 
904 Highway 281 North      Owned
Marble Falls, Texas 78654                         187      11,344    0.87 
101 East Polk              Owned
Burnet, Texas   78611                             103      17,221    1.31 
Highway 29 West            Owned
Buchanan Dam, Texas 78609                         117       8,392    0.64 
907 Ford                   Owned
Llano, Texas   78643                              186      15,210    1.16 
708 East Austin            Owned
Giddings, Texas   78942                           303      22,963    1.75 
5718 Westheimer, Suite 100 Leased;
Houston, Texas 77057       March 14, 2004         165      36,012    2.76 
7909 Parkwood Circle Drive Leased;
Houston, Texas 77036       August 31, 1999        949      12,560    0.96 
1250 Pin Oak Road          Owned
Katy, Texas 77494                                 483      16,960    1.29 
2120 Thompson Highway      Owned
Richmond, Texas 77469                             510      36,825    2.81 
7200 North Mopac           Leased;
Austin, Texas 77469        December 31, 1997       --      32,254    2.46 
1112 Seventh Street        Leased;
Bay City, Texas 77414      April 30, 1997          17      77,911    5.94 
MORTGAGE BANKING OFFICE:
- ---------------------------                                                
CBS Mortgage Corp.
6161 Savoy, Suite 600      Leased;
Houston, Texas  77036      September 30, 1997      18          --      -- 
ADMINISTRATIVE OFFICE(1)
- ---------------------------                                                 
Coastal Banc Tower         Leased;
8 Greenway Plaza, Suite 1500 June 30, 1997        108      68,668    5.24 
Houston, Texas 77046
RECORDS & RETENTION  OFFICE:
- ------------------------------                                             
227 Meyer St.               Owned
Sealy, Texas   77474                               65          --       - 
     Total                                     $9,140  $1,310,835  100.00%
                                               ======  ==========  =======
</TABLE>


______________________

1Includes  location  of  executive  offices.
     The  net book value of the Company's investment in premises and equipment
totaled  $15.0  million  at  December 31, 1996.  At December 31, 1996, the net
book  value  of  the  Company's  electronic  data  processing equipment, which
includes  its  in-house  computer  system,  local  area  network  and fourteen
automatic  teller  machines,  was  $3.0  million.

ITEM  3.          LEGAL  PROCEEDINGS

     The  Company  is  involved  in routine legal proceedings occurring in the
ordinary  course  of  business  which,  in  the  aggregate,  are  believed  by
management  to  be  immaterial  to  the  financial  condition  of the Company.


ITEM  4.          SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY HOLDERS

     Not  applicable.

PART  II

ITEM  5.        MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS

     The information required herein is incorporated by reference from page 53
of  the  Company's  printed  Annual  Report  to  Stockholders  for fiscal 1996
("Annual  Report"),  which  is  included  herein  as  Exhibit  13.

ITEM  6.          SELECTED  FINANCIAL  DATA

     The information required herein is incorporated by reference from pages 6
through  9  of  the  Annual  Report.

ITEM  7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS  OF  OPERATIONS

     The  information  required herein is incorporated by reference on pages 9
through  21  of  the  Annual  Report.

ITEM  8.          FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

     The  financial  statements  and  supplementary  data  required herein are
incorporated  by  reference  from  pages  23  through 52 of the Annual Report.

ITEM  9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL  DISCLOSURE

     Not  applicable.


<PAGE>
PART  III

ITEM  10.          DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

     The  information  required  herein  is incorporated by reference from the
definitive  proxy  statement  to  be  filed  with  the Securities and Exchange
Commission.    Otherwise, the requirements of this Item 10 are not applicable.

ITEM  11.          EXECUTIVE  COMPENSATION

     The  information  required  herein  is incorporated by reference from the
definitive  proxy  statement  to  be  filed  with  the Securities and Exchange
Commission.

ITEM  12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  information  required  herein  is incorporated by reference from the
definitive  proxy  statement  to  be  filed  with  the Securities and Exchange
Commission.

ITEM  13.          CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

     The  information  required  herein  is incorporated by reference from the
definitive  proxy  statement  to  be  filed  with  the Securities and Exchange
Commission.

PART  IV

ITEM 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)(1)      The following financial statements are incorporated herein by
reference  from  pages  23  through  52  of  the  Annual  Report.

     Report  of  Independent  Certified  Public  Accountants.

     Consolidated  Statements  of  Financial Condition as of December 31, 1996
and  1995.

     Consolidated  Statements  of  Operations  for  each  of  the years in the
three-year  period  ended  December  31,  1996.

     Consolidated  Statements of Stockholders' Equity for each of the years in
the  three-year  period  ended  December  31,  1996.

     Consolidated  Statements  of  Cash  Flows  for  each  of the years in the
three-year  period  ended  December  31,  1996.

     Notes  to  Consolidated  Financial  Statements.

     (a)(2)         There are no financial statement schedules filed herewith.

     (a)(3)          The  following exhibits are filed as part of this report.


<TABLE>

<CAPTION>




                                                                       Page in
                                                                   Manually signed
Exhibit No.                                                             report



<C>          <S>                                                           <C>

3.1       Articles of Incorporation of the Company                            *
3.2       Bylaws of Company                                                   *
4         Form of Company common stock certificate                            *
4.1       Form of Indenture dated as of June 30, 1995, 
          with respect to the Company's 10% Notes, due 2002                  **
10.1      1991 Stock Compensation Program                                     *
10.2      1995 Stock Compensation Program                                   ***
10.3      Change-In-Control Severance Agreements                            E-1
12        Ratio of earnings to combined fixed charges and 
          preferred stock dividends (See Exhibit 13)
13        Annual Report to Stockholders                                   E -13
27        Financial Data Schedule (electronically filed)
28        Form of proxy to be mailed to stockholders 
          of the Company                                                  E -73

</TABLE>


__________________
*       Incorporated by reference to the Company's Registration Statement
        on  Form  S-4  (No.  33-75952)  filed  on  March  2,  1994.
**      Incorporated by reference to the Company's Registration Statement
        on  Amendment  No.  6  to  Form  S-1  (No.  33-91206)  filed 
        on June 16, 1995.
***     Incorporated by reference to the Company's Registration Statement
        on  Form  S-1  (No.  33-91206)  filed  on  April  14,  1995.

(b)(1)  Form 8-K filed by the Company on February 14, 1996 concerning
        the  declaration  of  dividends  for  the  fourth  
        quarter  of  1995

(b)(2)  Form 8-K filed by the Company on May 13, 1996 concerning the
        execution  of  definitive agreements to exchange certain 
        branch locations with Compass  Bank  -  San  Antonio.

(b)(3)  Form 8-K filed by the Company on December 2, 1996 concerning
        the  formation  of  Coastal  Banc  Holding Company, Inc. 
        on November 30, 1996.

(b)(4)  Form 8-K filed by the Company on March 18, 1997 concerning the
        execution of a definitive agreement to purchase the Wells Fargo 
        Bank branch in Port  Arthur,  Texas.

(c)     See (a)(3) above for all exhibits filed herewith and Exhibit
        Index.

(d)     All schedules are omitted as the required information is not
        applicable  or  the  information  is  presented  in the 
        consolidated financial statements  or  related  notes.




     SIGNATURES


     Pursuant  to  the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934, the Registrant has duly caused this report to be signed
on  its  behalf  by  the  undersigned,  thereunto  duly  authorized.
 
                               COASTAL  BANCORP,  INC.



Date:    March  26,  1997                 By:  /s/  Manuel  J.  Mehos
                                            Manuel  J.  Mehos,
                                            Chairman  of  the  Board  and  
                                            Chief Executive  Officer


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



/s/  Manuel  J.  Mehos                        Date:  March  26,  1997
Manuel  J.  Mehos,  Chairman  of  the
  Board  and  Chief  Executive  Officer



/s/  R.  Edwin  Allday                        Date:  March  26,  1997
R.  Edwin  Allday,  Director



/s/  D.  Fort  Flowers,  Jr.                  Date:  March  26,  1997
D.  Fort  Flowers,  Jr.,  Director



/s/  Dennis  S.  Frank                        Date:  March  26,  1997
Dennis  S.  Frank,  Director



/s/  Robert  E.  Johnson,  Jr.                Date:  March  26,  1997
Robert  E.  Johnson,  Jr.,  Director



/s/  James  C.  Niver                         Date:  March  26,  1997
James  C.  Niver,  Director



/s/  Clayton  T.  Stone                       Date:  March  26,  1997
Clayton  T.  Stone,  Director



/s/  Catherine  N.  Wylie                     Date:  March  26,  1997
Catherine  N.  Wylie,  Chief  Financial
  Officer  (principal  financial  and
  accounting  officer)




<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of financial condition, the consolidated staetment of
operations and notes thereto found in exhibit 13 of the Company's Form 10-K for
the year ended December 31, 1996 and is qualified in its entirety by reference
to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          27,735
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    180,667
<INVESTMENTS-CARRYING>                       1,344,587
<INVESTMENTS-MARKET>                         1,308,598
<LOANS>                                      1,229,748
<ALLOWANCE>                                      6,880
<TOTAL-ASSETS>                               2,875,907
<DEPOSITS>                                   1,310,835
<SHORT-TERM>                                 1,156,114
<LIABILITIES-OTHER>                             44,217
<LONG-TERM>                                    270,593
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                      94,098
<TOTAL-LIABILITIES-AND-EQUITY>               2,875,907
<INTEREST-LOAN>                                 96,143
<INTEREST-INVEST>                               95,155
<INTEREST-OTHER>                                 1,521
<INTEREST-TOTAL>                               192,819
<INTEREST-DEPOSIT>                              60,076
<INTEREST-EXPENSE>                             138,185
<INTEREST-INCOME-NET>                           54,634
<LOAN-LOSSES>                                    1,925
<SECURITIES-GAINS>                                 (4)
<EXPENSE-OTHER>                                 49,436
<INCOME-PRETAX>                                 15,210
<INCOME-PRE-EXTRAORDINARY>                      15,210
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,951
<EPS-PRIMARY>                                     1.38
<EPS-DILUTED>                                     1.38
<YIELD-ACTUAL>                                    1.99
<LOANS-NON>                                     12,839
<LOANS-PAST>                                     1,195
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 5,703
<CHARGE-OFFS>                                      851
<RECOVERIES>                                       103
<ALLOWANCE-CLOSE>                                6,880
<ALLOWANCE-DOMESTIC>                             6,880
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


CORPORATE  PROFILE


Coastal Bancorp, Inc., headquartered in Houston, Texas, is the holding company
for  Coastal  Banc  Holding Company, Inc. ("HoCo"), a Delaware unitary savings
bank  holding  company.    HoCo  is  the parent company to Coastal Banc ssb, a
Texas-chartered,  state  savings  bank.    Coastal Banc ssb operates 37 retail
banking  offices  in  metropolitan  Houston,  Corpus Christi, Austin and small
cities in central and south Texas.  At December 31, 1996, Coastal Banc ssb had
$2.9  billion  in  assets  and  was  considered  to  be  a  "well capitalized"
institution  according  to  FDIC  guidelines.



TABLE  OF  CONTENTS

<TABLE>

<CAPTION>



<S>                                                   <C>
                                                      <C>
<C>
Letter from the Chairman and Chief Executive Officer    2

Selected Consolidated Financial and Other Data          7

Management's Discussion and Analysis                   10

Independent Auditors' Report                           30

Consolidated Financial Statements                      31

Notes to Consolidated Financial Statements             36

Stock Prices                                           67

Stockholder Information                                68

</TABLE>



24

FINANCIAL  HIGHLIGHTS
<TABLE>

<CAPTION>



                                                       December 31,
                                                      -------------                     
(dollars in thousands, except per share data)           1996         1995           1994
- --------------------------------------------------------------------------------
<S>                                           <C>       <C>       <C>  <C>         <C>  <C>

FOR THE YEAR ENDED
 Net interest income                           $       54,634   $     43,035   $     39,534 
 Provision for loan losses                             1,925          1,664            934 
 Noninterest income                                    9,349          7,605          9,561 
 SAIF insurance special assessment (1)                 7,455             --             -- 
 Other noninterest expense                            39,393         31,369         27,577 
 Net income after preferred stock dividends            6,951          8,542         13,452 
 Net earnings per share before SAIF insurance
   special assessment (2)                               2.34           1.71           2.64 
 Net earnings per share                                 1.38           1.71           2.64 
- ------------------------------------------         ----------     ----------    ------------

AT YEAR END
 Total assets                                 $     2,875,907   $  2,786,528   $  2,299,769 
 Loans receivable                                   1,229,748      1,098,555        587,032 
 Mortgage-backed securities held-to-maturity        1,344,587      1,395,753      1,605,839 
 Mortgage-backed securities available-for-sale        180,656        186,414         32,249 
 Savings deposits                                   1,310,835      1,287,084      1,139,622 
 Borrowed funds                                     1,376,707      1,306,018      1,031,415 
 Senior Notes payable                                  50,000         50,000             -- 
 Preferred Stock of the Bank                           28,750         28,750         28,750 
 Stockholders' equity                                  94,148         91,679         84,680 
 Book value per common share                            18.70          18.27          16.96 
 Tangible book value per common share                   15.70          14.71          14.88 
- ---------------------------------------------       ----------     ----------     ----------

SIGNIFICANT RATIOS FOR THE YEAR ENDED
 Return on average assets before SAIF insurance
   special assessment (2)                               0.51%          0.45%          0.71%
 Return on average equity before SAIF insurance
   special assessment (2)                              12.53           9.71          16.57 
 Interest rate spread including noninterest-bearing
   savings deposits                                     1.82           1.57           1.63 
 Net interest rate spread                               1.65           1.42           1.52 
 Net interest margin                                    1.99           1.78           1.79 
 Average equity to average total assets                 3.30           3.56           3.59 
 Noninterest expense to average total assets before
   SAIF special assessment (2)                          1.40           1.27           1.22 
- ----------------------------------------           ----------     ----------     ----------

ASSET QUALITY RATIOS AT YEAR END
 Nonperforming assets to total assets                   0.56%          0.68%          0.30%
 Nonperforming loans to total loans receivable          1.04           1.33           1.04 
 Allowance for loan losses to nonperforming loans      53.59          39.00          35.37 
 Allowance for loan losses to total loans receivable    0.56           0.52           0.37 
- ----------------------------------------           ----------     ----------     ----------

</TABLE>



(1)          On  September  30,  1996,  Coastal  recorded the one-time Savings
Association Insurance Fund ("SAIF") insurance special assessment (the "special
assessment") of $7.5 million as a result of the Deposit Insurance Funds Act of
1996  (the  "Act")  being signed into law.  The special assessment pursuant to
the  Act  was  65.7  basis  points on the SAIF assessment base as of March 31,
1995.

(2)          These  ratios are calculated before the after-tax (as applicable)
effect  of  the  special  assessment of $4.8 million recorded on September 30,
1996.

CHAIRMAN'S  LETTER

     Writing  to  you  this  year is a great deal more fun than last year.  In
last  year's  letter,  I  reported  to  you  that  Coastal  Bancorp,  Inc. and
subsidiaries  ("Coastal")  experienced  the first core earnings decline of its
ten  year history.  I told you it wasn't part of our strategic plan, we didn't
like  it,  and,  therefore,  we  must do something about it.  We did something
about  it  in  1996  and  Coastal's  earnings  reflected  our  efforts.

     In  1996,  Coastal  returned to the level of core earnings growth we have
seen  in  every  year  but  one  since 1986.  Stable short term interest rates
throughout  1996  certainly  contributed  to  the  recovery  of  Coastal's net
interest  margin from the compression experienced in 1995.  However, Coastal's
successful  expansion  of  its  existing  lending programs and introduction of
commercial business banking at the end of 1995 and throughout 1996 contributed
both  to  the  recovery  of  Coastal's net interest margin and to management's
program  to  reduce  interest  rate  risk.

     As  a  result,  in  1996,  net interest income expanded by 27.0% and core
earnings  (before  applicable income taxes) grew by 22.7% when compared to the
results  of 1995.  Management is pleased with the improvement.  The solution I
proposed  to you in last year's letter, to expand Coastal's margins and reduce
our interest rate risk through a strategic shift in our business mix, has been
implemented and is off to a good start.  Coastal's 1996 earnings, margins, and
stock  price  are  proving  that.

     However,  as  much  as  I  would  like  to tell you we have completed our
mission,  I  can't.    Not  yet,  anyway.  We will continue to work to improve
Coastal's net interest margin and continue to work to reduce the interest rate
risk  of  Coastal's balance sheet.  The margin has improved substantially, but
it's  not  quite  where  we  want  it  to  be.    The solution is a continuous
work-in-process,  and  I  will  describe  the  progress to date and the future
expectations of the solution.  But first, I will briefly summarize the results
for  1996.

1996  EARNINGS

     Earnings  before the after-tax effect of the one-time Savings Association
Insurance  Fund  ("SAIF")  special  assessment  imposed  by the FDIC ("special
assessment")  for 1996 were $14.4 million or $2.34 per share, a 29.2% increase
over  1995  earnings  of $11.1 million, or $1.71 per share.  Earnings for 1996
after  the special assessment were $9.5 million or $1.38 per share.  Per share
data  during  1996  and 1995 was based on 5.03 million and 4.99 million common
stock  equivalents  outstanding.

     The  special  assessment  was  a one time assessment charged (pursuant to
1996  legislation)  by  the  FDIC  on  September 30, 1996, to all SAIF insured
financial  institutions  at the rate of $0.657 per $100 of SAIF deposits as of
March  31,  1995.  The assessment was intended to restore the SAIF fund to its
minimum  required  level  and  eventually equalize FDIC insurance premiums for
both  Bank  Insurance  Fund and SAIF members.  As a result of the legislation,
Coastal's FDIC insurance premiums dropped to approximately $0.0648 per $100 of
deposits  from  a rate of $.23 per $100 of deposits prior to the legislation. 
Coastal's  special assessment, after taxes in 1996, was $4.8 million, or $0.96
per  share.

     Core  revenues  reached  a new record high with net interest income after
provision  for  loan  losses  reaching  $52.7 million during 1996, compared to
$41.4  million  in  1995,  and  loan fees, service charges, and loan servicing
income  reached  $8.3  million during 1996, compared to $6.9 million in 1995. 
However, noninterest expenses (excluding the special assessment) reached $39.4
million  during  1996, compared to $31.4 million during 1995.  At December 31,
1996, Coastal had total assets of $2.9 billion, total deposits of $1.3 billion
in  37  branch  offices,  and  stockholders'  equity  of  $94.1  million.

STRATEGIC  SHIFT  IMPLEMENTED  IN  1996

     In  pursuit  of  a  higher,  more  sustainable  net interest margin and a
reduction  in  interest  rate  risk,  Coastal  implemented its strategic shift
towards  building a commercial banking business in 1996.  Utilizing the fourth
quarter  1995  acquisition  of Texas Capital Bancshares, Inc. as a springboard
for  launching  Coastal's  business  banking  program,  in  1996,  management
developed  the  infrastructure for business banking in most of Coastal's major
markets.    To  facilitate this process, Coastal converted its data processing
system  to  a  state-of-the art system for handling both commercial and retail
deposit  and loan products.  By the fourth quarter of 1996, management had put
together  a  group  of seasoned business banking officers, many of whom joined
Coastal  after  leaving  banks  which had been acquired by out-of-state banks.

     At  December  31, 1996, total loans had reached $1.2 billion, compared to
$1.1 billion at December 31, 1995, representing a 11.9% increase.  Only 37% of
the  increase  in 1996 was in single family residential loans, which generally
have lower interest rates than commercial and consumer loans.  The majority of
the  remaining  63%  increase  in  total loans was in multifamily mortgage and
residential  construction  loans.    Single  family  residential  loans  as  a
percentage  of  total loans decreased from 67.2% at December 31, 1995 to 64.2%
at  December  31,  1996.    Due to this change in loan mix coupled with a less
volatile  interest  rate environment in 1996, the net interest margin for 1996
increased  to  1.99%  as  compared  to  1.78%  during  1995.

     More  hard  work,  however, will be needed for management to complete its
strategic  solution  to  reduce  Coastal's  interest  rate  risk  and increase
Coastal's  net  interest  margin.    Based  on  Coastal's  present asset size,
management  believes  that  the optimal loan mix should be a portfolio whereby
single family residential loans represent 50% or less of the total portfolio. 
At  that  level,  Coastal's  balance  sheet will be better structured to reach
management's  goal  of  a  2.25%  net  interest  margin  and sustain it during
volatile  interest  rate, economic, or credit cycles.  Reaching that goal will
not  be  an  easy  task  due to management's strict adherence to its operating
principles  of minimizing credit risk and minimizing overhead.  But management
believes  that the commercial lending platform developed in 1996 and scheduled
for  further  refinement  in  1997 is capable of producing the type of quality
loan  growth  needed  for  the  task.

PROFITABILITY  STILL  BEGINS  WITH  LOW  OVERHEAD

     Those  who  have followed Coastal's ten year history, as we grew from $10
million  in  assets  to  almost  $3  billion  in assets, are familiar with our
successful  growth  strategy.    The  core  of the strategy was growth through
acquisitions  while  minimizing  overhead,  minimizing interest rate risk, and
minimizing credit risk.  In the late 1980's and early 1990's, Coastal acquired
deposit  market  share in government assisted transactions, then turned to the
private  market  to  acquire  further  market  share from banks and thrifts in
Texas.    The  transactions were priced whereby the optimal avenue to earnings
growth  was  through  acquisitions  rather  than  building  internally.

     Following  each  acquisition,  Coastal  consolidated  operations  and
eliminated  redundant overhead in order to increase earnings.  Simultaneously,
management  internally  developed  lending  programs,  mostly  housing  and
commercial  real  estate related, which served to replace the eventual payoffs
of  the  loans  acquired  in  many of these transactions.  But throughout this
process,  the  key  to  Coastal's profitability, in a period when loans were a
relatively  small  part  of  interest-earning  assets, was management's strict
adherence to its principle of minimizing overhead.  In other words, as long as
we kept expenses significantly lower than our peers, we would not have to take
as much credit risk as our peers to earn an adequate yield to pay expenses and
earn  a  competitive  return  on  equity.

     When  compared  to  Coastal's  first  ten  years, today's environment for
growth has changed significantly.  Prices for acquisitions have increased to a
level  whereby  it  is difficult to improve earnings immediately following the
acquisition,  even  after  extensive  cost  cutting.    Although  Coastal will
continue to pursue acquisitions as vehicles for growth, management believes it
will be more difficult to consummate economic transactions for the foreseeable
future at the same pace of Coastal's first ten years.  Therefore, for the next
few  years,  or  until  acquisition  prices become more economical, management
expects  to  focus  most  of  its  resources  on internally generated earnings
growth.    This  will  be  accomplished  by  further  development of Coastal's
commercial  lending and commercial deposit business and further development of
our  deposit markets the old fashioned way:  new products, good marketing, and
new  branches  started  from  scratch.

     However,  the  success of these evolving programs will depend on the same
core  principle  that  made  the  acquisition  strategy of the first ten years
successful:    low  overhead.    Even  though  many  of  these  new programs -
particularly  business  lending  -  require  a higher level of resources to be
successful, new technology and non-traditional approaches to delivery of these
programs  will  make  it  possible for management to maintain its low overhead
philosophy.    As  long  as  we  keep  costs  down through innovative delivery
techniques,  substantially  more  credit  risk  is not required for Coastal to
achieve  its  profitability goals.   It's simple:  If we keep it cheap, we can
keep  it  safe - and still improve profitability for all economic and interest
rate  cycles.

A  MORE  FOCUSED  AND  MARKET  DRIVEN  BRANCH  SYSTEM

     Coastal  was  built on a base of core retail deposit customers in central
and  south Texas.  For our first ten years, managing Coastal's branch delivery
system was a fairly simple formula:  Offer the same competitive menu of retail
banking  products  through  all Coastal branches and allocate resources evenly
throughout the branch system.  That formula works as long as the customers are
the  same  in  each  geographical  market.

     With  the  introduction  in  1996  of commercial business banking and the
conversion  of  Coastal's  data  processing  to  a commercial friendly system,
Coastal's product menu and universe of customer types expanded significantly. 
Additional  resources would be needed to deliver each product and maintain the
personal level of service Coastal's customers expect and deserve.  But instead
of  increasing  the  overall budget for the branch system, management chose to
reallocate  the  present level of branch banking resources according to market
needs  and  limit  Coastal's  geographic  reach  beyond  our  core  markets.

     In  pursuit  of  the  latter, Coastal chose to exit two Texas cities, San
Antonio  and  San  Angelo,  where  our market presence was neither significant
enough  nor  promising  enough to justify the cost.  During 1996, Coastal sold
its  San Angelo branch for a profit and swapped three San Antonio branches for
one  Compass  Bank branch in Bay City, Texas.  The net effect:  Coastal gained
approximately  $11.1  million  in  deposits,  but  also  reduced annual branch
expenses.    Management  then  redeployed some of the savings into delivery of
commercial  deposit  products.   By the end of 1996, Coastal had condensed its
branch  system  to 37 branches in its most promising markets, Houston, Austin,
Corpus  Christi, Victoria, the Rio Grande Valley, and small cities in adjacent
markets  throughout  central  and  south  Texas.

     To properly reallocate resources without compromising service, management
chose to discontinue the practice of actively offering all Coastal products in
all  Coastal  markets.   Instead, beginning in 1997, Coastal has implemented a
plan  in  which  each of our 37 branches will be assigned, based on market and
customer  characteristics,  to one of three categories:  1. Full service "hub"
branches  with commercial and retail capacity, and commercial loan officers on
site;  2.  Full  service "spoke" branches with commercial and retail capacity,
but  without  commercial  loan officers on site; and 3. Limited service retail
branches  offering  a  full  complement  of  retail  products  only.

     This  market  driven  approach  to  product  availability  will  channel
resources  where  they  are  needed  and allow management to develop Coastal's
business  banking  programs  in our most promising commercial markets.  During
1996 and early in 1997, Coastal introduced a full menu of commercial products,
including  Small  Business  Checking,  Business  Interest  Checking,  Analysis
Checking,  and Commercial Money Market accounts as well as BusinessLINK, which
links  our  customer's PC to all of their deposit accounts at Coastal.  At the
same  time,    Coastal's  large  retail  customer  base continues to enjoy the
excellent  level  of  service and full choice of competitive products to which
they  have  grown  accustomed.

COMPETITIVE  LOAN  VELOCITY  AT  A  LOW  COST

     Rapidly  advancing  Internet  and  network  technology is revolutionizing
banking in new ways on a daily basis.  Suddenly, the world is connected to the
entire banking industry with a dizzying array of products which, when compared
from  bank  to  bank,  are  all  pretty much the same.  Price and execution of
delivery  are  the  only  things  that end up distinguishing one bank from the
next.    Products are becoming more like commodities and, therefore, price and
delivery  win.

     "Mass  Customization"  is  the  process  of custom designing standardized
products  to  fit individual customer needs.  An example of mass customization
in  banking would be a mortgage or consumer loan tailor made and executed by a
customer  on  the  Internet.    Rather  than  competing in those markets where
margins  are  thin  and  volume  is  crucial,  Coastal  chooses  to compete by
delivering  highly  customized  products  -  local  market  business loans and
commercial  real estate loans -  at the speed of standardized products.  To do
this,  Coastal  is  creatively  applying  network  technology  to the delivery
process  rather  than  to  the  product  itself.

     Coastal  is  redesigning  the  process of approving commercial loans to a
more dynamic, interactive process.  With instant access to information through
the  Internet  and  the ability to interactively process that information on a
cost  effective  basis,  Coastal  is  centralizing  the  origination  cycle of
commercial  lending.    Stated simply, the traditional banking practice of the
loan  officer compiling and processing large volumes of financial and economic
information  will become obsolete.  Most of that function will be performed by
a full time lending committee, the Portfolio Control Committee (PCC), who will
manage  the  gathering  of data, approve the loans, and manage and monitor the
entire  loan  portfolio.

     Loans will be approved through a dynamic process with better information,
and  the  committee  approving  the  loans  will  be  more  familiar  with the
information.      The  loan  officers'  time  will be better spent finding new
business  and  servicing the needs of existing customers.  And here's the best
part:    Loan velocity, the time elapsed between application and funding, will
differentiate  Coastal  in  the  highly  competitive,  customized  world  of
commercial  lending.    We  intend  to  do  it  faster  and  cheaper  than our
competitors.

INFRASTRUCTURE  WINS  AGAIN

     Now  we  have  established  our  strategy  of  winning  through  a better
infrastructure.  In 1996, we put Coastal on a path to improve our business mix
by  introducing  business  banking.  We begin 1997 with resources allocated to
the  appropriate  markets  so  we  can  offer  a full line of business banking
products  without  substantially  increasing costs.  We are launching a faster
and  more  effective  method  of  originating  and  managing a commercial loan
portfolio.    In  other  words,  in  1997,  after ten years of growing up as a
predominantly  retail  based  thrift,  Coastal is evolving into a full service
commercial  bank,  but with levels of overhead and credit risk much lower than
the  levels  typically  witnessed  in  commercial  banking.

     Assuming  that  the  economy  continues  at  its current pace, management
believes  this  new  infrastructure will generate the level of loan production
needed  to  change  Coastal's loan mix whereby single family residential loans
will represent 50% or less of total loans within 3 to 5 years.  This change in
loan  mix  is expected to increase the yield of the overall portfolio and make
it  more  responsive  to volatile market interest rates.  Management's desired
loan  mix  coupled  with  a  proportionate  increase  in  business deposits is
intended  to  increase Coastal's net interest margin to management's objective
of  at  least  2.25%.   However, due to the low cost, innovative design of the
infrastructure  built  to  achieve  that  objective,  a  significant amount of
additional credit risk will not be required to achieve a competitive return on
equity.    That way, when an economic downturn arrives - and history tells us,
it  will  arrive  -  Coastal  will be better prepared to withstand a temporary
deterioration  of  the  local  credit  market.

A  NEW  BANK....BUT  WITH  THE  SAME  SUCCESSFUL  PRINCIPLES

     In mid-1997, Coastal will consolidate all of its corporate offices into a
22-story  office building in the Southwest area of Houston.  The building will
be  re-named  Coastal  Banc  Plaza.    After  more than ten years in Coastal's
present  headquarters,  the move to a new office building, at the top of which
Coastal's  name will be seen for miles around, will be symbolic of our arrival
as  a  full  service  bank.  In 1986, Coastal was a small, retail thrift which
made  few  loans  and  offered  a  limited number of retail savings products. 
Today,  Coastal  is  an independent, publicly traded, Texas-based savings bank
offering  a  full  menu  of  commercial  and  retail  banking  products.

     But  not  everything  has  changed.    The core of management's operating
philosophy  for maintaining earnings growth and a competitive return on equity
in all economic environments is the same as it has always been.  We start with
the principle of minimizing overhead, then we only take the amount of interest
rate  risk and credit risk needed to consistently achieve a competitive return
on  equity.    And,  we  still manage to build Coastal into one of the leading
independent  savings  banks  in  Texas.

     Coastal's  shareholders seem to agree with that philosophy as well as our
strategic  shift  into  business  banking.   In the fourth quarter of 1996 and
again  in  January  of 1997, the price of Coastal's stock reached a new high. 
That  strong  signal from our shareholders is important to management, because
it tells us that we are on the right track to fulfilling the core objective of
our  operating  philosophy:    Maximize  the return to Coastal's shareholders.



/s/    Manuel  J.  Mehos
Manuel  J.  Mehos
Chairman  of  the  Board  and
Chief  Executive  Officer


COASTAL  BANCORP,  INC.  AND  SUBSIDIARIES
SELECTED  CONSOLIDATED  FINANCIAL  AND  OTHER  DATA


The  following  selected  consolidated  summary  financial  and  other data of
Coastal  Bancorp,  Inc.  and  subsidiaries  ("Coastal") does not purport to be
complete  and  should  be  read  in  conjunction with, and is qualified in its
entirety  by,  the  more  detailed  information  contained in the Consolidated
Financial  Statements  and  Notes  thereto  included  elsewhere  herein.
<TABLE>

<CAPTION>



                                                                   At December 31,
                                                  ---------------------------------   
(in thousands)                             1996           1995         1994         1993
                                        ---------  -----------  -----------  -----------
<S>                                        <C>            <C>          <C>          <C>

Balance Sheet Data
 Total assets                      $       2,875,907   $2,786,528   $2,299,769   $1,928,550 
 Mortgage-backed securities  
  held-to-maturity (1)                     1,344,587    1,395,753    1,605,839    1,324,904 
 Mortgage-backed securities 
  available-for-sale                         180,656      186,414       32,249           -- 
 Loans receivable (1)                      1,229,748    1,098,555      587,032      450,104 
 Mortgage loans held for sale                    298          731          189        2,571 
 Guaranteed Assets (2)                           --           --           --        68,928 
 Savings deposits                          1,310,835    1,287,084    1,139,622    1,023,105 
 Securities sold under agreements 
  to repurchase                              966,987      993,832      645,379           -- 
 Advances from the Federal Home Loan 
   Bank of Dallas (FHLB)                     409,720      312,186      386,036      788,867 
 Senior Notes payable                         50,000       50,000           --           -- 
 Preferred Stock of the Bank                  28,750       28,750       28,750       28,750 
 Stockholders' equity                         94,148       91,679       84,680       79,254 

                                                          For the Year Ended December 31,
                                                          --------------------------------- 
                                              1996         1995         1994         1993 
                                             ---------     --------  -----------  ---------
Operating Data
 Interest income on assets other 
   than Guaranteed Assets                  $  192,819   $  169,389   $  127,291   $  84,228 
 Interest income on Guaranteed Assets (2)         --           --          762        5,338 
                                            ---------    --------      --------      ------
 Total interest income                        192,819      169,389      128,053       89,566 
 Interest expense                             138,185      126,354       88,519       53,578 
                                            ---------    ---------     --------      -------
 Net interest income                           54,634       43,035       39,534       35,988 
 Provision for loan losses                      1,925        1,664          934        1,151 
                                             --------  -----------  -----------  -----------
 Net interest income after provision 
   for loan losses                             52,709       41,371       38,600       34,837 
 Gain on trading account securities, net          --           --           --           62 
 Gain on sales of mortgage-backed 
   securities, net                                --           --           --           -- 
 Gain (loss) on sales of 
   mortgage-backed securities 
   available-for-sale, net                        (4)          81          192           -- 
 Gain on sale of branch office                   521           --           --           -- 
 Other noninterest income                      8,832        7,524        9,369        6,825 
 SAIF insurance special assessment (3)        (7,455)          --           --           -- 
 Other noninterest expense                   (39,393)     (31,369)     (27,577)     (25,423)
                                           ----------  -----------  -----------  -----------
 Income before provision for Federal 
   income taxes, minority interest and
   cumulative effect of accounting change      15,210       17,607       20,584       16,301 
 Provision for Federal income taxes             5,671        6,477        4,333        4,925 
 Minority interest in income of consolidated
   subsidiary                                     --           --         (211)        (643)
 Cumulative effect of change in accounting 
   for income taxes (4)                           --           --           --          973 
                                             --------  -----------  -----------  -----------
 Net income before preferred stock 
   dividends                                   9,539       11,130       16,040       11,706 
 Preferred stock dividends of the Bank        (2,588)      (2,588)      (2,588)        (395)
                                            ---------  -----------  -----------  -----------
 Net income after preferred stock dividends $   6,951   $    8,542   $   13,452   $   11,311 
                                             ===============================================
 Earnings per share before cumulative 
   effect of accounting change              $    1.38   $     1.71   $     2.64   $     1.92 
                                             ===============================================
 Net earnings per share (4)                 $    1.38   $     1.71   $     2.64   $     2.10 
                                             ===============================================





(in thousands except per share data and selected ratios)     1992
                                                       -----------
<S>                                                       <C>

Balance Sheet Data
 Total assets                                             $1,111,963 
 Mortgage-backed securities held-to-maturity (1)             656,561 
 Mortgage-backed securities available-for-sale                    -- 
 Loans receivable (1)                                        293,645 
 Mortgage loans held for sale                                  1,098 
 Guaranteed Assets (2)                                       122,016 
 Savings deposits                                            590,106 
 Securities sold under agreements to repurchase              126,172 
 Advances from the Federal Home Loan Bank of
   Dallas (FHLB)                                             316,748 
 Senior Notes payable                                             -- 
 Preferred Stock of the Bank                                      -- 
 Stockholders' equity                                         69,136 



                                                                1992 
                                                          -----------
Operating Data
 Interest income on assets other than
   Guaranteed Assets                                      $   60,583 
 Interest income on Guaranteed Assets (2)                      9,462 
                                                          -----------
 Total interest income                                        70,045 
 Interest expense                                             44,288 
                                                          -----------
 Net interest income                                          25,757 
 Provision for loan losses                                        21 
                                                          -----------
 Net interest income after provision for loan losses          25,736 
 Gain on trading account securities, net                         259 
 Gain on sales of mortgage-backed securities, net                663 
 Gain (loss) on sales of mortgage-backed securities
   available-for-sale, net                                     1,837 
 Gain on sale of branch office                                    -- 
 Other noninterest income                                      4,323 
 SAIF insurance special assessment (3)                            -- 
 Other noninterest expense                                   (20,572)
                                                          -----------
 Income before provision for Federal income taxes,
   minority interest and cumulative effect of
   accounting change                                          12,246 
 Provision for Federal income taxes                            2,808 
 Minority interest in income of consolidated
   subsidiary                                                   (798)
 Cumulative effect of change in accounting for
   income taxes (4)                                               -- 
                                                          -----------
 Net income before preferred stock dividends                   8,640 
 Preferred stock dividends of the Bank                            -- 
                                                          -----------
 Net income after preferred stock dividends               $    8,640 
                                                          ===========
 Earnings per share before cumulative effect
   of accounting change                                   $     1.79 

 Net earnings per share (4)                               $     1.79 
                                                          ===========
</TABLE>


                                                  (Footnotes appear on page 8)
COASTAL  BANCORP,  INC.  AND  SUBSIDIARIES
SELECTED  CONSOLIDATED  FINANCIAL  AND  OTHER  DATA
<TABLE>

<CAPTION>



                                                      At or For the Year Ended December 31,
                                                     -------------------------------------- 
                                                       1996      1995     1994     1993
                                                      ------------------------------------
<S>                                                    <C>         <C>      <C>      <C>

Selected Ratios
Performance Ratios (5):
 Return on average assets before SAIF 
   insurance special assessment (6)                    0.51%    0.45%    0.71%    0.75%
 Return on average assets after SAIF 
   insurance special assessment                        0.34     0.45     0.71     0.75 
 Return on average equity before SAIF 
   insurance special assessment (6)                   12.53     9.71    16.57    15.16 
 Return on average equity after SAIF 
   insurance special assessment                        7.50     9.71    16.57    15.16 
 Dividend payout ratio before SAIF 
   insurance special assessment (6)                   16.82    18.56     8.83       --
 Dividend payout ratio after SAIF 
   insurance special assessment                       28.55    18.56     8.83       -- 
 Average equity to average total assets                3.30     3.56     3.59     4.77 
 Net interest margin (7)                               1.99     1.78     1.79     2.39 
 Interest rate spread including 
   noninterest-bearing savings deposits (7)            1.82     1.57     1.63     2.27 
 Interest rate spread (7)                              1.65     1.42     1.52     2.18 
 Noninterest expense to average total 
   assets before SAIF insurance special 
   assessment (6)                                      1.40     1.27     1.22     1.63 
 Noninterest expense to average 
   total assets after SAIF insurance 
   special assessment                                  1.67     1.27     1.22     1.63 
 Average interest-earning assets to 
   average interest-bearing liabilities              106.75   106.78   106.71   105.91 
 Ratio of earnings to combined fixed charges 
   and preferred stock dividends before SAIF 
   insurance special assessment (6):
   Excluding interest on deposits                     1.25X    1.21X    1.33X    1.64X 
   Including interest on deposits                     1.14     1.12     1.19     1.28 
 Ratio of earnings to combined fixed 
   charges and preferred stock dividends 
   after SAIF insurance special assessment:
   Excluding interest on deposits                     1.15     1.21     1.33     1.64 
   Including interest on deposits                     1.09     1.12     1.19     1.28 
Asset Quality Ratios:
 Nonperforming assets to total assets (8)             0.56%    0.68%    0.30%    0.22%
 Nonperforming loans to total loans receivable        1.04     1.33     1.04     0.91 
 Allowance for loan losses to nonperforming loans    53.59    39.00    35.37    37.32 
 Allowance for loan losses to total loans 
   receivable                                         0.56     0.52     0.37     0.34 
Bank Regulatory Capital Ratios (9):
 Tangible capital to adjusted total 
   assets                                              N/A      N/A      N/A    5.11 
 Tier 1 capital to total assets                       5.35     5.30     4.54    5.17 
 Tier 1 risk-based capital to risk-weighted assets   11.77    12.36    12.37      N/A
 Total risk-based capital to risk-weighted assets    12.30    12.84    12.63   18.63 
Other Data:
 Full-time employee equivalents                        453      390      298     288 
 Number of full service offices                         37       40       34      26 




                                                                  1992
                                                                 -------
<S>                                                              <C>

Selected Ratios
Performance Ratios (5):
 Return on average assets before SAIF insurance special
   assessment (6)                                                  0.81%
 Return on average assets after SAIF insurance special
   assessment                                                      0.81 
 Return on average equity before SAIF insurance special
   assessment (6)                                                 15.02 
 Return on average equity after SAIF insurance special
   assessment                                                     15.02 
 Dividend payout ratio before SAIF insurance special                 -- 
   assessment (6)
 Dividend payout ratio after SAIF insurance special assessment       -- 
 Average equity to average total assets                            5.41 
 Net interest margin (7)                                           2.53 
 Interest rate spread including noninterest-bearing savings
   deposits (7)                                                    2.40 
 Interest rate spread (7)                                          2.32 
 Noninterest expense to average total assets before SAIF
   insurance special assessment (6)                                1.94 
 Noninterest expense to average total assets after SAIF
   insurance special assessment                                    1.94 
 Average interest-earning assets to average interest-bearing
   liabilities                                                   104.86 
 Ratio of earnings to combined fixed charges and preferred
   stock dividends before SAIF insurance special
   assessment (6):
   Excluding interest on deposits                                 1.69X 
   Including interest on deposits                                  1.26 
 Ratio of earnings to combined fixed charges and preferred
   stock dividends after SAIF insurance special assessment:
   Excluding interest on deposits                                  1.69 
   Including interest on deposits                                  1.26 
Asset Quality Ratios:
 Nonperforming assets to total assets (8)                          0.33%
 Nonperforming loans to total loans receivable                     0.79 
 Allowance for loan losses to nonperforming loans                 32.97 
 Allowance for loan losses to total loans receivable               0.26 
Bank Regulatory Capital Ratios (9):
 Tangible capital to adjusted total assets                         5.88 
 Tier 1 capital to total assets                                    6.03 
 Tier 1 risk-based capital to risk-weighted assets                  N/A
 Total risk-based capital to risk-weighted assets                 22.27 
Other Data:
 Full-time employee equivalents                                     194 
 Number of full service offices                                      16 
</TABLE>


                                                  (Footnotes appear on page 8)


<PAGE>
(1)         Loans receivable are net of loans in process, premiums, discounts,
unearned  interest  and  loan  fees  and  the  allowance  for  loan  losses.  
Mortgage-backed securities held-to-maturity are net of premiums and discounts.

(2)          Guaranteed  Assets  were  governed by the Assistance Agreement in
connection  with  the  Southwest  Plan  Acquisition.    Coastal  and  the FDIC
terminated  the  Assistance  Agreement,  effective March 31, 1994, pursuant to
which  Coastal transferred substantially all the Guaranteed Assets back to the
FDIC  in  exchange  for  cash.

(3)          On  September  30,  1996,  Coastal  recorded the one-time Savings
Association Insurance Fund ("SAIF") insurance special assessment (the "special
assessment") of $7.5 million as a result of the Deposit Insurance Funds Act of
1996  (the  "Act")  being signed into law.  The special assessment pursuant to
the  Act  was  65.7  basis  points on the SAIF assessment base as of March 31,
1995.    See  Note  21  of  the  Notes  to  Consolidated Financial Statements.

(4)       Coastal adopted the Financial Accounting Standards Board's Statement
No.  109  as  of  January  1,  1993.   The cumulative effect of this change in
accounting for income taxes of $973,000 was determined as of January 1, 1993. 
Prior years' financial statements were not restated to apply the provisions of
Statement  No.  109.

(5)        Ratio, yield and rate information are based on year-to-date average
balances in 1996, 1995, 1994 and 1993 and weighted average monthly balances in
1992.

(6)     These ratios are calculated before the after-tax effect of the special
assessment of $4.8 million recorded on September 30, 1996.  See Note 21 of the
Notes  to  Consolidated  Financial  Statements.

(7)      Net interest margin represents net interest income as a percentage of
average  interest-earning  assets.    Interest  rate  spread  including
noninterest-bearing  savings  deposits  represents  the difference between the
weighted  average  yield  on  interest-earning assets and the weighted average
rate on interest-bearing liabilities and noninterest-bearing savings deposits.
 Interest  rate  spread represents the difference between the weighted average
yield  on  interest-earning  assets  and  the  weighted  average  rate  on
interest-bearing  liabilities.

(8)          Nonperforming  assets consist of nonaccrual loans and real estate
acquired  by  foreclosure but do not include Guaranteed Assets acquired in the
Southwest  Plan  Acquisition.    See  Note  2  above.

(9)        Prior to the conversion of the Bank to a state savings bank in July
1994,  OTS regulations required the Bank to maintain tangible capital equal to
at  least  1.5% of adjusted total assets, minimum core or Tier 1 capital equal
to at least 3.0% of adjusted total assets and a minimum ratio of total capital
to risk-weighted assets of 8.0%.  Current FDIC regulations require the Bank to
maintain  Tier  1  capital  equal  to  at  least  4.0% of total assets, Tier 1
risk-based  capital  equal  to at least 4.0% of risk-weighted assets and total
risk-based  capital  equal  to  at  least  8.0%  of  risk-weighted  assets.
COASTAL  BANCORP,  INC.  AND  SUBSIDIARIES
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

GENERAL
     Coastal  Bancorp,  Inc. was incorporated on March 8, 1994 as a first-tier
subsidiary  of  Coastal  Banc  Savings  Association  (the  "Association")  in
connection  with  the  proposed  reorganization  of  the  Association into the
holding  company  form  of  organization, which occurred on July 29, 1994.  In
addition,  effective  July  29,  1994,  the  Association  converted  to  a
Texas-chartered  savings  bank  known  as Coastal Banc ssb (the "Bank").  As a
result  of  the  reorganization,  Coastal Bancorp, Inc. ("Bancorp") became the
owner  of  100%  of the voting stock of Coastal Banc ssb and each share of the
Association's  common  stock  now  represents  one  share  of  common stock of
Bancorp.   The holders of the 9.0% Noncumulative Preferred Stock, Series A, of
the  former Coastal Banc Savings Association now own an equal number of shares
of  9.0%  Noncumulative  Preferred  Stock,  Series  A,  of  the  Bank.
     On  November  30,  1996,  Coastal Banc Holding Company, Inc. ("HoCo") was
created  as a Delaware unitary savings bank holding company in accordance with
the  terms  of  an  agreement and plan of reorganization dated August 19, 1996
(the  "Agreement").  Pursuant to the terms of the Agreement, the Bank became a
wholly-owned  subsidiary  of HoCo and HoCo became a wholly-owned subsidiary of
Bancorp.
     On  September  30,  1996, Coastal recorded the special assessment of $7.5
million  ($4.8  million  after applicable income taxes) as a result of the Act
being  signed  into  law.  The special assessment pursuant to the Act was 65.7
basis  points on the SAIF deposit assessment base as of March 31, 1995.  Other
provisions  of  the  Act  provide for a reduced SAIF deposit insurance premium
rate  beginning  in  1997.
     On  June 30, 1995, Bancorp issued $50.0 million of 10.0% Senior Notes due
June  30, 2002.  The Senior Notes are redeemable at Coastal's option, in whole
or  in  part,  on or after June 30, 2000, at par, plus accrued interest to the
redemption  date.    Of  the proceeds received from the issuance of the Senior
Notes,  $44.9  million was used to purchase the 11.13% Noncumulative Preferred
Stock,  Series  B,  of  the  Bank  which  is  now  owned  by  HoCo.

FINANCIAL  CONDITION
     Total  assets  increased 3.21% or $89.4 million from December 31, 1995 to
December  31,  1996.  The net increase resulted primarily from the increase in
loans  receivable  of  $131.2  million offset by a decrease in mortgage-backed
securities  held-to-maturity  of  $51.2  million  due  to  principal  payments
received.    The increase in loans receivable consisted primarily of increases
of  $48.4  million, $44.2 million and $20.0 million, in first-lien residential
mortgage  loans, multifamily mortgage loans and residential construction loans
(net  of  loans  in  process),  respectively.   The net increase in first-lien
residential  mortgage loans was due to loan purchases of $187.4 million offset
by  principal  reductions and payoffs.  At December 31, 1996, loans receivable
as  a  percentage  of  total assets increased to 42.8% as compared to 39.4% at
December  31,  1995,  as  part  of  management's  plan  to  increase the loans
receivable portfolio to approximately 50% of total assets within three to five
years.
     Savings  deposits  increased 1.8% or $23.8 million from December 31, 1995
to  December  31,  1996.    Advances from the FHLB increased by 31.2% or $97.5
million  and  securities sold under agreements to repurchase decreased 2.7% or
$26.8  million  from December 31, 1995 to December 31, 1996.  The reallocation
of borrowings during such period was directly attributable to Coastal's change
in  funding  sources  to take advantage of more favorable interest rates.  The
net increase in advances from the FHLB and securities sold under agreements to
repurchase  was  used  to fund the increase in the loans receivable portfolio.
     Common  stockholders' equity increased 2.7% or $2.5 million from December
31,  1995  to  December 31, 1996 due to 1996 net income of $9.5 million, which
included  the  $4.8 million after-tax effect of the special assessment, offset
by  common stock dividends declared of $2.0 million, preferred stock dividends
of  the  Bank  declared  of  $2.6  million  and a $2.6 million increase in the
unrealized  loss  on  securities  available-for-sale.

RESULTS  OF  OPERATIONS  FOR  THE  THREE  YEARS  ENDED  DECEMBER  31,  1996
     The  results  of  operations  of  Coastal  Bancorp, Inc. and subsidiaries
depend  primarily  on its net interest income, which is the difference between
interest  income  on  interest-earning  assets  and  interest  expense  on its
interest-bearing  liabilities.    Coastal's  interest-earning  assets  consist
principally  of  mortgage-backed  securities,  loans  receivable  and  other
investments.    Coastal's  interest-bearing  liabilities  consist primarily of
savings  deposits, advances from the FHLB, securities sold under agreements to
repurchase and the Senior Notes.  Coastal's net income is also affected by its
level  of  noninterest  income,  including loan fees and service charges, loan
servicing  income,  asset  management and disposition fees until November 1994
and gains on sales of assets, as well as by its noninterest expense, including
compensation  and  benefits  and  occupancy  costs  and,  in 1996, the special
assessment.
     The  following  table  sets  forth,  for  the  periods  and  at the dates
indicated,  information  regarding  Coastal's  average balance sheets.  Ratio,
yield  and  rate  information  is  based  on  year-to-date  average  balances.
<TABLE>

<CAPTION>

                                        At          Year   Ended    December  31,
                                    December  31,              1996
                                     Yield/Rate   Balance   Interest          Rate



<S>                                          <C>     <C>         <C>  <C>      <C>

Assets
Interest-earning assets:
Loans receivable, net                        8.23%   $1,156,933    $96,143   8.31%
Mortgage-backed securities                   5.98     1,556,966     95,155   6.11 
Guaranteed Assets (1)                          --            --         --     -- 
U.S. Treasury security                       5.44         1,002         54   5.39 
Securities purchased underagreements           --            --         --     -- 
 to resell
FHLB stock                                  5.85         21,853      1,288   5.89 
Interest-earning deposits in other 
   depository institutions                   5.70          4,149       179   4.31 
                                    
   Total interest-earningassets              6.97      2,740,903   192,819   7.03 
                                            --------------------------------------
 Noninterest-earning assets (2)                           71,344
   Total assets (3)                                   $2,812,247
                                                      ==========


LIABILITIES AND  STOCKHOLDERSEQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                      5.00%  $1,199,651  $   60,076   5.01%
Securities sold under agreemetns to repurchase         5.55      930,706      51,360   5.52 
Advances from the FHLB                                 5.61      387,296      21,749   5.62 
Senior Notes payable                                  10.00       50,000       5,000  10.00 
                                                      ------  ----------                    
   Total interest-bearing liabilities                  5.39    2,567,653     138,185   5.38 
                                                      ------                 -------  ------
Noninterest-bearing liabilities                                  123,160
                                                              ----------                    
   Total liabilities                                           2,690,813
Preferred Stock of the Bank                                       28,750
Stockholders' equity                                              92,684
                                                              ----------                    
   Total liabilities and stockholders' equity                 $2,812,247
                                                              ==========                    
Net interest income; interest rate spread              1.58%              $   54,634   1.65%
                                                      ======                 =======  ======

Net interest-earning assets; net interest yield on            $                        1.99%
 interest-earning assets                                         173,250
                                                              ==========                    

Ratio of average interest-earning assets to average
 interest-bearing liabilities                                      1.07x
                                                                ==========                    
</TABLE>




(1)         Reflects assets governed by the Assistance Agreement in connection
with the Southwest Plan Acquisition.  Effective March 31, 1994, the Assistance
Agreement  between  Coastal  and  the  FSLIC  Resolution  Fund  ("FRF"),  an
instrumentality  of  the  Federal  government,  was  terminated.
(2)          Includes  goodwill,  accrued  interest  receivable,  property and
equipment, cash, purchased loan servicing rights, capitalized excess servicing
fees  and  prepaid  expenses  and  other  assets,  including,  prior  to  the
termination  of  the  Assistance Agreement, amounts from the FRF in connection
with  the  Southwest  Plan  Acquisition.
(3)        Nonaccruing loans are included in total assets, but are immaterial.

<PAGE>
<TABLE>

<CAPTION>

           Year  Ended  December  31,
                    1995
                                                   Balance          Interest          Rate



<S>                                                   <C>  <C>        <C>  <C>      <C>

Assets
Interest-earning assets:
Loans receivable, net                                 $    765,404  $   65,508   8.56%
Mortgage-backed securities                               1,625,044     102,194   6.29 
Guaranteed Assets (1)                                           --          --     -- 
U.S. Treasury security                                         667          39   5.85 
Securities purchased underagreements                            --          --     -- 
 to resell
FHLB stock                                                  20,297       1,318   6.49 
Interest-earning deposits in other depository                3,958         330   8.34 
 institutions
   Total interest-earningassets                          2,415,370     169,389   7.01 
                                                                       -------  ------
Noninterest-earning assets (2)                              56,370
   Total assets (3)                                   $  2,471,740
                                                         =========                    


LIABILITIES AND  STOCKHOLDERSEQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                     $  1,116,788  $   56,716   5.08%
Securities sold under agreemetns to repurchase             752,427      45,022   5.98 
Advances from the FHLB                                     367,895      22,116   6.01 
Senior Notes payable                                        25,000       2,500  10.00 
                                                         ---------                    
   Total interest-bearing liabilities                    2,262,110     126,354   5.59 
                                                                       -------  ------
Noninterest-bearing liabilities                             92,919
                                                         ---------                    
   Total liabilities                                     2,355,029
Preferred Stock of the Bank                                 28,750
Stockholders' equity                                        87,961
                                                         ---------                    
   Total liabilities and stockholders' equity         $  2,471,740
                                                         =========                    
Net interest income; interest rate spread                           $   43,035   1.42%
                                                                       =======  ======

Net interest-earning assets; net interest yield on    $    153,260               1.78%
 interest-earning assets

Ratio of average interest-earning assets to average          1.07x
 interest-bearing liabilities
</TABLE>




(1)         Reflects assets governed by the Assistance Agreement in connection
with the Southwest Plan Acquisition.  Effective March 31, 1994, the Assistance
Agreement  between  Coastal  and  the  FSLIC  Resolution  Fund  ("FRF"),  an
instrumentality  of  the  Federal  government,  was  terminated.
(2)          Includes  goodwill,  accrued  interest  receivable,  property and
equipment, cash, purchased loan servicing rights, capitalized excess servicing
fees  and  prepaid  expenses  and  other  assets,  including,  prior  to  the
termination  of  the  Assistance Agreement, amounts from the FRF in connection
with  the  Southwest  Plan  Acquisition.
(3)        Nonaccruing loans are included in total assets, but are immaterial.

<PAGE>
<TABLE>

<CAPTION>

     Year  Ended  December  31,
     1994
                                                 Balance          Interest          Rate



<S>                                              <C>  <C>        <C>  <C>      <C>

Assets
Interest-earning assets:
Loans receivable, net                           $    526,725  $   42,403  8.05%
Mortgage-backed securities                         1,602,619      82,065  5.12 
Guaranteed Assets (1)                                 12,575         762  6.06 
U.S. Treasury security                                    --          --    -- 
Securities purchased underagreements                  32,634       1,279  3.92 
 to resell
FHLB stock                                            27,460       1,252  4.56 
Interest-earning deposits in other depository          4,891         292  5.97 
 institutions
   Total interest-earningassets                    2,206,904     128,053  5.80 
                                                   ----------------------------
Noninterest-earning assets (2)                       52,413
   Total assets (3)                            $  2,259,317
                                                   ========= 


LIABILITIES AND  STOCKHOLDERSEQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                     $    963,659  $   38,127  3.96%
Securities sold under agreemetns to repurchase             593,054      27,589  4.65 
Advances from the FHLB                                     511,407      22,803  4.46 
Senior Notes payable                                            --          --    -- 
                                                         ---------                   
   Total interest-bearing liabilities                    2,068,120      88,519  4.28 
                                                                       -------  -----
Noninterest-bearing liabilities                             81,281
                                                         ---------                   
   Total liabilities                                     2,149,401
Preferred Stock of the Bank                                 28,750
Stockholders' equity                                        81,166
                                                         ---------                   
   Total liabilities and stockholders' equity         $  2,259,317
                                                         =========                   
Net interest income; interest rate spread                           $   39,534  1.52%
                                                                       =======  =====

Net interest-earning assets; net interest yield on    $    138,784              1.79%
 interest-earning assets

Ratio of average interest-earning assets to average          1.07x
 interest-bearing liabilities
</TABLE>



(1)         Reflects assets governed by the Assistance Agreement in connection
with the Southwest Plan Acquisition.  Effective March 31, 1994, the Assistance
Agreement  between  Coastal  and  the  FSLIC  Resolution  Fund  ("FRF"),  an
instrumentality  of  the  Federal  government,  was  terminated.
(2)          Includes  goodwill,  accrued  interest  receivable,  property and
equipment, cash, purchased loan servicing rights, capitalized excess servicing
fees  and  prepaid  expenses  and  other  assets,  including,  prior  to  the
termination  of  the  Assistance Agreement, amounts from the FRF in connection
with  the  Southwest  Plan  Acquisition.
(3)        Nonaccruing loans are included in total assets, but are immaterial.


<PAGE>

     The  following  table analyzes net interest income in terms of changes in
the  volume  of  interest-earning  assets and interest-bearing liabilities and
changes  in  yields and rates.  The table reflects the extent to which changes
in  Coastal's interest income and interest expense are attributable to changes
in volume  (change in volume multiplied by  prior  year  rate)  and changes in
rate  (changes in rate multiplied by prior year volume).  Changes attributable
to  the combined impact of volume and rate have been allocated proportionately
to  changes  due  to  volume  and  changes  due  to  rate.

<TABLE>
<CAPTION>

                                          Year  Ended  December  31,
                               1996  vs  1995                       1995  vs  1994
                      Increase  (Decrease)  Due  To          Increase  (Decrease)  Due  To
                              Volume     Rate       Net       Volume       Rate         Net
                                           (dollars  in  thousands)

<S>                               <C>        <C>       <C>        <C>        <C>        <C>

INTEREST INCOME
 Loans receivable             $ 32,601   $(1,966)  $ 30,635   $ 20,271   $  2,834   $23,105 
 Mortgage-backed securities     (4,182)   (2,857)    (7,039)     1,161     18,968    20,129 
 Guaranteed Assets (1)              --        --         --       (381)      (381)     (762)
 U.S. Treasury security             18        (3)        15         20         19        39 
 Securities purchased
   under agreements to resell       --        --         --       (640)      (639)   (1,279)
 FHLB stock                         97      (127)       (30)      (379)       445        66 
 Interest-earning deposits in
   other depository institutions    15      (166)      (151)       (63)       101        38 
                                  ----------------------------------------------------------

     Total                        28,549    (5,119)    23,430     19,989   21,347    41,336 
                                ------------------------------------------------------------

INTEREST EXPENSE
 Interest-bearing savings 
   deposits                      4,152      (792)     3,360      6,687     11,902    18,589 
 Securities sold under 
   agreements to repurchase     10,010    (3,672)     6,338      8,445      8,988    17,433 
 Advances from the FHLB          1,122    (1,489)      (367)    (7,389)     6,702      (687)
 Senior Notes payable            2,500        --      2,500      1,250      1,250     2,500 
                              --------------------------------------------------------------

     Total                      17,784    (5,953)    11,831      8,993     28,842    37,835 
                              --------------------------------------------------------------

 Net change in net 
   interest income            $ 10,765   $   834   $ 11,599   $ 10,996   $ (7,495)  $ 3,501 
                              =============================================================
</TABLE>







(1)          Reflects  assets guaranteed by the FRF governed by the Assistance
Agreement  in connection with the Southwest Plan Acquisition.  Effective March
31, 1994, the Assistance Agreement between Coastal and the FRF was terminated.


NET  INCOME
     Coastal  reported  net income before preferred stock dividends and before
the  $4.8  million after-tax effect of the special assessment of $14.4 million
for  the  year  ended  December 31, 1996 and net income before preferred stock
dividends  of $11.1 million and $16.0 million for the years ended December 31,
1995  and 1994, respectively, an increase of $3.3 million or 29.2% in 1996 and
a  decrease of $4.9 million or 30.6% in 1995 in each case in comparison to the
prior  year.    The $3.3 million increase in 1996 was primarily due to a $11.6
million  increase  in  net  interest  income,  a  $1.7  million  increase  in
noninterest  income,  offset by a $8.0 million increase in noninterest expense
before  the  $7.5  million  special  assessment.   The increase in noninterest
income  was  primarily  a result of increased loan fees and service charges of
$1.8  million,  the  $521,000  gain  on the sale of a branch office, partially
offset  by  a  decrease in loan servicing income of $471,000.  The increase in
noninterest  expense  before the $7.5 million special assessment was primarily
due  to  increased  operating  expenses  as  a  result  of  the  Texas Capital
Bancshares,  Inc.  ("Texas  Capital")  acquisition  on  November 1, 1995.  The
increased  noninterest expense was also due to overall expenses related to the
expansion  of the loan product base being offered by Coastal to its customers,
primarily  the continuing development of commercial business lending programs,
the  May  1996 bank data processing conversion and the June 1996 conversion of
the  five  former  Texas Capital locations to the new data processing system. 
The increased noninterest expense related to the expansion of the loan product
base  and  the  continuing  development  of  the  commercial  business lending
programs  has  primarily  been  due to staffing increases and will continue to
increase  into 1997, as management's goal is to expand its commercial business
lending  into  select markets and to increase commercial business loans to 15%
of  total assets within three to five years.  Coastal engaged in the bank data
processing system conversion to a PC based client server technology throughout
its  branch  network  to  enable  the  branch offices to offer a more expanded
product  base  (including  loan  and deposit products) to its customers and to
automate  and  upgrade  the  work flow in the customer contact areas, allowing
branch  office  employees  a better opportunity to serve their customers.  The
cost  during  the  period  related  to  the  data  processing  conversion  was
approximately $360,000.  Net income before preferred stock dividends and after
the  after-tax  effect of the special assessment was $9.5 million for the year
ended  December  31,  1996.

     The  decrease  in  net  income  during  1995  was  primarily due to three
factors:  a $2.0 million non-recurring reversal of an accrual for income taxes
(previously  provided for) in 1994 due to the settlement of certain tax issues
with  the  FDIC,  a $1.7 million reduction in asset management and disposition
fees  from a nonbanking subsidiary sold in 1994 and an increase in noninterest
expense  of  $3.8 million due primarily to the operation of the eight branches
acquired  from  Texas  Trust Savings Bank, FSB ("Texas Trust") on December 30,
1994, the five offices acquired from Texas Capital on November 1, 1995 and the
two  de  novo  branches  opened by the Bank in the first quarter of 1995.  The
decreases  were  partially  offset  by a $3.5 million increase in net interest
income  in  1995.

NET  INTEREST  INCOME
     Net  interest income amounted to $54.6 million in 1996, an $11.6 million,
or  27.0% increase over 1995.  This increase in net interest income was due to
an  increase  in  average  net interest-earning assets of $20.0 million and an
increase  in  interest  rate  spread,  defined  to exclude noninterest-bearing
deposits,  from 1.42% in 1995 to 1.65% in 1996.  Management also calculates an
alternative  net interest spread which includes noninterest-bearing deposits. 
Under  this  calculation,  the net interest spread for 1996 and 1995 was 1.82%
and  1.57%, respectively.  Net interest rate spread is affected by the changes
in  the amount and composition of interest-earning assets and interest-bearing
liabilities  and  their  concomitant  interest rates.  The increase in the net
interest  spread  in  1996  was  primarily  due to the decrease in the average
interest  rates on interest-bearing liabilities from 5.59% in 1995 to 5.38% in
1996  and  a  slight  increase in the average yield on interest-earning assets
from  7.01%  in  1995  to  7.03%  in  1996.

     Net interest income amounted to $43.0 million in 1995, a $3.5 million, or
8.9%  increase  over 1994.  During 1995, an increase of $37.8 million in total
interest  expense  was  more  than offset by a $41.3 million increase in total
interest  income.  This increase in net interest income was due to an increase
in  average  net interest-earning assets of $14.5 million offset by a decrease
in  interest rate spread from 1.52% in 1994 to 1.42% in 1995.  The decrease in
the  net  interest  spread  was  primarily  due to the increase in the average
interest  rates on interest-bearing liabilities from 4.28% in 1994 to 5.59% in
1995,  which  was only partially offset by an increase in the average yield on
interest-earning  assets  from  5.80%  in  1994  to  7.01%  in  1995.

     Total  interest  income  amounted  to $192.8 million during 1996, a $23.4
million, or 13.8%, increase from 1995.  A $30.6 million, or 46.8%, increase in
interest  earned  on  loans  receivable  during 1996 resulted primarily from a
$391.5  million, or 51.2%, increase in the average balance of loans receivable
offset partially by a decrease in the yield earned of 25 basis points compared
to  1995.    A  $7.0  million,  or  6.9%,  decrease  in  interest  earned  on
mortgage-backed  securities  during  1996 was due to a $68.1 million, or 4.2%,
decrease in the average balance of mortgage-backed securities due to principal
payments  received  and a decrease in the yield earned of 18 basis points.  In
addition,  interest  earned  on  investment  securities, certificates and time
deposits  and  other investments decreased $166,000, or 9.8%, due to the lower
average  yield  earned  during  1996.

     Total  interest  income  amounted  to $169.4 million during 1995, a $41.3
million, or 32.3%, increase from 1994.  A $23.1 million, or 54.5%, increase in
interest  earned  on  loans  receivable  during 1995 resulted primarily from a
$238.7  million  or 45.3%, increase in the average balance of loans receivable
and  an  increase  in the yield earned of 51 basis points compared to 1994.  A
$20.1  million,  or  24.5%,  increase  in  interest  earned on mortgage-backed
securities  during  1995  was due to a $22.4 million, or 1.4%, increase in the
average  balance  of  mortgage-backed  securities and an increase in the yield
earned of 117 basis points.  These increases were more than enough to offset a
$762,000  decrease  in  interest earned on Guaranteed Assets, due to the early
termination  of  the Assistance Agreement effective March 31, 1994, and a $1.1
million,  or  40.2%  decrease  in interest earned on investment securities and
other interest-earning assets primarily due to a $40.1 million decrease in the
average  balance.

     Total  interest  expense  amounted  to  $138.2  million in 1996, an $11.8
million,  or  9.4%, increase from 1995.  A $6.3 million, or 14.1%, increase in
interest  paid on other borrowed money was due to a $178.3 million increase in
the  average  balance of securities sold under agreements to repurchase offset
by  a 46 basis point decrease in interest rates paid.  A $3.4 million, or 5.9%
increase  in  interest paid on savings deposits was due to a $82.9 million, or
7.4%, increase in the average balance of interest-bearing deposits offset by a
7  basis  point decrease in interest rates paid.  The interest expense of $5.0
million  on  the Senior Notes payable in 1996 was due to the issuance of $50.0
million  of  the  10.0%  Senior  Notes on June 30, 1995.  These increases were
somewhat offset by the $367,000 decrease in interest paid on advances from the
FHLB.  The decrease in interest paid on advances from the FHLB was due to a 39
basis point decrease in interest rates paid offset by a $19.4 million increase
in  the  average  balance.

     Total  interest  expense  amounted  to  $126.4  million  in 1995, a $37.8
million, or 42.7%, increase from 1994.  A $18.6 million, or 48.8%, increase in
interest  paid  on  savings  deposits  was  due to a $153.1 million, or 15.9%,
increase in the average balance of interest-bearing savings deposits and a 112
basis  point  increase  in  interest  rates  paid.  A $17.4 million, or 63.2%,
increase in interest paid on other borrowed money was due to a $159.4 million,
or  26.9% increase  in the average balance of securities sold under agreements
to  repurchase  and  a  133  basis point increase in interest rates paid.  The
interest  expense  of  $2.5 million on the Senior Notes payable was due to the
issuance  of  $50.0 million of the 10.0% Senior Notes on June 30, 1995.  These
increases  were  more  than enough to offset the $687,000 decrease in interest
paid  on  advances  from  the FHLB.  The decrease in interest paid on advances
from  the  FHLB was due to a $143.5 million, or 28.1%, decrease in the average
balance  offset  by  a  155  basis  point  increase  in  interest  rates paid.

PROVISION  FOR  LOAN  LOSSES
     Management  established  provisions for loan losses of $1.9 million, $1.7
million  and  $934,000  for  the years ended December 31, 1996, 1995 and 1994,
respectively.   The increase in the provision for loan losses for 1996 was due
to  the  change  in  the composition of the loans receivable portfolio and the
increase  in the loans receivable balance to $1.2 billion at December 31, 1996
as compared to $1.1 billion at December 31, 1995.  Commercial loans (including
real  estate  related  and  business  loans)  increased $7.0 million to $219.9
million  from  December  31,  1995 to December 31, 1996.  The 1995 increase of
$730,000  from the prior year's provision for loan losses was primarily due to
the  $511.5 million increase in net loans receivable from December 31, 1994 to
December  31,  1995.    Provisions  for  loan  losses,  currently $450,000 per
quarter,  are charged to earnings to bring the total allowance for loan losses
to  a  level  deemed  appropriate  by  management  based  on  such  factors as
historical  experience,  the  volume and type of lending conducted by Coastal,
the  amount  of nonperforming assets, industry standards, regulatory policies,
generally  accepted  accounting  principles,  general  economic  conditions,
particularly  as  they  relate  to  Coastal's lending areas, and other factors
related  to  the  collectibility of Coastal's loan portfolio.  Coastal's asset
quality  ratios  have remained relatively consistent from December 31, 1994 to
December  31,  1996.    Nonperforming  loans  as  a  percentage of total loans
receivable,  net, was 1.0%, 1.3% and 1.0% at December 31, 1996, 1995 and 1994,
respectively.   The allowance for loan losses as a percentage of nonperforming
loans  was  53.6%,  39.0%  and  35.4%  at  December  31,  1996, 1995 and 1994,
respectively.    The  allowance for loan losses as a percentage of total loans
receivable,  net, was 0.6%, 0.5% and 0.4% at December 31, 1996, 1995 and 1994,
respectively.

     Coastal's  management believes that its present allowance for loan losses
is  adequate,  based upon, among other factors, its low level of nonperforming
assets  and  minimal  loss experience.  Management will continue to review its
loan  loss  policy  as  Coastal's  loan  portfolio  grows  and  diversifies to
determine  if  changes  to  the  policy  are  necessary.

NONINTEREST  INCOME
     Total  noninterest  income  amounted  to  $9.3  million  during  1996, an
increase  of  $1.7  million, or 22.9%, over 1995.  The increase in noninterest
income  was  primarily  due  to  an  increase of $1.8 million in loan fees and
service  charges  and  a  $521,000  gain recorded as a result of the sale of a
branch  office  in May 1996 offset by a decrease of $471,000 in loan servicing
income  in  1996  from  1995.    The increase in loan fees and service charges
consisted  of  a  $941,000  increase in loan fees resulting primarily from the
increased  origination  activity  of primarily residential construction loans,
commercial  loans  secured  by  residential  mortgage  loans  held  for  sale,
multifamily  and  commercial  real  estate  loans  and  a $906,000 increase in
service  charges  on  deposit  accounts  primarily  due  to  the Texas Capital
acquisition.  Coastal also experienced slight decreases of $85,000 and $68,000
in  the  gain (loss) on sales of mortgage-backed securities available-for-sale
and  other  noninterest  income,  respectively.

     Total noninterest income amounted to $7.6 million during 1995, a decrease
of  $2.0  million,  or  20.5%  compared  to 1994.  The decrease in noninterest
income was primarily due to the $1.7 million reduction in asset management and
disposition  fees  received  in 1994 from a nonbanking subsidiary of the Bank,
CBS  Asset  Corp.   CBS Asset Corp. owned 63% of Coastal Realty Partners until
the  sale  of  its  interest  in  the  partnership effective November 1, 1994.
Coastal  also  experienced slight decreases of $14,000, $201,000, and $111,000
in  loan  fees and service charges, loan servicing income and gain on sales of
mortgage-backed securities available-for-sale, net, respectively during 1995. 
These  decreases  were  somewhat  offset  by  a  $101,000  increase  in  other
noninterest  income.

NONINTEREST  EXPENSE
     Total  noninterest expense, excluding the $7.5 million special assessment
(before  applicable  income  taxes), amounted to $39.4 million during 1996, an
increase  of  $8.0  million, or 25.6%, over 1995.  Compensation, payroll taxes
and  other  benefits  and  office occupancy expense increased $4.5 million and
$1.4 million to $16.5 million and $6.0 million, respectively, primarily due to
the  operation  of the five offices acquired from Texas Capital on November 1,
1995, two de novo branches opened in March 1995 and staffing increases related
to  the  expansion  of  the  loan  product  base  available  to  customers and
continuing  development of the commercial business lending programs and to the
overtime  and contract labor utilized for the data processing conversion.  The
amortization of goodwill increased by $511,000 also due primarily to the Texas
Capital  acquisition.   Data processing expenses increased $443,000 due to the
Texas  Capital  acquisition,  the May 1996 Bank data processing conversion and
the  conversion  in  June  1996  of  the  five  former Texas Capital locations
acquired  in 1995 to the new data processing system.  Expenses related to real
estate  owned increased by $484,000 and other expenses (including advertising)
increased  $1.8  million,  or  27.5%, over the prior year.  Insurance premiums
decreased  $1.0  million,  or  32.2%, due to the $636,000 refund of the fourth
quarter  1996  SAIF assessment payment as a result of the re-capitalization of
SAIF pursuant to the Act and an overall decrease in assessment rate applicable
in  1996  as  compared  to  the  rate  applicable  in  1995.

     Total  noninterest  expense  amounted  to  $31.4  million during 1995, an
increase  of  $3.8  million, or 13.8%, over 1994.  Compensation, payroll taxes
and other benefits and office occupancy increased $1.0 million and $955,000 to
$12.0  million  and $4.6 million, respectively, primarily due to the operation
in  1995 of the eight branches acquired from Texas Trust in December 1994, the
two  de novo branches opened in the first quarter of 1995 and the five offices
acquired  from  Texas  Capital  on November 1, 1995.  Insurance premiums, data
processing  and  the  amortization  of goodwill also increased by $343,000, or
11.8%,  $225,000,  or  14.6%, and $177,000, or 16.2%, respectively, due to the
acquisitions  in  December  1994  of  Texas  Trust  and November 1995 of Texas
Capital.   Expenses related to real estate owned increased by $261,000, due to
the  increase  in  the  real estate owned portfolio, while the amortization of
purchased  loan servicing rights decreased $300,000 due to the decrease in the
underlying  loans  serviced.  Other expenses (including advertising) increased
$1.1  million,  or  20.4%,  over  the  prior  year.


<PAGE>
PROVISION  FOR  FEDERAL  INCOME  TAXES
     Coastal generated no regular Federal taxable income in 1994, 1995 or 1996
primarily due to the utilization of the net operating loss carryovers acquired
from  the  associations  obtained  in  connection  with  the  Southwest  Plan
Acquisition  and  because  payments  to  Coastal  pursuant  to  the Assistance
Agreement  were  excludable  from  taxable  income,  which resulted in Coastal
reporting  losses  each year for tax purposes.  However, pursuant to the terms
of  the  Assistance Agreement, the FRF retained all of the future tax benefits
to be derived from the Federal income tax treatment of the assistance payments
received  from  such  instrumentality  and  from  the  utilization  of the net
operating  loss  carryovers  acquired.    The amount of tax benefit to Coastal
during  these  years  (which  corresponds to the amount of Federal taxes which
Coastal  would  have  paid in these years but for the tax-exempt nature of the
assistance  payments  from such instrumentality and the utilization of the net
operating loss carryovers) is recorded in Coastal's Consolidated Statements of
Operations  as  its  provision  for  Federal income taxes, which also includes
alternative minimum taxes paid.  The alternative minimum taxes recorded during
these years will be available as credit carryforwards to reduce future Federal
regular  income  taxes,  over  an  indefinite  period.

     The  provisions  for Federal income taxes were $5.7 million in 1996, $6.5
million  in  1995  and  $4.3  million in 1994.  The 1994 provision for Federal
income  taxes  was  affected  by  a  reversal of approximately $2.0 million of
accrued  income  taxes  due  to  the settlement of certain tax issues with the
FDIC.    Although  the  termination  of the Assistance Agreement was effective
March 31, 1994, the FRF will continue to receive the future Federal income tax
benefits  of  the  net  operating  loss  carryforwards  acquired.
ASSET  AND  LIABILITY  MANAGEMENT
     The  principal  determinant  of  the  exposure  of  Coastal's earnings to
interest  rate risk is the timing difference between the repricing or maturity
of  Coastal's  interest-earning  assets  and  the repricing or maturity of its
interest-bearing  liabilities.  In order to minimize interest rate risk and to
lock in an acceptable interest rate spread between interest-earning assets and
interest-bearing  liabilities,  Coastal  endeavors  to match the timing of the
repricing  or  maturities  as  well  as  the  basis  (for  example, the London
Interbank  Offered  Rate  ("LIBOR")  or  cost  of  funds  rate)  of  its
interest-earning  assets  to  its  interest-bearing liabilities.  Coastal also
uses  interest  rate  swap and cap agreements to aid in minimizing exposure to
interest  rate  fluctuations.    These  strategies  are  described  below.

     Coastal's  asset  and  liability  management  strategy  is formulated and
monitored  by the Securities Investment Committee of the Board of Directors of
the  Bank  (the  "Board").    The  Board's written policies and procedures are
implemented  by  the  Management  Securities  Investment  Subcommittee  (the
"Subcommittee"),  a  management-staffed  committee  composed  of  the  Chief
Executive  Officer, the Chief Investment Officer and the Chief Lending Officer
of  the  Bank.   The Subcommittee meets at least weekly to review, among other
things,  the  sensitivity of Coastal's assets and liabilities to interest rate
changes,  including  those  transactions attributable to altering the interest
rate  risk,  the  book and market values of assets and liabilities, unrealized
gains and losses, the past week's purchase and sale activity and maturities of
investments  and  borrowings.    The  Subcommittee  also meets with members of
Coastal's  banking  and  operations  divisions  to  make  pricing  and funding
decisions  with respect to Coastal's overall asset and liability composition. 
In  accordance  therewith,  the Subcommittee reviews Coastal's liquidity, cash
flow  needs,  maturities of investments, deposits and borrowings, core deposit
activity,  current  market  conditions  and interest rates on both a local and
national  level.

     The Securities Investment Committee of the Board of Directors of the Bank
and  the  Subcommittee  regularly review interest rate risk by forecasting the
impact  of  alternative  interest rate scenarios on net interest income and on
Coastal's  market  value of portfolio equity ("MVPE"), which is defined as the
net  present  value  of  an  institution's  existing  assets,  liabilities and
off-balance  sheet  instruments,  and  by  evaluating  such impact against the
maximum  potential  changes in net interest income and MVPE that is authorized
by  the  Board  of  Directors  of Coastal.  Coastal also utilizes market-value
analysis which addresses the change in equity value of Coastal's balance sheet
arising  from  movements  in  interest  rates.   The market value of equity is
estimated  by  valuing  Coastal's assets and liabilities.  The extent to which
assets  have  gained  or  lost  value  in  relation  to the gains or losses of
liabilities  determines  the  appreciation  or  depreciation  in  equity  on a
market-value  basis.  Market value analysis is intended to evaluate the impact
of  immediate  and  sustained  interest rate shifts of the current yield curve
upon  the  market  value  of  the  current  balance sheet.  Based on Coastal's
December 31, 1996 interest rate sensitivity position, management believes that
at  December  31, 1996 an immediate 100 basis point increase in interest rates
could  cause  a  short  term  decrease  in  net  interest income due to timing
differences  but  would  not  have  a  significant  impact over a twelve month
period.  There can be no assurance that this conclusion will not change as the
assumptions  utilized by management to reach such conclusion change over time.
     The  following  table  sets  forth  at  December  31,  1996  and 1995 the
estimated  percentage  change  in  Coastal's  net  interest  income  over  a
four-quarter period and MVPE based on the indicated changes in interest rates.
<TABLE>

<CAPTION>

          Estimated  Change  In
     Change          Net  Interest  Income          MVPE
     In  Interest  Rates          December  31,          December  31,
     (in  basis  points)  (1)          1996          1995        1996     1995


<S>               <C>     <C>       <C>       <C>


+300                                    0.58%  (19.68)%  (55.68)%  (17.54)%
+200                                    0.96    (10.88)   (36.81)   (11.08)
+100                                   (0.35)    (3.33)   (17.02)    (3.45)
0                                          --        --        --        -- 
- -100                                     1.57      8.17      7.02      1.64 
- -200                                     1.37     35.63      3.78     (2.73)
- -300                                     5.34     59.56     (1.62)    (7.37)
</TABLE>



     (1)    Assumes  an  instantaneous uniform-change in interest rates at all
maturities.


     Management  of  Coastal believes that all of the assumptions used in this
analysis  to  evaluate the vulnerability of Coastal's operations to changes in
interest  rates  approximate  actual experience and considers them reasonable;
however, the interest rate sensitivity of Coastal's assets and liabilities and
the  estimated  effects of changes in interest rates on Coastal's net interest
income  and  MVPE  indicated in the above analysis could vary substantially if
different  assumptions  were  used  or  if  actual experience differs from the
historical  experience  on  which  it  is based.  The assumptions used in this
analysis  do  not  reflect  the  repricing  lag  relating  to  Coastal's
mortgage-backed  securities  discussed  below.
     Prepayment  risk  arises  due  to  the  possibility  that  the  cash flow
experience  of  an  asset  may change as interest rates change.  When interest
rates  increase,  assets  will  generally  not be prepaid and conversely, when
interest rates decrease, prepayments increase.  The magnitude of the risk that
a  higher  yielding  asset  will  prepay is a direct function of interest rate
variability  over  the  life  of the assets.  Prepayments affect Coastal's net
spread  and  the  duration  match  of its assets and liabilities.  Coastal has
prepayment risk on its mortgage-backed securities and loans receivable held at
a  premium and on its purchased loan servicing rights due to the fact that the
amortization  of the capitalized premiums on those assets will accelerate when
the  underlying  loans  are  prepaid.    Coastal  attempts  to  anticipate its
prepayment risk by extrapolation from past prepayment behavior after adjusting
for  expected  interest  rate  levels  and other economic factors and utilizes
these  assumptions  when  analyzing  its  risk  exposure.
     Due  principally  to the rapidly rising interest rate environment in 1994
coupled  with the fact that a majority of Coastal's mortgage-backed securities
portfolio  was  indexed  to  the  11th District Federal Home Loan Bank cost of
funds  index  ("COFI"),  an  index in which changes in general market rates of
interest,  particularly LIBOR, are not immediately reflected, the market value
of  Coastal's  mortgage-backed securities portfolio had a temporary unrealized
net  loss  of  approximately  $135.3  million  at December 31, 1994.  However,
during  1995,  the  COFI  continued to increase while other short term indexes
such  as  LIBOR  generally  remained constant, resulting in an increase in the
market  value  of  COFI  indexed  mortgage-backed securities.  In addition, in
November  1995, the FASB issued the Special Report, "A Guide to Implementation
of  Statement  115  on  Accounting  for Certain Investments in Debt and Equity
Securities."    Provisions  in  this  Special  Report  granted  all entities a
one-time  opportunity,  until no later than December 31, 1995, to reassess the
appropriateness  of  the classifications of all securities held and to account
for any resulting reclassifications at fair value in accordance with Statement
115.    The  provisions  of  the  Special  Report  also  directed  that  any
reclassifications  as  a  result  of this one-time reassessment would not call
into  question  the  intent  to  hold other debt securities to maturity in the
future.  In accordance with this Special Report, on November 20, 1995, Coastal
reclassified approximately $226.6 million of mortgage-backed securities to the
available-for-sale category.  These mortgage-backed securities reclassified to
the  available-for-sale  category were primarily COFI securities.  At December
31,  1996,  the  mortgage-backed  securities  held-to-maturity portfolio had a
temporary  unrealized  net  loss  of  approximately  $36.0  million  and  the
mortgage-backed  securities  available-for-sale  portfolio  had  a  temporary
unrealized  net loss of approximately $4.8 million.  The changes in the market
value  of  these  securities  does  not have an effect on net interest income.
     A  more  conventional  but  limited  asset  and liability monitoring tool
involves analyzing of the extent to which assets and liabilities are "interest
rate  sensitive"  and  measuring  an  institution's  interest rate sensitivity
"gap."    While  this conventional gap measure may be useful, it is limited in
its  ability to predict trends in future earnings and to predict the effect of
changing  interest rates.  It makes no assumptions about changes in prepayment
tendencies,  deposit  or loan maturity preferences or repricing time lags that
may  occur in response to a change in the interest rate environment.  An asset
or  liability  is  said  to  be interest rate sensitive within a specific time
period  if  it  will  mature or reprice within that time period.  The interest
rate  sensitivity  "gap" is defined as the difference between interest-earning
assets  and  interest-bearing liabilities maturing or repricing within a given
time  period.    A gap is considered positive when the amount of interest rate
sensitive assets exceeds the amount of interest rate sensitive liabilities.  A
gap  is  considered  negative  when  the  amount  of  interest  rate sensitive
liabilities exceeds interest rate sensitive assets.  During a period of rising
interest  rates,  a  negative  gap would tend to adversely affect net interest
income,  while  a  positive  gap  would  tend  to result in an increase in net
interest  income.    During a period of falling interest rates, a negative gap
would tend to increase net interest income, while a positive gap would tend to
adversely  affect  net  interest  income.    Given Coastal's current position,
however,  Coastal's net interest spread would benefit over time from a gradual
increase  in  interest  rates, in which its assets may be redeployed at higher
yields.    If  interest  rates  were  to  fall, yields earned on interest rate
sensitive  investments  would  be  reduced,  while longer term fixed liability
costs,  such  as  Coastal's  certificates  of  deposits, would not immediately
change.  While this interest-sensitivity analysis takes into account repricing
and  maturities  of  assets and liabilities, it fails to consider the interest
rate  sensitivities  of  those  asset  and  liability accounts.  Management of
Coastal  does  not  view  the  current  mismatched  assets  and liabilities as
presenting  high  risk  potential,  although  no  assurance  can be given that
Coastal  is  not  at  risk  from  interest  rate  increases.
     The  following  table  summarizes the contractual maturities or repricing
characteristics  of  Coastal's  interest-earning  assets  and interest-bearing
liabilities  adjusted  for  the  effects  of  interest  rate swaps and caps at
December  31,  1996.    The  principal  balance  of  adjustable rate assets is
included in the period in which they are first scheduled to adjust rather than
in  the period in which they mature.  Other material assumptions are set forth
in  the  footnotes  to  the  table.
(dollars  in  thousands)


<TABLE>

<CAPTION>

              More  than      More  than     More  than      More  than   More  than
Three months  three months   one year to  three years to  five years to ten years to Over
or  less   to  one  year  three years   five years    ten years    twenty years    twenty
                                                                               years Totals
     (Dollars  in  thousands)



<S>                                <C> <C>      <C> <C>       <C> <C>       <C> <C>  <C> <C>

INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single 
     family fixed rate               $1,226       $1,631       $5,154     $5,560     $22,679 
   First lien mortgage-single 
     family adjustable rate          46,097      411,029       106,270    22,685       5,266 
   First lien mortgage-multifamily
      fixed rate                         75       12,415         9,880    7,563          505 
   First lien mortgage-multifamily 
      variable rate                 105,529           --            --       --           -- 
   Construction and acquisition 
     and development, net of 
     loans in process                58,306          331         8,553       --           -- 
   Commercial real estate            60,923        3,318         9,787     8,124      10,384 
   Commercial                        91,004          426         2,134     1,625         192 
   Consumer and other                 6,944        4,436         5,502     4,148         829 
 Mortgage-backed securities 
    held-to-maturity(1)(2)         1,104,042         --             --         2         -- 
 Mortgage-backed securities 
    available-for-sale               180,656           --            --        --         -- 
   (1)(2)
 Investment securities and other
   interest-earning assets (3)        30,552           11            --        --         -- 
                                   ---------------------------------------------------------
     Total interest-sensitive 
   assets                          1,685,354      433,597       147,280    49,707     39,855 
                                   =========================================================
 Noninterest-sensitive assets                                                                  

     Total assets                                                                              


INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   NOW accounts          $     56,862   $       --   $        --   $        --   $        -- 
   Savings accounts            22,135           --            --            --            -- 
   Money market accounts      151,046           --            --            --            -- 
   Certificate accounts 
    (including discount)      281,090      491,477       199,469        23,332           165 
 Securities sold under 
    agreements to repurchase  822,275           --       144,712            --            -- 
 Advances from the FHLB       175,292       13,835       190,545        17,174         6,369 
 Senior Notes payable             --           --            --            --        50,000 

     Total interest-sensitive 
   liabilities              1,508,700      505,312       534,726        40,506        56,534 
                           =================================================================
 Noninterest-sensitive 
liabilities                                            

     Total liabilities                                 
 Preferred Stock of the Bank                           
 Common stockholders' equity                           
     Total liabilities and stockholders'               
     equity

Gap during the period     $  176,654   $  (71,715)  $  (387,446)  $     9,201   $   (16,679)
Effect of interest rate 
swaps and caps(5)            142,902      (54,000)      (58,000)       (7,460)      (23,442)
                            ---------------------------------------------------------------
Cumulative gap after 
  effect of interest rate 
   swaps and caps          $ 319,556    $ 193,841    $ (251,605)     (249,864)     (289,985)
                            ================================================================

Interest-sensitive assets as a % of 
   interest-sensitive liabilities 
   (cumulative)               111.71%      105.21%        88.92%        89.44%        89.04%
Interest-sensitive assets 
   as a % of total assets
   (cumulative)                58.60        73.68         78.80         80.53         81.91 
Ratio of gap after 
   effect of interest rate 
   swaps and caps total asets   11.11       (4.37)       (15.49)         0.06         (1.40)
Ratio of cumulative gap after 
   effect of interest rate 
 swaps and caps to total assets 11.11        6.74         (8.75)        (8.69)       (10.08)


<S>                                             <C>  <C>        <C>  <C>      <C>  <C>

INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single 
    family fixed rate                         $    79,915   $   81,688  $     197,853
   First lien mortgage-single family 
     adjustable rate                                   --           --        591,347
   First lien mortgage-multifamily 
     fixed rate                                     2,438           --         32,876
   First lien mortgage-multifamily 
     variable rate                                     --           --        105,529
   Construction and acquisition and
     development, net of loans in process              393           --         67,583
   Commercial real estate                           24,294           --        116,830
   Commercial                                          --           --         95,381
   Consumer and other                                  788           --         22,647
 Mortgage-backed securities 
    held-to-maturity(1)(2)                              --      240,543      1,344,587
 Mortgage-backed securities available-for-sale          --           --        180,656
   (1)(2)
 Investment securities and other
   interest-earning assets (3)                          --           --         30,563
                                                 --------------------------------------
     Total interest-sensitive assets                107,828      322,231      2,785,852
                                                  =====================================
 Noninterest-sensitive assets                                                    90,055
                                                                             ----------
     Total assets                                                            $2,875,907
                                                                             ==========

INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   NOW accounts                             $        --   $       --  $        56,862
   Savings accounts                                  --           --           22,135
   Money market accounts                             --           --          151,046
   Certificate accounts (including discount)         --           --          995,533
 Securities sold under agreements to repurchase      --           --          966,987
 Advances from the FHLB                            6,505           --         409,720
 Senior Notes payable                                --           --           50,000
                                                                           ----------
     Total interest-sensitive liabilities           6,505           --      2,652,283
                                                 ====================================
 Noninterest-sensitive liabilities                                            100,726
                                                                           ----------
     Total liabilities                                                      2,753,009
 Preferred Stock of the Bank                                                   28,750
 Common stockholders' equity                                                   94,148
     Total liabilities and stockholders'                                $   2,875,907
     equity

Gap during the period                         $   101,323   $  322,231
Effect of interest rate swaps and caps(5)             --           --
                                                ---------     -------
Cumulative gap after effect of interest \
rate swaps and caps                          $   (188,662) $  133,569
                                               ======================

Interest-sensitive assets as a % of interest-sensitive                        
 liabilities (cululative)                           92.89%      105.04
Interest-sensitive assets as a % of total           
assets (cumulative)                                 85.66       96.87
Ratio of gap after effect of interest rate 
swaps and caps                                      
 to tal asets                                       3.52        11.20
Ratio of cumulative gap after effect of 
    interest rate swaps and caps to total assets    (6.56)       4.64
</TABLE>


(1)          Fixed-rate  mortgage  loans,  consumer  loans  and  fixed-rate
mortgage-backed  securities  are  based on contractual maturities (assuming no
periodic  amortization).
(2)          Variable  and  adjustable-rate mortgage loans and adjustable-rate
mortgage-backed  securities  are included in the period in which they  reprice
(assuming  no  periodic  amortization).
(3)       Includes U.S. Treasury security available-for-sale, certificates and
time  deposits,  interest-bearing  deposit  accounts  and  FHLB  stock.
(4)          NOW  accounts, savings accounts and money market accounts are all
assumed  to  be  interest-rate sensitive.  Fixed-rate certificate accounts are
based  on  contractual  maturities.   Adjustable-rate certificate accounts are
included  in  the  period  in  which  they  reprice.
(5)       Amounts represent the notional principal amount of the interest rate
swaps  and  certain interest rate cap agreements which are designed to protect
Coastal  against  rising  interest  rates, which are currently "in the money."

<PAGE>
INTEREST  RATE  RISK  MANAGEMENT
     Coastal  enters  into interest rate swap and interest rate cap agreements
with  selected  broker/dealers who are primarily government securities dealers
("Brokers")  and  with  the  FHLB  to reduce its exposure to floating interest
rates  on  a  portion  of  its  adjustable  rate  liabilities.

     An interest rate swap is an agreement where one party (generally Coastal)
agrees  to  pay  a  fixed rate of interest on a notional principal amount to a
second party (generally the FHLB or the Broker) in exchange for receiving from
the second party a variable rate of interest on the same notional amount for a
predetermined  period  of  time.   No actual assets are exchanged in a swap of
this  type  and  interest  payments are generally netted.  Coastal enters into
this  type  of  transaction  in  order  to  maintain a spread position between
certain  assets and liabilities in the event that interest rates increase.  If
Coastal  pays  a fixed rate and receives a variable rate, the variable rate to
be  received by Coastal will reprice at the same time and at a similar rate as
the funding liabilities which are altered by the swap and will thereby offset,
to  a  certain  degree,  increases in funding costs.  Under any other interest
rate  scenario,  the  swap will have a negative impact on net interest income.

     At  December  31,  1996,  Coastal  was  a  party  to  interest  rate swap
agreements which have an aggregate notional amount of $60.9 million and expire
from  1997  to  2005.    With  respect  to  such  agreements,  Coastal  makes
weighted-average  fixed  interest  payments  ranging  from  4.99 to 6.93%, and
receives  payments  based on the floating one- and three-month LIBOR.  Coastal
records  net  interest  income or expense relating to the swap agreements on a
monthly  basis in interest expense on other borrowed money.  The net effect of
the interest rate swaps to Coastal for the year ended December 31, 1996 was to
increase interest expense by approximately $593,000.  See Note 18 of the Notes
to  Consolidated  Financial  Statements.

     An  interest  rate  cap is a guarantee given by one party, referred to as
the  issuer  (the  FHLB  or  a  Broker),  to another party, referred to as the
purchaser  (Coastal),  in  exchange  for  the  payment  of  a premium, that if
interest rates rise above a specified rate on a specified interest rate index,
the  issuer  will pay to the purchaser the difference between the then current
market  rate  and  the specified rate on a notional principal amount for a pre
determined  period  of  time.   No funds are actually borrowed or repaid.  The
principal  purpose  of purchasing these caps is to prevent the occurrence of a
negative  spread  relating  to  certain  adjustable  rate  assets in Coastal's
portfolio  during a period in which the cost of funds borrowed to acquire such
assets  rises  above  the  contractual  interest  rate  ceiling  on  the asset
purchased.   Interest rate caps generally decrease the interest margin because
Coastal  receives no payment from the issuer (until the rate index rises above
the  rate cap) but continues to amortize the prepaid premium.  At December 31,
1996,  Coastal  had  interest  rate  cap agreements, which expire from 1997 to
2000,  covering  an  aggregate  notional  amount  of  $386.6  million  and are
triggered, depending on the particular contract, whenever the defined floating
rate  exceeds  5.0%  to  12.5%.  The purchase price or premium of the interest
rate  cap  agreements  paid  by Coastal is capitalized and included in prepaid
expenses  and  other  assets  and is amortized over the life of the agreements
using  the  straight-line  method.   For the year ended December 31, 1996, the
interest  rate  caps  resulted  in  an  overall decrease in interest income of
approximately  $518,000.    See Note 18 of the Notes to Consolidated Financial
Statements.

<PAGE>
LIQUIDITY  AND  CAPITAL  RESOURCES
     Coastal's assets increased from $2.8 billion at December 31, 1995 to $2.9
billion at December 31, 1996.  Stockholders' equity amounted to $94.1 million,
or  $18.95  per  share,  at  December  31,  1996.    The regulatory capital of
Coastal's  subsidiary,  Coastal  Banc  ssb,  exceeded  all three of the Bank's
regulatory  capital  requirements at December 31, 1996.  At December 31, 1996,
the  Bank's  core capital amounted to 5.35% of adjusted total assets, compared
to  the  requirement of 4.0%, its Tier 1 risk-based capital amounted to 11.77%
of  risk-adjusted  assets as compared to the requirement of 4.0% and its total
risk-based  capital  amounted to 12.30% of risk-adjusted assets, compared to a
requirement  of  8.0%.

     Coastal's  primary  sources  of funds consist of savings deposits bearing
market  rates  of  interest,  securities  sold under agreements to repurchase,
advances from the FHLB and principal and interest payments on loans receivable
and  mortgage-backed securities.  On December 30, 1994, Coastal acquired eight
branches  from  Texas Trust which resulted in the assumption of $150.2 million
in  savings deposits.  On November 1, 1995, Coastal acquired all of the issued
and  outstanding  common  stock  of  Texas  Capital  for  a  purchase price of
approximately  $21.1  million.    In connection with this acquisition, Coastal
acquired  approximately $159.1 million in assets (net of the purchase price). 
Coastal uses its funding resources principally to meet its ongoing commitments
to  fund maturing deposits and deposit withdrawals, repay borrowings, purchase
mortgage-backed  securities and loans receivable, fund existing and continuing
loan  commitments,  maintain  its  liquidity, meet operating expenses and fund
acquisitions.    At  December  31,  1996,  Coastal  had binding commitments to
originate or purchase loans totaling approximately $29.6 million and had $38.7
million  of  undisbursed loans in process.  In addition, at December 31, 1996,
Coastal  had  commitments  under  lines  of  credit  to  originate  primarily
construction  and  other  loans of approximately $103.7 million and letters of
credit  outstanding  of $1.4 million.  Scheduled maturities of certificates of
deposit  during  the  twelve months following December 31, 1996 totaled $772.7
million.   Management believes that Coastal has adequate resources to fund all
its  commitments.
INFLATION  AND  CHANGING  PRICES
     The  Consolidated  Financial Statements and related data presented herein
have  been  prepared  in  accordance  with  generally  accepted  accounting
principles,  which require the measurement of financial position and operating
results  in  terms  of  historical dollars, without considering changes in the
relative  purchasing  power  of money over time due to inflation.  Unlike most
commercial  companies,  substantially  all  of  the  assets and liabilities of
Coastal  are  monetary  in  nature.    As a result, interest rates have a more
significant impact on Coastal's performance than the effects of general levels
of inflation.  Interest rates do not necessarily move in the same direction or
with  the  same  magnitude  as  the  prices  of  goods  and  services.
FORWARD-LOOKING  INFORMATION
     The  above  discussion should be read in conjunction with the information
contained in the Consolidated Financial Statements and the Notes thereto.  The
above  information contains "forward-looking statements" within the meaning of
the  Private  Securities Litigation Reform Act of 1995 (the "Reform Act"), and
are  subject  to  the  safe  harbor  created  by  that  Reform Act.  The words
"estimate,"  "project,"  "anticipate," "expect," "intend," "believe," "plans,"
and  similar expressions are intended to identify forward-looking statements. 
Because such forward-looking statements involve risks and uncertainties, there
are  important  factors  that  could cause actual results to differ materially
from  those expressed or implied by such forward-looking statements.  Factors,
all of which are difficult to predict and many of which are beyond the control
of  Coastal, that could cause actual results to differ materially include, but
are  not  limited  to:    risks  related  to  Coastal's  acquisition strategy,
including  risks  of  adversely  changing  results  of  operations and factors
affecting  Coastal's  ability  to  consummate further acquisitions; changes in
general economic and business conditions; changes in market rates of interest;
changes  in  the  laws  and  regulations  applicable  to  Coastal;  the  risks
associated  with  the  Bank's  Non-Traditional  lending  (loans  other  than
single-family  residential  mortgage  loans  such  as multifamily, real estate
acquisition  and  development,  commercial,  warehouse  and  PMSR  loans); and
changes  in  business  strategies  and other factors as discussed in Coastal's
Annual  Report  on  Form  10-K  as  filed  with  the  Securities  and Exchange
Commission.

<PAGE>
Coastal  Bancorp,  Inc.  and  Subsidiaries
DIRECTORS  AND  OFFICERS


BOARD OF DIRECTORS OF COASTAL BANCORP, INC., COASTAL BANC SSB AND SUBSIDIARIES
(AS  NOTED)

MANUEL  J.  MEHOS
Chairman  of  the  Board,  President  and  Chief  Executive Officer of Coastal
Bancorp, Inc.; Chairman of the Board, President and Chief Executive Officer of
Coastal Banc Holding Company, Inc.; Chairman of the Board, President and Chief
Executive  Officer  of  the  Bank,  a  wholly-owned subsidiary of Coastal Banc
Holding  Company,  Inc.; and President of CBS Asset Corp., and Chief Executive
Officer  of CoastalBanc Financial Corp., each wholly-owned subsidiaries of the
Bank


R.  EDWIN  ALLDAY
Consultant  for The Dini Partners, Inc., a company that provides counseling in
philanthropy  and  non-profit  management,  Houston,  Texas


D.  FORT  FLOWERS,  JR.
Chairman  of  the  Board  of  DIFCO,  Inc.,  a  railroad  car  engineering and
manufacturing company, Houston, Texas, and Director of The Ohio Bank, Findlay,
Ohio


DENNIS  S.  FRANK
President  and  Chief  Executive  Officer  of  DSF Management Corp., a private
investment  company, Houston, Texas, and Chief Executive Officer and President
of  Silvergate  Thrift  and  Loan,  La  Mesa,  California


ROBERT  E.  JOHNSON,  JR.
Partner,  law  firm  of  Johnson  &  Johnson,  Austin,  Texas


JAMES  C.  NIVER
Retired,  former  President of Century Land Company, a residential real estate
development  company,  Houston,  Texas

CLAYTON  T.  STONE
Executive  Vice  President  of  Hines  Interests  Limited  Partnership, Aspen,
Colorado



CORPORATE  OFFICERS  OF  COASTAL  BANCORP,  INC.


MANUEL  J.  MEHOS
President  and  Chief  Executive  Officer

CATHERINE  N.  WYLIE
Executive  Vice  President,  Chief  Financial  Officer  and  Treasurer

LINDA  B.  FRAZIER
Vice  President  and  Secretary


CORPORATE  OFFICERS  OF  COASTAL  BANC  HOLDING  COMPANY,  INC.


MANUEL  J.  MEHOS
Chairman  of  the  Board,  President  and  Chief  Executive  Officer

CATHERINE  N.  WYLIE
Executive  Vice  President,  Chief  Financial  Officer  and Director/Treasurer

LINDA  B.  FRAZIER
Vice  President  and  Director/Secretary

BARBARA  A.  STEEN
Assistant  Treasurer  and  Director/Assistant  Secretary


CORPORATE  OFFICERS  OF  COASTAL  BANC  SSB


MANUEL  J.  MEHOS
President  and  Chief  Executive  Officer

JOHN  D.  BIRD
Executive  Vice  President  -  Chief  Administrative  Officer

GARY  R.  GARRETT
Executive  Vice  President  -  Chief  Lending  Officer

DAVID  R.  GRAHAM
Executive  Vice  President  -  Real  Estate  Lending  Group

SANDRA  S.  ORR
Executive  Vice  President  -  Chief  Investment  Officer

NANCY  S.  VADASZ
Executive  Vice  President  -  Market  and  Product  Strategies

CATHERINE  N.  WYLIE
Executive  Vice  President  -  Chief  Financial  Officer
                                   COASTAL

                            A HISTORICAL VIEWPOINT

     Coastal  was  acquired  by an investor group in 1986 as a vehicle to take
advantage  of  the  failures and consolidation in the Texas banking and thrift
industries.    At  February  28,  1986  (the date of the change in ownership),
Coastal  had  one  full service office and total assets of approximately $10.7
million.

     In  May  1988,  Coastal  became  the  first acquirer of failed or failing
savings institutions under the Federal government's "Southwest Plan."  In this
transaction,  Coastal  acquired  from  the  Federal Savings and Loan Insurance
Corporation,  as  receiver  for  four  insolvent  savings  associations,  14
additional  branch  offices  and  approximately   $543.4 million of assets and
assumed $543.4 million in deposits and other liabilities.  Since completion of
the  Southwest  Plan  acquisition  and through 1996, Coastal entered into five
branch  acquisitions  and  one  whole  bank  acquisition:    two  with  an
instrumentality of the Federal government and four with private institutions. 
In each transaction, Coastal agreed to acquire certain assets in consideration
of  the  assumption  of  certain  deposit  liabilities  with  respect  to each
institution.  In 1996, Coastal also exchanged three branches for one resulting
in  a  net  deposit  increase of $26.0 million and sold one branch in separate
transactions.    All  of  these transactions resulted in the net assumption of
$1.5  billion  of  deposits  and  the  net  acquisition of 45 branch offices. 
Coastal  has  also  opened  six de novo branches since inception.  Coastal has
been  able to achieve operating economies and improve efficiency by closing an
aggregate  of 15 branch offices and transferring the deposits to other offices
located  in  the  same  market  area.

     At  December  31,  1996,  Coastal  had total assets of approximately $2.9
billion  and  total  deposits  of  approximately  $1.3  billion with 37 branch
offices  in  metropolitan  Houston, Corpus Christi, Austin and small cities in
central  and  south  Texas.


71











                        Independent Auditors' Report


The  Board  of  Directors
Coastal  Bancorp,  Inc.:


     We  have  audited  the  accompanying consolidated statements of financial
condition  of  Coastal  Bancorp, Inc. and subsidiaries as of December 31, 1996
and  1995 and the related consolidated statements of operations, stockholders'
equity  and  cash  flows  for each of the years in the three-year period ended
December  31,  1996.    These  consolidated  financial  statements  are  the
responsibility  of the Company's management.  Our responsibility is to express
an  opinion  on  these  consolidated financial statements based on our audits.

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

     In  our  opinion, the consolidated financial statements referred to above
present  fairly,  in all material respects, the financial condition of Coastal
Bancorp,  Inc.  and subsidiaries at December 31, 1996 and 1995 and the results
of  their  operations  and  their  cash  flows  for  each  of the years in the
three-year  period  ended  December  31,  1996  in  conformity  with generally
accepted  accounting  principles.

     As  discussed  in Notes 2 and 8 to the consolidated financial statements,
the  Company  changed  its method of accounting for certain debt securities in
1994  to  adopt  the  provisions of the Financial Accounting Standards Board's
Statement  No.  115,  "Accounting  for  Certain Investments in Debt and Equity
Securities."




January  15,  1997
Houston,  Texas

<TABLE>

<CAPTION>

                        COASTAL BANCORP, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                              DECEMBER 31, 1996 AND 1995
                           (IN THOUSANDS, EXCEPT SHARE DATA)



ASSETS                                                              1996        1995
- ---------------------------------------------------------------  ----------  ----------
<S>                                                              <C>         <C>

Cash and amounts due from depository institutions                $   27,735  $    9,870
Certificates and time deposits                                           --         174
                                                                 ----------  ----------

 Cash and cash equivalents                                           27,735      10,044
Loans receivable (Notes 9 and 14)                                 1,229,748   1,098,555
Mortgage-backed securities held-to-maturity (market value of
 $1,308,598 in 1996 and $1,381,650 in 1995) (Notes 8, 14,
 15, 17 and 18)                                                   1,344,587   1,395,753
Mortgage-backed securities available-for-sale, at market value
 (Notes 8, 14 and 15)                                               180,656     186,414
U.S. Treasury security available-for-sale, at market value
 (Note 6)                                                                11       3,997
Mortgage loans held for sale                                            298         731
Accrued interest receivable (Note 10)                                14,690      15,538
Property and equipment (net of accumulated depreciation and
 amortization of $7,009 in 1996 and $5,439 in 1995)                  14,987      13,439
Stock in the Federal Home Loan Bank of Dallas ("FHLB")               25,971      21,759
Goodwill (net of accumulated amortization of $9,430 in
 1996 and $7,646 in 1995)                                            15,596      17,972
Purchased loan servicing rights (Note 11)                             6,674       8,140
Capitalized excess servicing fees (Note 11)                             136         183
Prepaid expenses and other assets (Notes 12, 18 and 20)              14,818      14,003
                                                                 ----------  ----------
                                                                 $2,875,907  $2,786,528
                                                                 ==========  ==========
</TABLE>


<TABLE>

<CAPTION>

     LIABILITIES  AND  STOCKHOLDERS'  EQUITY


<S>                                                                <C>          <C>

Liabilities:
 Savings deposits (Note 13)                                        $1,310,835   $1,287,084 
 Advances from the FHLB (Note 14)                                     409,720      312,186 
 Securities sold under agreements to repurchase (Note 15)             966,987      993,832 
 Senior Notes payable (Note 16)                                        50,000       50,000 
 Advances from borrowers for taxes and insurance                        4,676        6,510 
 Other liabilities and accrued expenses                                10,791       16,487 
   Total liabilities                                                2,753,009    2,666,099 
                                                                   -----------  -----------

9.0% noncumulative preferred stock of Coastal Banc ssb
 (Note 24)                                                             28,750       28,750 

Commitments and contingencies (Notes 3, 5, 9, 18, 22 and 25)

Stockholders' equity (Notes 3, 8, 22 and 26)
 Preferred Stock, no par value; authorized shares 5,000,000;
   no shares issued                                                        --           -- 
 Common Stock, $.01 par value; authorized shares 30,000,000;
   4,966,941 and 4,957,870 shares issued and outstanding in
   1996 and 1995                                                           50           50 
 Additional paid-in capital                                            32,604       32,492 
 Retained earnings                                                     64,597       59,631 
 Unrealized gain (loss) on securities available-for-sale (Note 8)      (3,103)        (494)
   Total stockholders' equity                                          94,148       91,679 
                                                                   -----------  -----------
                                                                   $2,875,907   $2,786,528 
                                                                   ===========  ===========
</TABLE>


See  accompanying  notes  to  Consolidated  Financial  Statements.
<TABLE>

<CAPTION>

                                    COASTAL BANCORP, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                 YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                    (IN THOUSANDS, EXCEPT PER SHARE DATA)


                                                          1996         1995       1994
                                                        ---------------------------
<S>                                                        <C>         <C>       <C>

Interest income:
 Mortgage-backed securities                              $  95,155   $102,194  $ 82,065
 Loans receivable                                           96,143     65,508    42,403
 Covered Assets (Note 4)                                       --         --       762
 Investment securities, certificates, time 
   deposits and other investments                            1,521      1,687     2,823
                                                           192,819    169,389   128,053
                                                         ------------------------------

Interest expense:
 Savings deposits                                           60,076     56,716    38,127
 Other borrowed money                                       51,360     45,022    27,589
 Senior Notes payable                                        5,000      2,500        --
 Advances from the FHLB:
   Short-term                                                6,622      1,703     7,565
   Long-term                                                15,127     20,413    15,238
                                                           ----------------------------
                                                           138,185    126,354    88,519
                                                          ------------------------------

   Net interest income                                      54,634     43,035    39,534
Provision for loan losses (Note 9)                           1,925      1,664       934
   Net interest income after provision for loan losses      52,709     41,371    38,600
                                                        ---------------------------------

Noninterest income:
 Loan fees and service charges                               5,242      3,395     3,409
 Loan servicing income                                       3,031      3,502     3,703
 Asset management and disposition fees                          --         --     1,731
 Gain on sale of branch office (Note 6)                        521         --        --
 Gain (loss) on sales of mortgage-backed securities
   available-for-sale, net                                     (4)        81       192
 Other                                                        559        627       526
                                                            9,349      7,605     9,561
                                                          ------------------------------

Noninterest expense:
 Compensation, payroll taxes and other benefits            16,547     12,029    10,995
 Office occupancy                                           6,002      4,590     3,635
 Insurance premiums                                         2,199      3,244     2,901
 Amortization of purchased loan servicing rights            1,466      1,546     1,846
 Data processing                                            2,212      1,769     1,544
 Amortization of goodwill                                   1,784      1,273     1,096
 Other                                                      9,183      6,918     5,560
 SAIF insurance special assessment (Note 21)                7,455         --        --
                                                         ------------------------------
                                                           46,848     31,369    27,577
                                                         ------------------------------

       Income before provision for federal income taxes and minority interest
                                                           15,210     17,607    20,584

Provision for Federal income taxes (Note 20)                5,671      6,477     4,333
Minority interest in income of consolidated subsidiary        --         --       211
                                                         ------------------------------
     Net income before preferred stock dividends            9,539     11,130    16,040

Preferred stock dividends of Coastal Banc ssb               2,588      2,588     2,588
                                                         ----------            --------
     Net income after preferred stock dividends         $   6,951   $  8,542  $ 13,452
                                                         ==========            ========
Net earnings per share                                  $    1.38   $   1.71  $   2.64
                                                         ==========  ========  ========
</TABLE>


See  accompanying  notes  to  Consolidated  Financial  Statements.

<PAGE>
<TABLE>

<CAPTION>

                                   COASTAL BANCORP, INC. AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                               (IN THOUSANDS)

                                                                        Unrealized
     Warrant  to                                                           loss on
     purchase                    Additional                             securities
     Common          Common          paid-in          Retained          available-for-
     Stock          Stock          capital          earnings             sale          Total


<S>                               <C>       <C>  <C>      <C>       <C>       <C>


Balance - December 31, 1993             $ 1,228   $49  $32,405  $45,572   $    --   $79,254 
Repurchase of warrant (Note 3)           (1,228)   --       --   (5,162)       --    (6,390)
Dividends on preferred stock
 of Coastal Banc ssb                         --    --       --   (2,588)       --    (2,588)
Dividends on Common Stock                    --    --       --   (1,188)       --    (1,188)
Exercise of stock options
 (Note 22)                                   --     1       29       --        --        30 
Unrealized gain on securities
 available-for-sale on
 January 1, 1994 (Note 8)                    --    --       --       --       264       264 
Change in net unrealized
 holding gain (loss) on
 securities available-for-sale               --    --       --       --      (742)     (742)
Net income for 1994                          --    --       --   16,040        --    16,040 
                                           -----  ---  -------  --------  --------  --------

Balance - December 31, 1994                  --    50   32,434   52,674      (478)   84,680 
Dividends on preferred stock
 of Coastal Banc ssb                         --    --       --   (2,588)       --    (2,588)
Dividends on Common Stock                    --    --       --   (1,585)       --    (1,585)
Exercise of stock options
 (Note 22)                                   --    --       58       --        --        58 
Unrealized loss on securities                --
 transferred to available-for-
 sale (Note 8)                                --    --               --    (1,556)   (1,556)
Change in net unrealized holding              --
 gain (loss) on securities available-for-sale (Note 8)
                                              --    --                --     1,540     1,540 
Net income for 1995                           --    --       --   11,130        --    11,130 
                                        --------  ---  -------  --------  --------  --------

Balance - December 31, 1995                   --    50   32,492   59,631      (494)   91,679 
Dividends on preferred stock
 of Coastal Banc ssb                         --    --       --   (2,588)       --    (2,588)
Dividends on Common Stock                    --    --       --   (1,985)       --    (1,985)
Exercise of stock options
 (Note 22)                                   --    --      112       --        --       112 
Change in net unrealized holding
 gain (loss) on securities available-for-sale (Note 8)
                                            --    --       --       --    (2,609)   (2,609)
Net income for 1996                         --    --       --    9,539        --     9,539 
                                       --------  ---  -------  --------  --------  --------

Balance - December 31, 1996             $    --   $50  $32,604  $64,597   $(3,103)  $94,148 
                                        ===================================================
</TABLE>



See  accompanying  notes  to  Consolidated  Financial  Statements.


<PAGE>
<TABLE>

<CAPTION>

                                  COASTAL BANCORP, INC. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                               YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                              (IN THOUSANDS)
                                                  1996          1995          1994


<S>                                               <C>           <C>           <C>

Cash flows from operating activities:
 Net income before preferred stock dividends    $ 9,539     $ 11,130   $ 16,040 
 Adjustments to reconcile net income to 
   net cash provided by operating activities:
 Depreciation and amortization of property and 
   equipment, purchased loans servicing rights, 
   capitalized excess servicing fees and prepaid 
   expenses and other assets                       6,098       5,191       4,947 
 Net premium amortization 
   (discount accretion)                            1,146      (2,236)       (238)
 Provision for loan losses                         1,925       1,664         934 
 Amortization of goodwill                          1,784       1,273       1,096 
 Originations and purchases of mortgage 
  loans held for sale                            (19,739)     (8,812)     (7,858)
 Sales of mortgage loans held for sale            20,158       8,268      10,240 
 (Gain) loss on sales of mortgage-backed 
  securities available-for-sale                        4         (81)       (192)
 Gain on sale of branch office                      (521)         --          -- 
 Net change in minority interest of 
   consolidated subsidiary                            --          --        (474)
 Decrease (increase) in:
   Accrued interest receivable                       853      (4,852)     (2,471)
   Other, net                                     (3,024)      6,003       7,425 
 Stock dividends from the FHLB                    (1,288)     (1,318)     (1,256)
                                               ----------  ----------  ----------

   Net cash provided by operating activities      16,935      16,230      28,193 
                                              ----------  ----------  ----------

Cash flows from investing activities:
 Purchases of mortgage-backed securities              --     (52,741)   (511,847)
 Purchase of U.S. Treasury security 
   available-for-sale                                (11)         --          -- 
 Principal repayments on mortgage-backed 
    securities                                    50,616      35,742     178,523 
 Principal repayments on mortgage-backed 
   securities available-for-sale                    879         103      17,022 
 Proceeds from maturity of U.S. Treasury 
   security available-for-sale                    4,000          --          -- 
 Proceeds from sales of mortgage-backed 
   securities available-for-sale                    860      72,379         986 
 Purchases of loans receivable                 (190,612)   (416,569)   (149,608)
 Net decrease in loans receivable                53,678       6,623      19,502 
 Net decrease in FSLIC Resolution Fund 
   guaranteed assets                                 --          --      55,549 
 Purchases of property and equipment, net        (4,273)     (3,579)     (4,114)
 Purchase of FHLB stock                          (7,924)     (2,984)    (17,900)
 Proceeds from sales of FHLB stock                5,000       3,245      34,195 
 Purchase of loan servicing rights                   --          --      (3,655)
 Cash and cash equivalents received in 
   business combination transactions, net 
   of disposition transaction                     11,652      34,311     144,974
                                              ----------  ----------  ----------

   Net cash used by investing activities         (76,135)   (323,470)   (236,373)
                                               ----------  ----------  ----------

</TABLE>



<PAGE>
<TABLE>

<CAPTION>

                                       COASTAL BANCORP, INC. AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
                                                   (IN THOUSANDS)


                                                     1996          1995          1994


<S>                                                   <C>           <C>           <C>


Cash flows from financing activities:
 Net decrease (increase) in savings deposits     $    12,497   $   (10,336)  $   (33,382)
 Advances from the FHLB                            3,629,022       746,899     1,868,720 
 Principal payments on advances from the FHLB     (3,531,488)     (820,749)   (2,271,551)
 Securities sold under agreements to repurchase    9,276,713     8,648,728     9,316,043 
 Purchases of securities sold under agreements 
   to repurchase                                  (9,303,558)   (8,300,275)   (8,670,664)
 Proceeds from issuance of Senior Notes 
   payable, net                                          --        47,635            -- 
 Exercise of stock options for purchase of 
   common stock, net                                     112            58            30 
 Net increase (decrease) in advances from 
   borrowers for taxes and insurance                  (1,834)        3,109           940 
 Dividends paid                                       (4,573)       (4,173)       (3,776)
   Net cash provided by financing activities          76,891       310,896       206,360 
                                                 ------------  ------------  ------------

   Net increase (decrease) in cash and cash 
   equivalents                                         17,691         3,656        (1,820)
 Cash and cash equivalents at beginning of 
   year                                                10,044         6,388         8,208 
                                                  ------------  ------------  ------------
 Cash and cash equivalents at end of year         $    27,735   $    10,044   $     6,388 
                                                  ============  ============  ============

 Supplemental schedule of cash flows--
   interest paid                                  $   139,926   $   123,030   $    87,867 
                                                  ============  ============  ============

 Supplemental schedule of noncash investing 
   and financing activities:
     Transfer of mortgage-backed securities 
     to available-for-sale   category           $        --   $   226,591   $    50,802 
                                                 ============  ============  ============
   Foreclosures of loans receivable             $     4,363   $     3,394   $     2,386 
                                                 ============  ============  ============

   Covered Assets retained at termination 
    of Assistance Agreement:
     Loans receivable                           $        --   $        --   $     6,671 
     Property and equipment                              --            --           823 
                                                 ============  ============  ============

   Repurchase of warrant from FSLIC Resolution Fund:
     Reduction of goodwill                      $        --   $        --   $       505 
     Reduction of receivable                             --            --         5,885 
     Reduction of retained earnings                      --            --         5,162 
                                                 ============  ============  ============
</TABLE>


See  accompanying  notes  to  Consolidated  Financial  Statements.

                    COASTAL BANCORP, INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          December 31, 1996 and 1995

(1)          ORGANIZATION  AND  BACKGROUND
ORGANIZATION

Coastal  Bancorp,  Inc.  was  incorporated  on  March  8, 1994 as a first-tier
subsidiary  of  Coastal  Banc  Savings  Association  (the  "Association")  in
connection  with  the  proposed  reorganization  of  the  Association into the
holding  company  form  of  organization.

The  reorganization  of  the  Association  into  the  holding  company form of
organization occurred on July 29, 1994.  In addition, effective July 29, 1994,
the  Association  converted to a Texas-chartered savings bank known as Coastal
Banc  ssb.    As  a  result  of  the  reorganization,  Coastal  Bancorp,  Inc.
("Bancorp")  became the owner of 100% of the voting stock of Coastal Banc ssb.

The holders of the 9.0% Noncumulative Preferred Stock, Series A, of the former
Coastal Banc Savings Association now own an equal number of shares of the 9.0%
Noncumulative  Preferred  Stock,  Series  A, of Coastal Banc ssb (the "Bank").

On  November 30, 1996, Coastal Banc Holding Company, Inc. ("HoCo") was created
as  a  Delaware  unitary  savings  bank holding company in accordance with the
terms  of  an  agreement and plan of reorganization dated August 19, 1996 (the
"Agreement").    Pursuant  to  the  terms  of the Agreement, the Bank became a
wholly-owned  subsidiary  of HoCo and HoCo became a wholly-owned subsidiary of
Bancorp.

The  reorganizations were accounted for in a manner similar to that in pooling
of interests accounting and all financial statements issued after consummation
of  the  reorganization  reflect  the  consolidated  operations  as  if  the
reorganization  had  taken  place  prior  to  the  periods  covered  by  such
consolidated  financial  statements.

BACKGROUND

The  Bank  was  acquired  by  an  investor  group in 1986 as a vehicle to take
advantage  of  the  failures and consolidation in the Texas banking and thrift
industries.    The  Bank  acquired  deposits  in transactions with the federal
government  and other private institutions as a base for developing an ongoing
thrift  and  banking  business.    The  Bank's first acquisition was under the
Federal  Savings  and  Loan  Insurance Corporation's ("FSLIC") Southwest Plan,
whereby  the  FSLIC  provided  financial  and  other  forms  of  assistance in
connection  with  the  acquisition  of  insolvent  FSLIC-insured institutions.

As  more  fully  described  in  notes  3  and  5 to the consolidated financial
statements,  in  con-junction  with the FSLIC assisted acquisition of Alliance
Savings  and  Loan  Association,  Cameron County Savings Association, Security
Savings  and  Loan  Association  and  Colorado County Federal Savings and Loan
Association  (the  "Acquired  Associations"),  the  Bank  received significant
financial  assistance, including the purchase of cumulative preferred stock by
the  FSLIC.


                    COASTAL BANCORP, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(2)          SUMMARY  OF  SIGNIFICANT  ACCOUNTING
     POLICIES  AND  BASIS  OF  PRESENTATION

The  following  significant accounting policies, together with those disclosed
elsewhere  in  the  Consolidated  Financial  Statements  or notes thereto, are
followed by Coastal Bancorp, Inc. and subsidiaries in preparing and presenting
the  consol-idated  financial  statements.

          BASIS  OF  CONSOLIDATED  FINANCIAL  STATEMENTS
The consolidated financial statements include the accounts of Coastal Bancorp,
Inc.,  its wholly-owned subsidiary, Coastal Banc Holding Company, Inc. and its
wholly-owned  subsidiary,  Coastal  Banc  ssb  and subsidiaries (collectively,
"Coastal").    Coastal  Banc  ssb's subsidiaries include CoastalBanc Financial
Corp.,  CBS Mortgage Corp. and CBS Asset Corp. (collectively with Coastal Banc
ssb, the "Bank").  All significant intercompany balances and transactions have
been  eliminated  in  consolidation.

CBS  Asset  Corp.  accounted  for  its  63%  ownership interest in the assets,
liabilities,  revenues  and  expenses  of  Coastal  Realty  Partners,  an
unincorporated  venture, using the consolidation method of accounting with the
outside investor's interest in Coastal Realty Partners reflected as a minority
interest.   Coastal Realty Partners was formed for the purpose of managing and
liquidating  loans  and  real  property on a contract basis for the Resolution
Trust  Corporation  ("RTC"),  the  FDIC  and  other  financial  institutions. 
Effective November 1, 1994, CBS Asset Corp. sold its 63% ownership interest in
Coastal  Realty  Partners  for  its  recorded  book  value.

Certain  amounts within the accompanying consolidated financial statements and
the  related  notes  have  been  reclassified  to  conform to the current year
presentation.    Such  reclassifications  had no effect on net income or total
stockholders'  equity.

USE  OF  ESTIMATES

The  preparation  of  the consolidated 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
consolidated  financial  statements  and  the  reported  amounts of income and
expenses  during  the  reporting period.  Actual results may differ from those
estimates.

          INVESTMENT  AND  MORTGAGE-BACKED  SECURITIES
On January 1, 1994, Coastal adopted the Financial Accounting Standards Board's
Statement  of  Financial  Accounting  Standards  No.  115  ("Statement  115"),
"Accounting  for  Certain  Investments  in  Debt  and  Equity Securities."  In
accordance  with  Statement  115,  Coastal  classifies  securities  as  either
held-to-maturity  or  available-for-sale.    Securities  are  classified  as
held-to-maturity when Coastal has the positive intent and ability to hold such
securities to maturity.  Securities held-to-maturity are recorded at amortized
cost.    Securities  available-for-sale  are  securities  other  than  those
held-to-maturity  or  trading  and are recorded at fair value, with unrealized
gains  and  losses excluded from earnings and recorded as a separate component
of  stockholders'  equity.

In  connection  with the adoption of Statement 115 on January 1, 1994, Coastal
transferred  approximately  $50,802,000  of  mortgage-backed securities to the
available-for-sale  category  and recorded an unrealized gain of approximately
$264,000  in  stockholders'  equity.

In  November 1995, the Financial Accounting Standards Board issued the Special
Report,  "A Guide to Implementation of Statement 115 on Accounting for Certain
Investments in Debt and Equity Securities."  Provisions in this Special Report
granted  all entities a one-time opportunity, until no later than December 31,
1995, to reassess the appropriateness of the classifications of all securities
held  and  to  account  for  any  resulting reclassifications at fair value in
accordance  with  Statement  115.    The provisions of the Special Report also
directed  that any reclassifications as a result of this one-time reassessment
would  not  call  into  question  the  intent to hold other debt securities to
maturity  in  the future.  In accordance with this Special Report, on November
20,  1995,  Coastal reclassified approximately $226,591,000 of mortgage-backed
securities  to the available-for-sale category and recorded an unrealized loss
of  approximately  $1,556,000  in  stockholders'  equity.

Realized  gains and losses on securities classified as  available-for-sale are
recorded  in earnings in the year of sale based on the specific identification
of  each  individual  security  sold.

Coastal  records  investment and mortgage-backed securities transactions as of
the  settlement  date.   There were no pending transactions as of December 31,
1996  or  1995.

Premiums  and  discounts  on  investment  and  mortgage-backed  securities are
amortized  or  accreted  as a yield adjustment over the life of the securities
using  the  interest method, with the amortization or accretion being adjusted
when  the  prepayments  are  received.

          TRADING  ACCOUNT  SECURITIES
Trading  account securities are recorded at market value; however, at December
31,  1996  and  1995, there were no trading account securities held.  Gains or
losses  on  the revaluation or sale of trading account securities are included
in  noninterest  income.

LOANS  RECEIVABLE

Loans  receivable are stated at the principal balance outstanding net of loans
in process, the allowance for loan losses, unearned interest and loan fees and
the  premium  to  record  purchased  loans.    Interest on loans receivable is
primarily  computed  on the outstanding principal balance at appropriate rates
of  interest.    The net premium (discount) to record purchased loans is being
amortized  using  the  level  yield  method,  adjusted  for  prepayments.

It is the general policy of Coastal to stop accruing interest income and place
the  recognition  of  interest on a cash basis when any loan is past due as to
principal  and  interest  more  than  90  days.    When  a  loan  is placed on
nonaccrual,  any  interest  previously  accrued  but not collected is reversed
against  current  interest  income.

Coastal  adopted  Statement  of  Financial  Accounting  Standards  No.  114
("Statement  114"),  "Accounting  by  Creditors  for Impairment of a Loan," as
amended  by  Statement 118, effective January 1, 1995.  Under Statement 114, a
loan  is  impaired  when  it  is  "probable" that a creditor will be unable to
collect  all  amounts due (i.e., both principal and interest) according to the
contractual  terms  of  the  loan  agreement.  Statement 114 requires that the
measurement  of  impaired  loans  be  based  on  (i)  the present value of the
expected  future  cash flows discounted at the loan's effective interest rate,
(ii) the loan's observable market price, or (iii) the fair value of the loan's
collateral.    Statement 114 does not apply to large groups of smaller balance
homogeneous  loans  that  are  collectively evaluated for impairment.  Coastal
collectively  reviews  all  first-lien  residential  loans under $500,000 as a
group  and  all  consumer and other loans as a group for impairment, excluding
loans  in  which  foreclosure  is probable.  The adoption of Statement 114, as
amended  by  Statement  118,  had no material impact on Coastal's consolidated
financial statements as Coastal's existing policy of measuring loan impairment
was  generally  consistent  with  methods  prescribed  in  these  standards.

Coastal  considers  a loan to be impaired when, based upon current information
and  events, it is probable that Coastal will be unable to collect all amounts
due  according to the contractual terms of the loan agreement.  In determining
impairment, Coastal considers, among other things, large non-homogeneous loans
which  may  include  nonaccrual  loans  or  troubled  debt restructurings, and
performing  loans  which  exhibit,  among  other  characteristics,  high
loan-to-value  ratios,  low  debt  coverage  ratios,  or  indications that the
borrowers  are experiencing increased levels of financial difficulty.  Coastal
bases  the  measurements  of  collateral-dependent  impaired loans on the fair
value of their collateral.  The amount by which the recorded investment in the
loan exceeds the measure of the fair value of the collateral securing the loan
is  recognized  by  recording  a  valuation  allowance.

          ALLOWANCE  FOR  LOAN  LOSSES
The  allowance  for  loan  losses  is  maintained  at a level determined to be
adequate  by  management  to  absorb  future  losses on loans receivable.  The
adequacy  of  the  allowance  is  based on management's evaluation of the loan
receivable portfolio and considers such factors as historical loss experience,
identification of adverse situations which may affect the ability of borrowers
to  repay,  assessment  of  current  and  future  economic  conditions and the
estimated net realizable value of the underlying collateral.  While management
uses  available  information  to  estimate  losses on loans receivable, future
additions  to  the  allowance  may  be  necessary based on changes in economic
conditions.   In addition, various regulatory agencies, as an integral part of
their  examination  process,  periodically review Coastal's allowance for loan
losses.    Such  agencies  may  require  Coastal to recognize additions to the
allowance  based on their judgments about information available to them at the
time  of  their  examination.

          SALES  OF  LOANS  RECEIVABLE
Loans  are  sold  periodically  to  institutional and private investors.  When
Coastal  sells  whole  mortgage  loans,  gains  or  losses  on  such sales are
recognized  at  the  time of sale and are determined by the difference between
net  sales  proceeds  and  the  unpaid  principal  balance  of the loans sold,
adjusted  for  any  yield  differential,  servicing  fees  and servicing costs
applicable  to  future years.   Coastal continues to collect loan payments and
provide  normal  services to the borrower under loan servicing agreements with
the  investors  on  those loans sold with servicing retained.  The investor is
paid  its  share of the principal and interest collected, net of a service fee
retained  by  Coastal.

          MORTGAGE  LOANS  HELD  FOR  SALE
Mortgage  loans  held  for  sale are carried at the lower of cost or market as
determined  by  outstanding  commitments  from  investors  or current investor
market  yield  requirements  calculated  on  the  aggregate  loan  basis.

          LOAN  FEES
Loan  origination  and  commitment  fees,  as  well  as  certain  direct  loan
origination  and commitment costs, are deferred and amortized into income over
the  lives  of the related loans using the level yield method.  When the loans
receivable  are  sold, the remaining loan fees are recognized as income in the
period  of  the  sale.
STOCK  IN  THE  FEDERAL  HOME  LOAN  BANK  OF  DALLAS
As  a  member of the FHLB System, Coastal is required to purchase and maintain
stock  in  the  FHLB  in an amount equal to the greater of 1% of the aggregate
unpaid  balance  of  loans  and  securities  secured  by  single  family  and
multi-family  properties,  .3% of total assets, or 5% of total FHLB advances. 
FHLB  stock  is  redeemable  at  par  value  at  the  discretion  of the FHLB.
          GOODWILL
Goodwill  resulting  from  acquisitions  is amortized on a straight-line basis
over  the  estimated  period of benefit, not to exceed fifteen years.  Coastal
evaluates  the recorded goodwill amounts for impairment on an ongoing basis to
determine  whether  events  and  circumstances  have  developed  that  warrant
revision  of  the  estimated  benefit  periods.


<PAGE>
PROPERTY  AND  EQUIPMENT
Property  and equipment are recorded at cost less accumulated depreciation and
amortiza-tion.    Coastal  computes  depreciation  and  amortization  on  a
straight-line basis over the estimated useful lives (15-30 years for buildings
and  3-10  years  for  furniture  and  equip-ment)  of the respective assets. 
Leasehold  improvements are amortized on a straight-line basis over the lesser
of  the  terms  of  the  respective lease or the estimated useful lives of the
related  assets.

          MORTGAGE  SERVICING  RIGHTS
Coastal  adopted  the Financial Accounting Standards Board's Statement No. 122
("Statement  122"),  "Accounting for Mortgage Servicing Rights -- an amendment
of FASB Statement No. 65" effective January 1, 1996.  Statement 122 eliminates
the accounting distinction between rights to service mortgage loans for others
that  are  acquired  through  loan  origination  activities and those acquired
through  purchase  transactions.    Under  Statement  122, if Coastal sells or
securitizes  loans  and  retains  the  mortgage  servicing  rights, Coastal is
required  to  allocate  a  portion  of  the  cost of the mortgage loans to the
mortgage  servicing  rights  and  recognize  the  cost allocated as a separate
asset.    The  adoption  of  Statement 122 had no material impact on Coastal's
consolidated  financial  statements  for  the  year  ended  December 31, 1996.

Purchased  loan servicing rights are capitalized at the date of acquisition at
the  lower  of  cost  or  the  present value of the excess of estimated future
servicing  income  over estimated future servicing costs assuming an estimated
prepayment  rate.    The  amount  capitalized  as mortgage servicing rights is
amortized  in  proportion  to, and over the period of, estimated net servicing
revenues.    Coastal periodically evaluates the carrying value of the mortgage
servicing  rights for impairment based on the fair value of those rights.  The
fair  value  of  mortgage  servicing  rights  is determined by discounting the
present  value of the estimated future net servicing revenues using a discount
rate  commensurate with the risks involved based on management's best estimate
of  remaining  loan  lives.

          REAL  ESTATE  OWNED
Real  estate  owned represents real estate acquired through foreclosure and is
initially  recorded  at the lower of unpaid principal balance adjusted for any
acquisition  premiums  or  discounts  remaining  less any applicable valuation
allowance or estimated fair value less estimated selling costs.  Subsequent to
foreclosure,  real  estate owned is carried at the lower of the new cost basis
or  fair value, with any further declines in fair value charged to operations.

          FEDERAL  INCOME  TAXES
Coastal files a consolidated federal income tax return with HoCo, the Bank and
all  of  its wholly-owned subsidiaries.  Federal income taxes are allocated on
the  basis  of  each  entity's  contribution  to  consolidated taxable income.

Income taxes are accounted for under the asset and liability method.  Deferred
tax  assets  and  liabilities  are  recognized for the future tax consequences
attributable  to  differences between the financial statement carrying amounts
of  existing  assets and liabilities and their respective tax bases.  Deferred
tax  assets  and  liabilities are measured using enacted tax rates expected to
apply  to taxable income in the years in which those temporary differences are
expected  to  be  recovered or settled.  The effect on deferred tax assets and
liabilities  of  a  change  in tax rates is recognized in income in the period
that  includes  the  enactment  date.

OFF-BALANCE  SHEET  INSTRUMENTS  USED  FOR  INTEREST  RATE  RISK  MANAGEMENT

Coastal  enters  into  interest  rate  swap  and  cap agreements to manage its
sensitivity to interest rate risk.  For interest rate risk management swap and
cap  agreements, interest income or interest expense is accrued over the terms
of  the agreements and transaction fees are deferred and amortized to interest
income  or  expense  over  the  terms  of  the agreements.  The fair values of
interest  rate  swap and cap agreements used for interest rate risk management
are  not  recognized  in  the  consolidated  financial  statements.
STOCK  OPTIONS

Prior  to  January  1,  1996,  Coastal  accounted  for  its stock compensation
programs  in  accordance  with  the  provisions of Accounting Principles Board
("APB")  Opinion  No.  25,  "Accounting  for  Stock  Issued to Employees," and
related  interpretations.   As such, compensation expense would be recorded on
the  date  of  grant  only if the current market price of the underlying stock
exceeded  the  exercise  price.    On  January  1,  1996,  Coastal adopted the
Financial  Accounting  Standards  Board's Statement No. 123 ("Statement 123"),
"Accounting for Stock-Based Compensation," which permits entities to recognize
as expense over the vesting period the fair value of all stock-based awards on
the  date  of  grant.    Alternatively,  Statement 123 also allows entities to
continue  to  apply the provisions of APB Opinion No. 25 and provide pro forma
net  income  and  pro  forma earnings per share disclosures for employee stock
option  grants made in 1995 and future years as if the fair-value based method
defined in Statement 123 had been applied.  Coastal has elected to continue to
apply  the  provisions  of  APB  Opinion  No.  25  and  provide  the pro forma
disclosure  provisions  of  Statement  123.

          NET  EARNINGS  PER  SHARE
Earnings per share is calculated by dividing net income, reduced for dividends
paid  on  the Bank's preferred stock, by the weighted average number of common
shares  and  common  stock  equivalents.    Stock  options  and the warrant to
purchase  common  stock  (until  the  warrant was repurchased) are regarded as
common  stock  equivalents  and are therefore considered in earnings per share
calculations  if  dilutive.    Common stock equivalents are computed using the
treasury  stock  method.    The weighted average numbers of shares used in the
computation  of  earnings per share are 5,031,238, 4,991,373 and 5,090,289, at
December  31,  1996,  1995  and  1994,  respectively.

          CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS
For  purposes  of reporting cash flows, cash and cash equivalents include cash
and  amounts  due from depository institutions, certificates and time deposits
and  securities purchased under agreements to resell with an original maturity
of  three  months  or  less.

ACCOUNTING  PRONOUNCEMENTS
Coastal  adopted  Statement  of  Financial  Accounting  Standards  No.  121
("Statement 121"), "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived  Assets  to  Be Disposed Of," effective January 1, 1996.  Statement
121 requires that long-lived assets and certain identifiable intangible assets
to be held and used by an entity be reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be  recoverable.   In addition, Statement 121 requires that certain long-lived
assets  and  certain  identifiable  intangible  assets  to  be  disposed of be
reported  at  the  lower of carrying amount or fair value less costs to sell. 
The  adoption  of  Statement  121  did not have a material impact on Coastal's
financial  position,  results  of  operations  or liquidity for the year ended
December  31,  1996.

In  June  1996,  the Financial Accounting Standards Board issued Statement No.
125  ("Statement  125"),  "Accounting for Transfers and Servicing of Financial
Assets  and  Extinguishments  of Liabilities".  Statement 125 is effective for
transfers and servicing of financial assets and extinguishments of liabilities
occurring  after  December  31,  1996  and  is  to  be applied prospectively. 
Statement  125  provides  accounting and reporting standards for transfers and
servicing  of  financial  assets  and  extinguishments of liabilities based on
consistent  application  of  a  financial-components  approach that focuses on
control.    It distinguishes transfers of financial assets that are sales from
transfers  that are secured borrowings.  Management of Coastal does not expect
that  the  adoption  of Statement 125 will have a material impact on Coastal's
financial  position,  results  of  operations,  or  liquidity.


<PAGE>
     (3)          ACQUISITION  AND  FSLIC  ASSISTANCE
On  May  13,  1988  ("date  of  acquisition"),   Coastal acquired the Acquired
Associations. These institutions were insured by the FSLIC and the acquisition
was  deemed  by  the  FSLIC  to  be  an acquisition instituted for supervisory
reasons.  In connection with these acquisitions, the FSLIC agreed, in the form
of  four  substantially  similar  acquisition  agreements  and  an  assistance
agreement  ("Assistance  Agreement"),  to  provide  financial  assistance  and
indemni-fication  to  Coastal.

On April 15, 1994, Coastal and the FDIC announced the early termination of the
Assistance Agreement with the FSLIC Resolution Fund effective March 31, 1994. 
Under  the  terms  of the agreement, Coastal transferred substantially all the
Covered Assets (as defined) (Note 4) back to the FDIC in exchange for cash and
also  received cash of $12,733,000 for the remaining receivable from the FSLIC
Resolution  Fund  for the adjustment to record acquired assets at fair value. 
Discussed  below  are  the significant provisions of the Assistance Agreement.

On  the  date  of  the  acquisition,  the  FSLIC  as receiver for the Acquired
Associations transferred substantially all of the assets and substantially all
of  the  secured  and  deposit  liabilities  of  Alliance  Savings  and  Loan
Association, Cameron County Savings Association, and Security Savings and Loan
Association,  and  substantially all of the assets and liabilities of Colorado
County Federal Savings and Loan Association to Coastal.  The FSLIC delivered a
promissory  note  to  Coastal in the amount representing the combined Negative
Capital (as defined) of the Acquired Associations at the date of acquisition. 
On  March  6,  1991,  the  promissory  note  was  prepaid in full by the FSLIC
Resolution  Fund.    Approximately  90  days  after  the effective date of the
Assistance  Agreement  and  following  the  $3,300,000  capital  investment by
Coastal  required  by the Assistance Agreement, the Bank issued 125,302 shares
of cumulative Series A Preferred Stock (Preferred Stock) to the FSLIC for cash
received  of $12,530,000 and Coastal issued to the FSLIC a warrant to purchase
that  whole number of shares of Common Stock of Coastal, which shall equal 15%
of  the shares of Common Stock, determined after giving effect to the exercise
of the warrant.  The warrant was recorded at $2.88 per share which represented
management's  estimate  of  the  fair  value  of  such  warrant at the date of
issuance.

In  1990,  Coastal  repurchased  all  of  the outstanding Preferred Stock at a
discount.    The  repurchase  resulted  in  an  increase in additional paid-in
capital  of  $2,353,000, the difference between the recorded book value of the
Preferred  Stock  and the repurchase price of $10,177,000.  On April 15, 1994,
in  connection  with  the  termination  of  the  Assistance Agreement, Coastal
repurchased the warrant to purchase common stock from the FDIC for $5,885,000.
 The  repurchase  resulted  in a reduction of retained earnings of $5,162,000.

Certain  loans  and  real estate and other assets of the Acquired Associations
were  covered  by  FSLIC  Resolution  Fund  assistance  and were designated as
Covered  Assets.    These  assets  were  subject to both capital loss coverage
(Coastal  was  reimbursed  for losses on Covered Assets) and yield maintenance
(Coastal  received  a guaranteed yield on Covered Assets) from the date of the
acquisition  for a period of ten years.  The guaranteed yield specified in the
Assistance  Agreement was considered a market rate for purposes of determining
the  fair value of the Covered Assets acquired.  The designated Covered Assets
were  treated  as interest-bearing assets and the fair value was calculated as
the  expected  future  collection  of  principal  pursuant to the capital loss
coverage  of  the  Assistance  Agreement.

These  acquisitions  under  the  Assistance  Agreement  were  accounted for as
purchases.    As  a  result  of  the purchase, a receivable of $29,173,715 was
recorded  at  the  acquisi-tion  date  representing  an  amount  equal  to the
difference  between  the  recorded  book  values  and  fair  values  of assets
acquired.    In  accordance  with the Assistance Agreement, the adjustment was
recoverable  from  the  FSLIC  Resolution  Fund over a ten-year period and was
included  in  receivable from the FSLIC Resolution Fund rather than goodwill. 
In  assigning  values  to  Covered  Assets (Note 4), the FSLIC Resolution Fund
guaranteed  values  (the recorded historical cost values of such assets on the
books  of the Acquired Associations at acquisition date) were used.  Also as a
result  of  the  purchase,  goodwill  of  $4,617,200 was recorded equal to the
difference  between  the  recorded  book values and fair values of liabilities
assumed  and  the  fair  value  of  the  warrant  issued  to  the  FSLIC.

     (4)          FSLIC  RESOLUTION  FUND  GUARANTEED  ASSETS
In  connection with the acquisition of the Acquired Associations (see Note 3),
during  the  period  covered  by the Assistance Agreement the FSLIC Resolution
Fund reimbursed Coastal for all losses realized on the sales of Covered Assets
or  on approved write-downs of such assets.  Coastal retained 10% of the gains
realized  over  the  FSLIC  Resolution  Fund guaranteed value for the first $2
million of aggregate gain with increments of 2% for each additional $2 million
of  gain  realized up to 20% of gains.  The FSLIC Resolution Fund received the
remaining  percentage  of  gains.

Covered  Assets  were  defined  as:
     Each  asset  acquired  by  Coastal  pursuant  to the Assistance Agreement
(except  as  noted  below);
     A  loan  contract,  or  investment  made by Coastal pursuant to a legally
binding  commitment  of one of the Acquired Associations in effect immediately
prior  to  the  acquisition  date;
     A  loan  contract,  or  investment made by Coastal in connection with the
sale  of,  or to salvage, a Covered Asset, or any property or interest therein
received  in  exchange  for  a  Covered  Asset  if  approved  by the FDIC; and
     The  debit balance of Special Reserve Account I (as defined) treated as a
Covered  Asset  for  yield  maintenance  purposes.

Covered  Assets  did  not  include:
     One-to-four  residential  mortgage  loans  performing  according  to
contractual terms on the date of acquisition and continuing to perform for two
years;
     Leasehold  improvements,  office  furniture,  fixtures and equipment that
were  being  used  on  May  13,  1989;  and
     Any asset that was owned by or was claimed to be owned by a subsidiary of
the  Acquired  Associations.

During  the  period  covered by the Assistance Agreement, the FSLIC Resolution
Fund  paid  to  Coastal  the  difference  between the actual yield received on
remaining  Covered  Assets  and  the product of the average book value for all
Covered  Assets  multiplied  by  the Texas Cost of Funds (as defined) plus 225
basis  points for the first five quarters after the date of acquisition.  Such
spread  over  the  Texas  Cost of Funds was reduced periodically thereafter by
terms  of  the  Assistance  Agreement.

As  discussed  in  Note  3,  the Assistance Agreement was terminated effective
March  31,  1994  with  substantially all the Covered Assets being transferred
back  to the FSLIC Resolution Fund in exchange for cash.  In addition, Coastal
received  $12,733,000  in  cash  for  the  remaining receivable from the FSLIC
Resolution  Fund  for  the adjustment to record acquired assets at fair value.

Interest  income  recorded  on  Covered Assets for the year ended December 31,
1994  was  as  follows  (in  thousands):

<TABLE>

<CAPTION>



<S>               <C>

Real estate       $122
Loans receivable   587
Other assets        53
                  ----
                  $762
                  ====
</TABLE>



<PAGE>
     (5)          INDEMNIFICATIONS
Coastal  was  involved  in  various  claims  and  lawsuits  arising  from  the
acquisition of the Acquired Associations.  In accordance with the terms of the
Assistance  Agreement,  the  FSLIC  Resolution  Fund   indemnified Coastal for
amounts  incurred  and  paid  in  connection  with satisfaction, settlement or
compromise  of  challenges  to  the acquisitions, and the reasonable costs and
expenses  related thereto.  The FSLIC Resolution Fund also indemnified Coastal
for  any claims based upon an action or failure to act of Coastal prior to the
date  of  consummation  of the acquisitions.  Indemnification occurred whether
the  claim  was  filed before or after such date, to the extent that there was
not  an  adequate reserve or provision for such claim on the books and records
of  the  Acquired  Associations  prior  to  the  date  of  consummation of the
acquisitions.    Indemnification  was  made  to the extent the claims were not
reimbursable  under any insurance policy or from another third party.  Amounts
received  under the indemnification prior to the termination of the Assistance
Agreement  was  approximately  $186,000  for the year ended December 31, 1994.

     (6)          ACQUISITION  AND  DISPOSITION  TRANSACTIONS
BRANCH  SWAP

On  September  5,  1996,  Coastal  consummated  the exchange of certain branch
locations  with  Compass  Bank.    Coastal sold its three San Antonio branches
having  deposits  of approximately $53.8 million to Compass Bank and purchased
the  Compass  Bay  City branch having deposits of approximately $79.8 million.

Summarized  below are the net assets and liabilities recorded at fair value at
the  date  of  the  swap  (in  thousands):

<TABLE>

<CAPTION>



<S>                        <C>

Cash and cash equivalents  $25,274 
Loans receivable             1,173 
Goodwill                        72 
Property and equipment        (103)
Other assets                     5 
                           $26,421 
                           ========

Deposits                    25,992 
Other liabilities              429 
                           --------
                           $26,421 
                           ========
</TABLE>



SAN  ANGELO  BRANCH  SALE

On  May  24,  1996,  Coastal  consummated the sale of its San Angelo location,
which  had approximately $14.9 million in deposits, to First State Bank, N.A.,
a subsidiary of Independent Bankshares, Inc., headquartered in Abilene, Texas.
 As  a result of this sale, Coastal recorded a $521,000 gain before applicable
income taxes.  Coastal acquired this location in the 1994 acquisition of Texas
Trust  Savings  Bank, FSB.  In connection with the sale of this branch office,
Coastal  recorded  the  following  reductions  of  assets  and liabilities (in
thousands):

<TABLE>

<CAPTION>



<S>                                                  <C>

Savings deposits sold                                $14,850
Accrued interest payable and other liabilities sold       69
Loans receivable sold                                    155
Property and equipment sold                              438
Reduction of goodwill                                    179
</TABLE>



<PAGE>
TEXAS  CAPITAL  BANCSHARES,  INC.  ACQUISITION

On November 1, 1995, Coastal consummated the acquisition of all the issued and
outstanding  common  stock of Texas Capital Bancshares, Inc. ("Texas Capital")
for  a  purchase price of approximately $21,101,000.  Summarized below are the
assets  and  liabilities recorded at fair value at the date of the acquisition
(in  thousands):

<TABLE>

<CAPTION>



<S>                                               <C>

Cash and cash equivalents, net of purchase price  $ 34,311
Loans receivable                                   103,319
Goodwill                                             9,769
U.S. Treasury security available-for-sale            3,993
Property and equipment                               2,782
Real estate owned                                    2,430
Other assets                                         2,471
                                                  --------

 Total assets                                     $159,075
                                                  ========

Deposits                                           157,209
Other liabilities                                    1,866
                                                  --------

 Total liabilities                                $159,075
                                                  ========
</TABLE>



TEXAS  TRUST  SAVINGS  BANK,  FSB  ACQUISITION

On  December  30,  1994, Coastal consummated the acquisition of eight branches
from  Texas  Trust  Savings  Bank,  FSB.   Summarized below are the assets and
liabilities  recorded  at  fair  value  at  the  date  of  the acquisition (in
thousands):

<TABLE>

<CAPTION>



<S>                       <C>

Cash                      $144,974
Deposit account loans        1,952
Goodwill                     1,822
Property and equipment       1,504
Other assets                    22
                          --------

 Total assets             $150,274
                          ========

Deposits                   150,207
Accrued interest payable        66
Other liabilities                1
                          --------

 Total liabilities        $150,274
                          ========
</TABLE>



The  acquisitions  described  above  have been accounted for as purchases and,
accordingly, all assets and liabilities acquired were adjusted to and recorded
at  estimated  fair  values  as  of  the  acquisition  dates.

The  transactions  described  above  are  not  material  to  the  consolidated
financial  position  or  results  of operations of Coastal therefore pro forma
information  is  not  considered  necessary.

     (7)          SECURITIES  PURCHASED  UNDER  AGREEMENTS  TO  RESELL
Coastal  purchases  securities  under  agreements  to  resell  ("repurchase
agreements").    The  amounts  advanced  under  these  agreements  represent
short-term  loans  and  are  reflected  as  a  receivable  in the accompanying
consolidated  statements of financial condition.  The securities are delivered
by  entry  into  Coastal's  account  maintained  at  a  third-party  custodian
designated  by  Coastal  under  a  written custodial agreement that explicitly
recognizes  Coastal's  interest  in  the securities.  There were no securities
purchased  under  agreements  to  resell  outstanding  during 1996, 1995 or at
December  31,  1994.  Securities purchased under agreements to resell averaged
approximately  $32,634,000  during  1994 and the maximum amount outstanding at
any  month-end  during  1994  was  approximately  $74,164,000.

     (8)          MORTGAGE-BACKED  SECURITIES
     Mortgage-backed  securities  held-to-maturity at December 31, 1996 are as
follows  (in  thousands):
<TABLE>

<CAPTION>

                                         Gross          Gross
                           Amortized   Unrealized   Unrealized          Market
                             Cost         Gains          Losses          Value


<S>                       <C>  <C>        <C>  <C>    <C>  <C>       <C>  <C>

REMICS - Agency           $    932,488  $  4,730  $  (31,142)  $    906,076
REMICS - Non-agency            278,612       834      (9,958)       269,488
FNMA certificates               79,628        72      (1,072)        78,628
GNMA certificates               34,031       282          --         34,313
Non-agency securities           19,790       363         (95)        20,058
Interest-only securities            38        --          (3)            35
                                                                  ---------
                          $  1,344,587  $  6,281  $  (42,270)  $  1,308,598
                             =========     =====     ========     =========
</TABLE>



     Mortgage-backed  securities  held-to-maturity at December 31, 1995 are as
follows  (in  thousands):
<TABLE>

<CAPTION>

                                          Gross          Gross
                            Amortized   Unrealized    Unrealized          Market
                              Cost          Gains          Losses          Value


<S>                       <C>  <C>        <C>  <C>    <C>  <C>       <C>  <C>

REMICS - Agency           $    948,027  $  4,298  $  (13,430)  $    938,895
REMICS - Non-agency            291,124     1,039      (6,641)       285,522
FNMA certificates               92,977        44        (232)        92,789
GNMA certificates               39,520       618          --         40,138
Non-agency securities           24,049       300         (93)        24,256
Interest-only securities            56        --          (6)            50
                                                                  ---------
                          $  1,395,753  $  6,299  $  (20,402)  $  1,381,650
                             =========     =====     ========     =========
</TABLE>



As  discussed  in Note 2 to the Consolidated Financial Statements, pursuant to
the  Financial  Accounting  Standards  Board's  Special  Report,  "A  Guide to
Implementation  of Statement 115 on Accounting for Certain Investments in Debt
and  Equity  Securities,"  Coastal  reclassified  in  1995  approximately
$226,591,000  of mortgage-backed securities to the available-for-sale category
and  recorded  an unrealized loss of approximately $1,556,000 in stockholders'
equity.   Proceeds from sales of mortgage-backed securities available-for-sale
during  1996  and  1995  were  approximately  $860,000  and  $72,379,000,
respectively.    Gross  losses  of approximately $4,000 were realized on these
sales  in  1996.    Gross gains and gross losses of approximately $209,000 and
$128,000, respectively, were realized on these sales in 1995.  At December 31,
1996  and  1995, mortgage-backed securities available-for-sale of $180,656,000
and  $186,414,000  are recorded at market value, net of gross unrealized gains
of  $1,207,000  and  $1,216,000  and gross unrealized losses of $5,980,000 and
$1,975,000,  respectively.

In  connection  with the adoption of Statement 115 on January 1, 1994, Coastal
transferred  approximately  $50,802,000  of  mortgage-backed securities to the
available-for-sale  category  and recorded an unrealized gain of approximately
$264,000  in  stockholders'  equity.    Proceeds from sales of mortgage-backed
securities  available-for-sale during 1994 were approximately $986,000.  Gross
gains  and  gross  losses of approximately $220,000 and $28,000, respectively,
were  realized  on these sales in 1994.  At December 31, 1994, mortgage-backed
securities  available-for-sale  are  recorded  at  market  value, net of gross
unrealized  losses  of  $735,000.

     (9)          LOANS  RECEIVABLE
     Loans  receivable  at  December  31,  1996  and  1995  are as follows (in
thousands):
<TABLE>

<CAPTION>

                                                                   1996          1995


<S>                                                              <C>  <C>         <C>  <C>


Real estate mortgage loans:
 First lien mortgage, primarily residential                   $    791,337   $    742,880 
 Multifamily                                                       139,486         95,297 
 Residential construction                                           77,146         33,935 
 Acquisition and development                                        26,132         15,517 
 Commercial                                                        119,004        122,622 
 Commercial construction                                             3,963             -- 
Commercial loans, secured by residential mortgage loans held
 for sale                                                           53,573         48,822 
Commercial loans, secured by purchased loan servicing rights        21,380         21,548 
Commercial, financial and industrial                                21,965         19,860 
Loans secured by savings deposits                                    8,849          8,292 
Consumer and other loans                                            14,400         10,316 
                                                                 ----------     ----------
                                                                 1,277,235      1,119,089 

Loans in process                                                   (38,742)       (11,526)
Allowance for loan losses                                           (6,880)        (5,703)
Unearned loan fees                                                  (2,344)        (1,939)
Premium (discount) to record purchased loans, net                      479         (1,366)
                                                                 ----------     ----------

                                                              $  1,229,748   $  1,098,555 
                                                                 ==========     ==========

Weighted average yield                                                8.23%          8.52%
                                                                 ==========     ==========

</TABLE>



In  the  normal  course  of business, Coastal enters into various transactions
which,  in  accordance  with generally accepted accounting principles, are not
included  on  the  balance  sheets.    These  transactions  are referred to as
"off-balance  sheet  commitments."   Coastal enters into these transactions to
meet  the  financing  needs  of  its  customers.    These transactions include
commitments  to  extend credit which involve elements of credit risk in excess
of  the  amounts  recognized  in  the  balance  sheets.  Coastal minimizes its
exposure to loss under these commitments by subjecting them to credit approval
and  monitoring  procedures.

Coastal  enters  into  contractual commitments to extend credit, normally with
fixed  expiration  dates  or  termination  clauses, at specified rates and for
specific purposes.  Customers use credit commitments to ensure that funds will
be  available  for  working  capital purposes, for capital expenditures and to
ensure  access  to  funds under specified terms and conditions.  Substantially
all  of  Coastal's  commitments to extend credit are contingent upon customers
maintaining specific credit standards at the time of loan funding.  Management
assesses  the credit risk associated with certain commitments to extend credit
in  determining  the  level  of  the  allowance  for  loan  losses.


<PAGE>
At  December  31,  1996,  Coastal  had outstanding commitments to originate or
purchase  approximately $29,600,000 of first lien mortgage and other loans and
had  commitments under lines of credit to originate primarily construction and
other loans of approximately $103,726,000.  In addition, at December 31, 1996,
Coastal  had  letters  of  credit  of  approximately  $1,372,000  outstanding.

Coastal  services  for  others  loans receivable which are not included in the
consolidated  financial  statements.  The  total  amounts  of  such loans were
approximately  $776,694,000,  $900,702,000, and $1,029,268,000 at December 31,
1996,  1995  and  1994,  respectively.   At December 31, 1996 and December 31,
1995,  Coastal  serviced approximately $2,750,000 and $3,361,000 of loans sold
with  recourse,  respectively.

A  portion  of  Coastal's  first  lien  mortgage  loan portfolio is pledged as
collateral  to  secure  advances  from  the  FHLB  (Note  14).

Included  in loans receivable at December 31, 1996 and 1995 are loans totaling
approximately  $12,839,000  and  $14,622,000,  respectively,  which  are  on
nonaccrual  (loans  which  are  90  days  or  more  delinquent or on which the
collection  of  interest  is  considered  doubtful).    During the years ended
December  31, 1996, 1995 and 1994, Coastal recognized interest income on these
nonaccrual loans (outstanding as of the period end) of approximately $507,000,
$303,000  and $285,000, respectively, whereas approximately $816,000, $499,000
and  $208,000,  respectively,  in  additional  interest income would have been
recorded  if  such loans had been performing in accordance with their original
terms.

At December 31, 1996 and 1995, the carrying value of loans that are considered
to  be  impaired  under  Statement  114  totaled  approximately  $725,000  and
$1,983,000,  respectively,  (all  of  which are on nonaccrual) and the related
allowance  for  loan  losses  on  those  impaired  loans  totaled $524,000 and
$674,000,  respectively.    The  average recorded investment in impaired loans
during  the  years ended December 31, 1996 and 1995 was approximately $846,000
and  $311,000,  respectively.  For the years ended December 31, 1996 and 1995,
Coastal  did  not  recognize  interest  income  on  loans considered impaired.

An  analysis  of  activity  in the allowance for loan losses is as follows (in
thousands):

<TABLE>

<CAPTION>

                                 Years  ended  December  31,
                               1996          1995          1994


<S>                               <C>      <C>      <C>

Balance, beginning of year        $5,703   $2,158   $1,527 
Provision for loan losses          1,925    1,664      934 
Charge-offs, net of recoveries      (748)    (387)    (303)
Acquisition allowance adjustment      --    2,268       -- 
                                  -------  -------  -------

Balance, end of year              $6,880   $5,703   $2,158 
                                  =======  =======  =======
                                </TABLE>




The adoption of Statement 114, as amended by Statement 118, effective January
1,  1995,  did  not result in additional provisions for loan losses during the
years  ended  December  31,  1996  or  1995.


<PAGE>
     (10)          ACCRUED  INTEREST  RECEIVABLE
Accrued  interest  receivable  at December 31, 1996 and 1995 is as follows (in
thousands):

<TABLE>

<CAPTION>



                                               1996     1995
                                              -------  -------
<S>                                           <C>      <C>


Mortgage-backed securities                    $ 6,606  $ 7,295
Loans receivable                                8,084    8,191
Investment securities, certificates and time
 deposits and other investments                    --       52
                                              -------  -------

                                              $14,690  $15,538
                                              =======  =======
</TABLE>



     (11)          MORTGAGE  SERVICING  RIGHTS
An  analysis  of  activity  of purchased loan servicing rights and capitalized
excess  servicing  fees  is  as  follows  (in  thousands):

<TABLE>

<CAPTION>

                             Purchased  Loan          Capitalized  Excess
                             Servicing  Rights          Servicing  Fees


<S>                                <C>  <C>              <C>  <C>


Balance, December 31, 1993      $   7,882                $   343 
Additions                           3,655                     -- 
Amortization                       (1,846)                  (109)
                                   -------                  -----
Balance, December 31, 1994          9,691                    234 
Adjustments                            (5)                    -- 
Amortization                       (1,546)                   (51)
                                   -------                  -----
Balance, December 31, 1995          8,140                    183 
Amortization                       (1,466)                   (47)
                                   -------                  -----
Balance, December 31, 1996      $   6,674                $   136 
                                  =======                   =====
</TABLE>



     (12)          REAL  ESTATE  OWNED
Included in prepaid expenses and other assets is real estate owned at December
31,  1996  and  1995 of approximately $3,161,000 and $4,216,000, respectively.


<PAGE>
     (13)          SAVINGS  DEPOSITS
Savings  deposits  and the related weighted average interest rates at December
31,  1996  and  1995  are  summarized  as  follows  (dollars  in  thousands):
<TABLE>

<CAPTION>



                                           1996                        1995
                                     ----------------             -------------------
                                       Stated Rate     Amount   Stated Rate        Amount
                                     ----------------  -------  ------------  ----------------          
<S>                                  <C>               <C> <C>       <C>      <C>  <C>

Noninterest-bearing checking    0.00%  $             85,259              0.00%  $    81,207 
NOW accounts                    2.00                 56,862     1.50  -  2.00        47,476 
Savings accounts                2.28  -  2.75        22,135     2.50  -  2.75        22,374 
Money market demand accounts    3.15  -  4.51       151,046     2.90  -  4.89       165,214 
                                                   --------                       ----------

                                                    315,302                         316,271 
                                                  ------------                    ----------

Certificate accounts            2.00  -  2.99        12,930     2.00  -  2.99         10,915 
                                3.00  -  3.99         1,905     3.00  -  3.99          3,472 
                                4.00  -  4.99        95,087     4.00  -  4.99        108,845 
                                5.00  -  5.99       776,765     5.00  -  5.99        613,098 
                                6.00  -  6.99        91,128     6.00  -  6.99        214,534 
                                7.00  -  7.99        12,964     7.00  -  7.99          8,776 
                                8.00  -  8.99         3,515     8.00  -  8.99          4,893 
                                9.00  -  9.99         1,171     9.00  -  9.99          1,620 
                              10.00  -  10.99           249   10.00  -  10.99          1,297 
                              11.00  -  11.99            17   11.00  -  11.99          3,718 
                                                    995,731                          971,168 
                                                ------------                      ----------
Discount to record savings deposits
 at fair value, net                                    (198)                          (355)
                                                 ------------                     ----------

                                        $          1,310,835                   $  1,287,084 
                                                 ============                     ==========

Weighted average rate                                   4.67%                          4.82%
                                                 ============                     ==========
</TABLE>



     The  scheduled maturities of certificate accounts outstanding at December
31,  1996  were  as  follows  (in  thousands):
<TABLE>

<CAPTION>



Year Ended December 31,
- -----------------------        
<S>                      <C>  <C>

 1997                    $  772,690
 1998                       158,583
 1999                        40,961
 2000                        18,268
 2001                         5,064
Subsequent years                165
                            -------
                         $  995,731
                            =======
</TABLE>



     The aggregate amount of certificate accounts with balances of $100,000 or
more  was  approximately $109,371,000 and $91,190,000 at December 31, 1996 and
1995,  respectively.


<PAGE>
     (14)          ADVANCES  FROM  THE  FEDERAL  HOME  LOAN  BANK  OF  DALLAS
The  weighted average interest rates on advances from the FHLB at December 31,
1996  and  1995  were  5.61%  and  5.88%,  respectively.  Advances and related
interest  rates and maturities at December 31, 1996 and 1995 are summarized as
follows  (dollars  in  thousands):


<TABLE>

<CAPTION>



Due during the year
ended December 31,   Interest rates       1996        1995
- -------------------  ---------------     -------     -------
<S>                  <C>              <C>  <C>      <C>  <C>

1996                  4.23  -  8.71%  $       --  $  225,445
1997                  4.93  -  8.31      189,127      24,293
1998                 5.25   -  6.96       19,674      16,221
1999                  4.95  -  8.11      170,871      19,916
2000                  5.57  -  7.76        8,320       8,614
2001                  6.03  -  6.46        8,854       9,025
2004                           6.52        3,201       3,526
2006                           6.91        3,167          --
2007                  6.80  -  7.94          488         270
2009                           8.25        4,681       4,876
2011                  6.35  -  7.24        1,337          --
                                         -------     -------

                                      $  409,720  $  312,186
                                         =======     =======
</TABLE>




At  December 31, 1996, Coastal had a $5,000,000 unused line of credit with the
FHLB.    The  FHLB  advances  are  secured  by  first  lien mortgage loans and
mortgage-backed  securities  with an aggregate carrying value of approximately
$409,800,000  at  December  31,  1996.


<PAGE>
     (15)          SECURITIES  SOLD  UNDER  AGREEMENTS  TO  REPURCHASE
Securities  sold  under agreements to repurchase at December 31, 1996 and 1995
are  as  follows  (dollars  in  thousands):

<TABLE>

<CAPTION>



                                 Repurchase        Repurchase           Repurchase
                                 Liability         Liability            Liability
                                 Maturing in       Maturing in          Maturing in
                                 in up to 30 days  in 30 to 90 days     Over 90 days   Total
                                 -----------------------------------------------------------
<S>                                   <C>              <C>                     <C>       <C>


December 31, 1996:
- -------------------------------                                                         
Book value of mortgage-backed
 securities sold                 $   755,512  $      138,720       $156,987     $1,051,219 
Market value of mortgage-backed
 securities sold                     738,861         136,188        152,233      1,027,282 
Repurchase liability                 695,132         127,143        144,712        966,987 

Weighted average interest rate                                                        5.55%
Weighted average maturity                                                         126 days 

December 31, 1995:
- -------------------------------                                               
Book value of mortgage-backed
 securities sold                 $ 740,342  $       143,897         $193,043     $1,077,282 
Market value of mortgage-backed
 securities sold                  734,218           143,860          189,220      1,067,298 
Repurchase liability              714,574           134,546          144,712        993,832 

Weighted average interest rate                                                        5.78%
Weighted average maturity                                                         176 days 
</TABLE>



Coastal  enters  into  sales  of  securities  under  agreements  to repurchase
("reverse  repurchase agreements"). Fixed coupon reverse repurchase agreements
are  treated  as  financing  arrangements,  and  the obligations to repurchase
securities sold are reflected as a liability in the consolidated statements of
financial  condition.  The  dollar  amounts  of  securities  underlying  the
agreements  are  recorded  in  the  respective  asset  accounts.

At December 31, 1996 and 1995, $940,320,000 and $993,832,000, respectively, of
the  agreements  relating to the mortgage-backed securities were agreements to
repurchase  the  same  securities,  while  $26,667,000  of  the  agreements at
December  31,  1996,  were  agreements  to  repurchase substantially identical
securities.    Securities  sold under agreements to repurchase at December 31,
1996,  mature  as  follows:    $822,275,000 in 1997 and $144,712,000 in 1998. 
Securities  sold  under  agreements  to  repurchase  averaged  approximately
$930,706,000  and  $752,427,000  during  1996  and 1995, respectively, and the
maximum  outstanding  amounts  at  any  month-end  during  1996  and 1995 were
approximately  $1,022,085,000  and  $993,832,000,  respectively.

At  December  31,  1996,  Coastal  had  amounts  of  securities  at risk under
securities  sold  under  agreements  to  repurchase  with  three  individual
counterparties which exceeded ten percent of stockholders' equity.  The amount
at risk with Salomon Brothers Inc. was $12,275,000 with an average maturity of
708  days  at  December 31, 1996.  The amount at risk with Credit Suisse First
Boston  Corporation  was  $33,594,000  with  an average maturity of 20 days at
December 31, 1996.  The amount at risk with Goldman Sachs was $38,263,000 with
an  average  maturity  of  27  days  at  December  31,  1996.


<PAGE>
(16)          SENIOR  NOTES  PAYABLE

     On  June 30, 1995, Coastal issued $50.0 million of 10.0% Senior Notes due
June  30, 2002.  The Senior Notes are redeemable at Coastal's option, in whole
or  in  part,  on or after June 30, 2000, at par, plus accrued interest to the
redemption  date.    Interest  on  the  Senior  Notes  is  payable  quarterly.

(17)                    INTEREST  RATE  RISK  MANAGEMENT
          Coastal's  strategy  to  manage  interest  rate  risk is to minimize
interest  rate  risk  rather  than  hedge  market values.  Generally, Coastal 
minimizes  its  exposure  to interest rate fluctuations by the origination and
purchase  of  adjustable-rate  mortgage loans, adjustable-rate mortgage-backed
securities and the use of interest rate swap and interest rate cap agreements.
 Coastal's goal is to minimize the timing differences between the repricing or
maturity  of  its  assets  and  the  repricing or maturity of its liabilities,
without  speculation of interest rates, to alter interest rate risk as much as
possible to withstand interest rate changes.  Coastal's approach to minimizing
interest rate risk is through the structure of its balance sheet whereby asset
purchases  are  closely  matched  with  funding sources that have similar rate
movement  and  repricing  terms.

(18)                    FINANCIAL  INSTRUMENTS  WITH  OFF-BALANCE  SHEET  RISK
Coastal is a party to financial instruments with off-balance sheet risk in the
normal  course  of  business  to  reduce  its  own exposure to fluctuations in
interest  rates.    These  financial  instruments  include  interest rate swap
agreements,  interest  rate  cap  agreements  and financial futures contracts.

     INTEREST  RATE  AGREEMENTS
Coastal  is  a party to interest rate swap and interest rate cap agreements in
order  to  reduce  its exposure to floating interest rates on a portion of its
variable  rate  assets  and  borrowings.    At  December 31, 1996, Coastal had
interest rate swap and cap agreements on notional amounts totaling $60,902,000
and  $386,612,000,  respectively.

Coastal has entered into interest rate swap agreements with various investment
companies.  The agreements provide for Coastal to make fixed interest payments
and  receive  payments  based  on  a  floating LIBOR index, as defined in each
agreement.

The weighted average interest rate of payments received on all of the interest
rate  swap  agreements was approximately 5.56% in 1996 and 6.12% in 1995.  The
weighted  average  interest  rate of payments made on all of the interest rate
swap  agreements  was approximately 6.35% in 1996 and 5.99% in 1995.  Payments
on  the  interest  rate  swap  agreements  are based on the notional principal
amount of the agreements; no funds were actually borrowed or are to be repaid.
Coastal  records net interest expense or income related to these agreements on
a  monthly  basis  in  "interest  expense  on  other  borrowed  money"  in the
accompanying  consolidated  statements  of  operations.   The interest expense
related  to these agreements was approximately $593,000, $24,000 and $888,000,
for  the  years ended December 31, 1996, 1995 and 1994, respectively.  Coastal
had  pledged  approximately  $6,123,000  and  $6,324,000  of  mortgage-backed
securities  to  secure  interest rate swap agreements at December 31, 1996 and
1995,  respectively.


<PAGE>
The  terms  of  the  interest rate swap agreements outstanding at December 31,
1996  and  1995  are  summarized  as  follows  (dollars  in  thousands):
<TABLE>

<CAPTION>



                                                                          Fair Value at
                                                                          End of Period
                                                         Floating Rate     gain (loss)
                                                                         ---------------
                          Notional     LIBOR     Fixed         at
Maturity                   Amount      Index      Rate   End of Period
- ---------------------     --------  -----------  ------  --------------         
                                                                           (unaudited)
<S>                    <C>  <C>       <C>          <C>     <C>             <C>

At December 31, 1996:
1997                   $     5,000  One-month    4.990%          5.633%  $            6 
                             6,000  Three-month  6.493           5.500              (65)
1998                         4,400  Three-month  6.709           5.500             (111)
1999                        14,600  Three-month  6.926           5.500             (619)
2000                         4,800  Three-month  6.170           5.543              (64)
                             2,660  Three-month  6.000           5.617               24 
2005                        23,442  Three-month  6.500           5.500              (15)
                          --------                                                      
                       $    60,902                                       $         (844)
                          ========                                       ===============

At December 31, 1995:
1996                   $     7,300  Three-month  6.130%          5.875%  $          (46)
                             2,750  Six-month    5.630           5.676               (7)
1997                         5,000  One-month    4.990           5.938               26 
                             6,000  Three-month  6.493           5.875             (124)
1998                         4,400  Three-month  6.709           5.875             (150)
1999                        14,600  Three-month  6.926           5.875             (696)
2000                         4,800  Three-month  6.170           5.813             (104)
                             2,800  Three-month  6.000           5.938              (40)
2005                        28,077  Three-month  6.500           5.938           (1,106)
                          --------                                       ---------------
                       $    75,727                                       $       (2,247)
                          ========                                       ===============
</TABLE>





Coastal  has  interest rate cap agreements with third parties.  The agreements
provide  for  the third parties to make payments to Coastal whenever a defined
floating  rate  exceeds  rates  ranging from 5.00% to 12.50%, depending on the
agreement.    Payments  on  the  interest rate cap agreements are based on the
notional  principal  amount of the agreements; no funds were actually borrowed
or  are to be repaid.  The purchase prices of the interest rate cap agreements
are  capitalized  and  included  in "prepaid expenses and other assets" in the
accompanying  consolidated statements of financial condition and are amortized
over  the  life  of  the  agreements  using  the  straight-line  method.   The
unamortized  portion  of  the  purchase price was approximately $1,070,000 and
$2,457,000 at December 31, 1996 and 1995 respectively, with the estimated fair
value of the agreements being $639,000 and $1,641,000 at December 31, 1996 and
1995,  respectively.    The interest rate cap agreements are used to alter the
interest  rate  sensitivity  of  a  portion  of  Coastal's  mortgage-backed
securities,  loans receivable and their related funding sources.  As such, the
amortization  of the purchase price and interest income from the interest rate
cap  agreements are recorded in "interest income on mortgage-backed securities
or  loans  receivable,"  as  appropriate,  in  the  accompanying  consolidated
statements  of  operations.    The  net increase (decrease) in interest income
related  to  the  interest  rate  cap agreements was approximately $(518,000),
$681,000  and  ($1,464,000)  for  the years ended December 31, 1996, 1995, and
1994,  respectively.


<PAGE>
     Interest  rate  cap agreements outstanding at December 31, 1996 expire as
follows  (dollars  in  thousands):
<TABLE>

<CAPTION>



Year of       Strike rate     Notional
expiration       range         amount
- ----------  ----------------  ---------
<S>         <C>               <C>

1997            5.0  -  9.0%  $ 195,650
1998           5.0  -  12.5     156,400
1999        7.25  -    11.0      31,562
2000                    9.5       3,000
                              ---------
                              $ 386,612
                              =========
</TABLE>



Market  risk, or the risk of loss due to movement in market prices or rates is
quantified  by  Coastal through a risk monitoring process of marking to market
the  portfolio  to  expected market level changes in an instantaneous shock of
plus  and  minus  300  basis  points.    This process is performed monthly and
discloses  the  effects  on  market  values  of  the  assets  and liabilities,
unrealized  gains  and  losses,  including off-balance sheet items, as well as
potential  changes  in  net  interest  income.
The  fluctuation  in  the market value, however, has no effect on the level of
earnings  of  Coastal  because  the  securities  are  categorized  as
"held-to-maturity"  and  Coastal  has  the positive intent and ability to hold
these  to  maturity.

Coastal  is  exposed  to  credit  loss  in  the event of nonperformance by the
counterparty  to  the  swap  or  cap  and  controls  this  risk through credit
monitoring  procedures.    The  notional  principal  amount does not represent
Coastal's  exposure  to  credit  loss.

          FINANCIAL  FUTURES
Coastal has used financial futures contracts in its asset/liability management
function  to  alter  the  interest  rate sensitivity of Coastal's net interest
income.    In  1992,  Coastal  discontinued  this  hedging  strategy.  The net
unamortized  contract losses on closed positions were approximately $1,410,000
and  $1,819,000  at  December  31,  1996  and  1995,  respectively.

     (19)          FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS
Statement  of  Financial Accounting Standards No. 107, "Disclosures about Fair
Value  of  Financial  Instruments"  ("Statement  107"),  requires that Coastal
disclose  estimated fair values for its financial instruments.  The fair value
estimates,  methods  and  assumptions  used  are set forth below for Coastal's
financial  instruments  (in  thousands):

<TABLE>

<CAPTION>



                                           At                 At
                                   December 31, 1996   December 31, 1995
                                   ------------------  -----------------           
                                 Carrying      Fair            Carrying          Fair
                                   Value      Value             Value          Value
                                 ------------------------------------------------------
<S>                          <C>  <C>       <C> <C>         <C> <C>           <C>  <C>

Financial assets:
 Cash and cash equivalents   $  27,735       $ 27,735       $  10,044       $10,044
 Loans receivable            1,229,748      1,247,527       1,098,555        1,113,542
 Mortgage-backed securities
   held-to-maturity          1,344,587      1,308,598        1,395,753       1,381,650
 Securities available-
   for-sale                    180,667        180,667          190,411         190,411
 Mortgage loans held for sale      298            301              731             731
 Stock in the FHLB              25,971         25,971           21,759          21,759
 Interest rate cap agreements    1,070            639            2,457           1,641
Financial liabilities:
 Savings deposits            1,310,835      1,313,385        1,287,084      1,288,208
 Advances from the FHLB        409,720        409,478          312,186        314,106
 Securities sold under 
   agreements to repurchase    966,987        966,881          993,832        994,226
 Senior Notes payable           50,000         51,000           50,000         50,000
Off-balance sheet instruments:
 Interest rate swap agreements     --           (844)              --          (2,247)
 Commitments to extend credit      --        134,698               --         141,815


</TABLE>



          CASH  AND  CASH  EQUIVALENTS
Carrying  value approximates fair value because of the short maturity of these
instruments  and  no  anticipated  credit  concerns.

          LOANS  RECEIVABLE
The  fair values of loans receivable are estimated for segregated groupings of
loans  with  similar  financial characteristics.  Loans are segregated by type
such  as  residential mortgage, commercial and consumer.  Residential mortgage
loans  are  further  subdivided into fixed and adjustable rate loans including
single  family,  multifamily  and  construction.

The  fair  value  of  single  family  residential  loans is estimated based on
current  investor market prices and yields for mortgage-backed securities with
similar maturities, interest rate indexes and prepayment characteristics.  The
fair  value  of multifamily residential, construction, commercial and consumer
loans  are  estimated  using factors that reflect the credit and interest rate
risk  in  these  loans.

MORTGAGE-BACKED  SECURITIES  HELD-TO-MATURITY  AND  SECURITIES
             AVAILABLE-FOR-SALE
The  fair  values  of mortgage-backed securities are estimated based on quoted
market prices from investment dealers and companies.  If a quoted market price
is  not  available,  fair  value  is  estimated using quoted market prices for
similar  securities.

          MORTGAGE  LOANS  HELD  FOR  SALE
The  fair  value  of  mortgage  loans  held  for  sale  is  estimated based on
outstanding  commitments  from  investors  or  current  investor market yields
calculated  on  an  aggregate  loan  basis.


<PAGE>
          STOCK  IN  THE  FHLB
The  carrying  amount  of  the  stock  in  the  FHLB  approximates fair value.

          INTEREST  RATE  CAP  AND  SWAP  AGREEMENTS
The  fair  values  of  interest  rate cap and swap agreements are based on the
discounted  value  of  the  differences between contractual interest rates and
current  market  rates  for  similar  agreements.

          SAVINGS  DEPOSITS
The  fair  value  of  deposits  with short-term or no stated maturity, such as
noninterest-bearing  checking,  NOW  accounts,  savings accounts, money market
demand accounts and certificate accounts with maturities less than one year is
equal to the amounts payable as of December 31, 1996 and 1995.  The fair value
of  certificate accounts with maturities in excess of one year is based on the
discounted  value  of  contractual cash flows.  The discount rate is estimated
using  the  rates  currently  offered  for  deposits  of  similar  remaining
maturities.

          ADVANCES  FROM  THE  FHLB  AND
             SECURITIES  SOLD  UNDER  AGREEMENTS  TO  REPURCHASE

The  fair  values  of  advances  from the Federal Home Loan Bank of Dallas and
securities  sold  under agreements to repurchase are estimated based on quoted
market  prices  for similar agreements or current rates offered to Coastal for
borrowings  with  similar  remaining  maturities.

SENIOR  NOTES  PAYABLE

The  fair  value  of Senior Notes payable is based on quoted market prices for
similar  securities.

          COMMITMENTS  TO  EXTEND  CREDIT
The  fair  value  of  commitments  to extend credit is estimated using current
interest  rates  and  committed  interest  rates.

     (20)          FEDERAL  INCOME  TAXES
The  acquisition  of  the  Acquired Associations on May 13, 1988 qualified for
tax-free  reorganization  status  under  Section  368(a)(3)(D) of the Internal
Revenue  Code  of  1986  ("IRC").  Accordingly, the tax bases of assets of the
Acquired  Associations  carried  over  to  Coastal.    In  connection with the
acquisition  of the Acquired Associations, as discussed in Note 3 and pursuant
to  the  Assistance  Agreement  discussed  therein,  the FSLIC Resolution Fund
retained  all  of  the  future  federal  income  tax benefits derived from the
federal income tax treatment of the payments of yield maintenance, interest on
the  FSLIC Resolution Fund note receivable, built-in losses on Covered Assets,
and net operating loss carryovers.  Coastal agreed to pay the FSLIC Resolution
Fund for these tax benefits when actually realized by Coastal.  The provisions
for  federal income taxes recorded for the years ended December 31, 1996, 1995
and  1994,  represent  the  gross tax liability computed under the tax sharing
provisions  of  the Assistance Agreement with the FSLIC Resolution Fund before
reduction  for  actual  federal  taxes  paid to the Internal Revenue Service. 
Alternative  minimum taxes paid with the federal return in 1996, 1995 and 1994
will  be  available  as  credit  carryforwards  to  reduce regular federal tax
liabilities  in  future years, over an indefinite period.  To the extent these
credits  were  generated due to the utilization of other tax benefits retained
by  the  FSLIC Resolution Fund they will also be treated as tax benefit items.

IRC  Section 382 imposes limitations on the availability of net operating loss
carryovers  from  taxable  years prior to a tax-free reorganization to taxable
years  after  such  reorganization.    At  December  31, 1996, Coastal had net
operating  loss  carryforwards acquired from the Acquired Associations.  Under
the  Assistance Agreement, the FSLIC Resolution Fund retained the tax benefits
of  these  net  operating  loss  carryovers.    When  the  losses are actually
utilized,  Coastal  is required to make a payment to the FSLIC Resolution Fund
in  lieu  of  federal  income  taxes.  Coastal therefore receives no benefit. 
Although  the  termination of the Assistance Agreement was effective March 31,
1994,  the  FSLIC  Resolution Fund will continue to receive the future federal
income  tax benefits of the net operating loss carryforwards acquired from the
Acquired  Associations.

In  the  first  quarter  of 1994, Coastal recorded a reversal of approximately
$2,023,000  of  accrued  federal income taxes due to the settlement of certain
tax  issues  with  the  FDIC.    The reversal of this accrual reduced the 1994
provision  for  federal  income  taxes.

The  components  of the provision for federal income tax expense (benefit) for
the  years  ended  December  31,  1996,  1995  and  1994  are  as  follows (in
thousands):

<TABLE>

<CAPTION>



                                       1996            1995   1994
                                  ----------  ----               
<S>                               <C>         <C>      <C>      <C>


Current                           $   5,920         $6,665   $ 5,181 
Deferred                               (249)          (188)    1,175 
Reversal of accrued income taxes
 due to settlement with the FDIC         --             --    (2,023)
                                  ----------        -------  --------

                                  $   5,671         $6,477   $ 4,333 
                                  ==========        =======  ========
</TABLE>



A  reconciliation  of  the expected federal income taxes using a corporate tax
rate of 35% for the years ended December 31, 1996, 1995 and 1994 is as follows
(in  thousands):

<TABLE>

<CAPTION>



                                         1996            1995        1994
                                         ---------  ----              
<S>                                      <C>        <C>   <C>       <C>


Computed expected tax provision          $   5,324        $6,162  $ 7,131 
Reversal of accrued income taxes
 due to settlement with the FDIC                --            --   (2,023)
Change in estimate related to various
 Assistance Agreement tax benefit items         --            --     (620)
Net purchase accounting adjustments            287           104       77 
Other, net                                      60           211     (232)
                                         ---------        ------  --------
                                         $   5,671        $6,477  $ 4,333 
                                         =========        ======  ========
</TABLE>



<PAGE>
Significant  temporary  differences  that give rise to the deferred tax assets
and  liabilities  as  of  December  31,  1996  and  1995  are  as  follows (in
thousands):

<TABLE>

<CAPTION>



                                                              1996       1995
                                                              ----------------
<S>                                                           <C>        <C>


Deferred tax assets:
 Loans receivable, principally due to purchase accounting
   discount and allowance for loan losses                     $   1,247  $  997
 Property and equipment                                             100     144
 Real estate owned, principally due to unrealized writedowns        320     342
 Unrealized loss on securities available-for-sale                 1,670     266
 Goodwill                                                           268     236
 Other                                                              163     290
                                                                  3,768   2,275
                                                              ---------  ------

Deferred tax liabilities:
 Mortgage-backed securities, principally
   due to deferred hedging losses                                   494     637
 Other                                                               47      64
                                                              ---------  ------

                                                                    541     701
                                                              ---------  ------

Net deferred tax asset                                        $   3,227  $1,574
                                                              =========  ======
</TABLE>



No  valuation  allowance  on  deferred  tax  assets  has  been  established as
management  believes  that  the existing deductible temporary differences will
reverse  during  periods  in  which  Coastal  generates  net  taxable  income.

In  years  prior  to  1996,  Coastal  was permitted under the IRC to deduct an
annual  addition  to  a  reserve for bad debts in determining taxable income. 
This  addition  differs  from  the  provision  for  loan  losses for financial
reporting  purposes.    Due  to  recently enacted legislation, Coastal will no
longer  be  able  to  utilize  a  reserve  method for determining the bad debt
deduction  but  will  be  allowed  to  deduct  actual  charge-offs.   Further,
Coastal's  post-1987  tax  bad  debt reserve will be required to be recaptured
into income beginning with fiscal 1996.  The reserve will be recaptured over a
six  year period with the opportunity to defer recapture by up to two years if
certain  residential loan requirements are met.  At December 31, 1996, Coastal
had  approximately  $3,950,000  of  post-1987 tax bad debt reserves, for which
deferred  taxes  have  been  provided.

Coastal  is not required to provide deferred taxes on its pre-1988 (base year)
tax  bad  debt  reserve  of $928,000.  This reserve may be included in taxable
income in future years if the Bank pays dividends in excess of its accumulated
earnings and profits (as defined in the IRC) or in the event of a distribution
in  partial  or  complete  liquidation  of  the  Bank.

     (21)        SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") INSURANCE SPECIAL
ASSESSMENT
          On  September 30, 1996, Coastal recorded the one-time SAIF insurance
special assessment (the "special assessment") of $7,455,000 as a result of the
Deposit  Insurance  Funds  Act of 1996 (the "Act") being signed into law.  The
special  assessment  pursuant  to  the  Act  was 65.7 basis points on the SAIF
deposit  assessment  base  as  of March 31, 1995.  Other provisions of the Act
provide  for  a  future  reduction of the SAIF insurance premium rate from the
current  rate  of 23 basis points to approximately 6.48 basis points beginning
in  1997.

<PAGE>
     (22)          STOCK  COMPENSATION  PROGRAMS
In  December  1991, the Board of Directors adopted the 1991 Stock Compensation
Program  ("the  1991  Program") for the benefit of officers and other selected
key  employees of Coastal.  Four kinds of rights, evidenced by four plans, are
contained  in  the  Program  and  are  available  for  grant:  incentive stock
options, compensatory stock options, stock appreciation rights and performance
share  awards.    The  maximum  aggregate  number  of  shares  of Common Stock
available  pursuant  to  the  Program was equal to 10% of Coastal's issued and
outstanding  shares  of  Common Stock.  Coastal reserved the shares for future
issuance  under  the  Program.   The stock options were granted at a price not
less  than  the  fair  market  value on the date of the grant, are exercisable
ratably  over a four year period and may be outstanding for a period up to ten
years  from  the  date  of grant.  Generally, no stock option may be exercised
until  the  employee  has remained in the continuous employ of Coastal for six
months  after  the  option  was  granted.

On  March 23, 1995, the Board of Directors adopted the 1995 Stock Compensation
Program  ("the New Program").  The New Program is substantially similar to the
1991  Program.  The Board reserved 255,261 shares of Common Stock for issuance
under  the  New  Program.

Coastal  applies  APB Opinion No. 25 and related interpretations in accounting
for  its  stock  compensation programs.  Accordingly, no compensation cost has
been  recognized  for  its  stock  option  rights.    Had  Coastal  determined
compensation  cost  based  on  the  fair value at the grant date for its stock
options  under  Statement  123,  Coastal's  net  income  after preferred stock
dividends  and net earnings per share would have been reduced to the pro forma
amounts  indicated  below.

<TABLE>

<CAPTION>



                                                            Years ended December 31,
                                                            -------------------------     
                                                                  1996      1995
                                                            -------------------------     
<S>                                                         <C>             <C>


Net income after preferred stock dividends (in thousands):
 As reported                                                $      6,951  $8,542
 Pro forma                                                  $      6,739  $8,446
Net earnings per share:
 As reported                                                $       1.38  $ 1.71
 Pro forma                                                  $       1.34  $ 1.69
</TABLE>



Pro  forma  net income and net earnings per share reflect only options granted
in 1996 and 1995.  Therefore, the full impact of calculating compensation cost
for  stock  options  under Statement 123 is not reflected in the pro forma net
income  or net earnings per share amounts presented above because compensation
cost is reflected over the options' vesting period of 4 years and compensation
cost  for  options  granted  prior  to  January  1,  1995  is  not considered.

The  fair  value  of each option grant is estimated on the date of grant using
the  Black-Scholes  option-pricing  model  with the following weighted average
assumptions  used  for  grants  in  1996  and  1995:

<TABLE>

<CAPTION>



                                1996          1995
                            ------------  ------------
<S>                                <C>           <C>


Assumptions:
 Expected annual dividends  $0.40/share   $0.32/share 
 Expected volatility              20.97%        23.24%
 Risk-free interest rate           6.46%         6.38%
 Expected life                 10 years      10 years 

</TABLE>



<PAGE>
A summary of the status of the stock options as of December 31, 1996, 1995 and
1994  and  changes  during  the  years  then  ended  is  as  follows:

<TABLE>

<CAPTION>



                             1996                    1995                         1994
                            ---------              ----------                    --------   
                            Weighted-              Weighted-                       Weighted-
                   Number     Average     Number     Average      Number           Average
                   of       Exercise      of       Exercise       of              Exercise 
                   Shares    Price      Shares      Price         Shares
                           ---------  ----------  ---------  ----------  ---------------         
<S>                   <C>        <C>         <C>        <C>         <C>              <C>


Outstanding at 
 beginning of year   242,907   $   13.828   178,611   $   13.084       132,182   $  11.488
Granted              112,000       17.383    77,446       15.500        51,236      17.125
Exercised             (9,071)      12.372    (5,249)      11.088        (2,732)     10.810
Forfeited             (5,749)      16.733    (7,901)      15.214        (2,075)     14.175
Outstanding at end
 of year             340,087   $   14.989   242,907   $   13.828         178,611   $  13.084
                    ========================================================================

Options exercisable at
 end of year         209,999                151,141                      96,025
                     =======================================================================

Weighted-Average fair
 value of options
 granted during the year                  
 (per share)               $   6.56               $   7.83               not applicable
                           =========              =========         
</TABLE>



     The  following  table  summarizes  information  about  stock  options
outstanding  at  December  31,  1996:

<TABLE>

<CAPTION>



                           Options outstanding                    Options exercisable
                           -------------------                    --------------------     
                                  Weighted-
                                   Average        Weighted-                  Weighted-
Range of                          Remaining        Average                  Average
Exercise Prices       Number     Contractual       Exercise     Number      Exercise
                                    Life            Price      Exercisable   Price
                 ------------------------------------------------------------------------
<S>                    <C>           <C>               <C>         <C>          <C>


10.625 to $12.875    112,690         6.0 years  $    11.501      112,690  $     11.501
15.500 to $18.750    227,397         8.7 years  $    16.717       97,309  $     16.585
                     340,087         7.8 years  $     14.989      209,999  $    13.857
===============================================================================
</TABLE>



     (23)          EMPLOYEE  BENEFITS
Coastal  maintains  a  401(k) profit sharing plan.  Coastal's contributions to
this plan were approximately $105,000, $94,000 and $77,000 for the years ended
December  31,  1996,  1995  and  1994,  respectively.   Pursuant to this plan,
employees  can  contribute up to 15% of their qualifying compensation into the
plan.    Beginning  January  1,  1990, Coastal has matched 25% of the employee
contributions  up  to  15%  of  qualifying  compensation.

     (24)          COASTAL  BANC  SSB  PREFERRED  STOCK
On  October  21,  1993, the Bank issued 1,150,000 shares of 9.0% Noncumulative
Preferred  Stock, no par Series A, at a price of $25 per share to the public. 
Dividends  on  the Preferred Stock are payable quarterly at the annual rate of
$2.25  per  share,  when,  as and if declared by the Board of Directors of the
Bank.    At any time on or after December 15, 1998, the Preferred Stock may be
redeemed  in  whole or in part only at the Bank's option at $25 per share plus
unpaid  dividends  (whether  or  not  earned or declared) for the then current
dividend  period  to  the  date  fixed  for  redemption.


<PAGE>
     (25)          COMMITMENTS  AND  CONTINGENCIES
Coastal  is  involved  in various litigation arising from acquired entities as
well  as  in the normal course of business.  In the opinion of management, the
ultimate  liability,  if  any,  from these actions will not be material to the
consolidated  financial  statements.

At  December  31, 1996, the minimum rental commitments under all noncancelable
operating leases with initial or remaining terms of more than one year were as
follows  (in  thousands):

<TABLE>

<CAPTION>



Year ending
December 31,
- -------------------       
<S>                  <C>  <C>


1997                 $  1,462
1998                      882
1999                      756
2000                      600
2001                      562
2002 and thereafter     1,200
</TABLE>



Rent  expense for the years ended December 31, 1996, 1995 and 1994 amounted to
approximately  $2,000,000,  $1,465,000  and  $1,339,000,  respectively.

     (26)          STOCKHOLDERS'  EQUITY
On  January  25,  April  25, July 25, and October 24, 1996, Coastal declared a
dividend  of  $0.10 per share of Common Stock outstanding for the stockholders
of  record  of  February  15,  May  15,  August  15,  and  November  15, 1996,
respectively.

On  January  26,  April  27, July 27, and October 26, 1995, Coastal declared a
dividend  of  $0.08 per share of Common Stock outstanding for the stockholders
of  record  on  February  21,  May  15,  August  15,  and  November  15, 1995,
respectively.

On  April  28,  July  28  and October 27, 1994, Coastal declared a dividend of
$0.08  per share of Common Stock outstanding for the stockholders of record on
May  18,  August  18,  and  November  15,  1994,  respectively.

     (27)          REGULATORY  MATTERS
The Bank is subject to various regulatory capital requirements administered by
the  Federal  Deposit  Insurance  Corporation (FDIC).  Failure to meet minimum
capital  requirements  can initiate certain mandatory--and possibly additional
discretionary--actions  by regulators that, if undertaken, could have a direct
material  effect  on  the Bank's financial statements.  Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Bank
must  meet  specific  capital guidelines that involve quantitative measures of
the  Bank's  assets,  liabilities,  and  certain  off-balance-sheet  items  as
calculated  under regulatory accounting practices.  The Bank's capital amounts
and classification are also subject to qualitative judgments by the regulators
about  components,  risk  weightings,  and  other  factors.

Quantitative  measures  established  by  regulation to ensure capital adequacy
require  the  Bank  to  maintain minimum amounts and ratios (as defined in the
applicable  regulations)  of  Tier  1  (core)  capital to total assets, Tier 1
risk-based  capital  to  risk  weighted assets and total risk-based capital to
risk-weighted  assets.  Management believes, as of December 31, 1996, that the
Bank  met  capital  adequacy  requirements  to  which  it  is  subject.

As  of  December  31,  1996,  the  most  recent  notification  from  the  FDIC
categorized  the  Bank  as well capitalized under the regulatory framework for
prompt corrective action.  To be categorized as well capitalized the Bank must
maintain  minimum Tier 1 (core), Tier 1 risk-based and total risk-based ratios
as set forth in the table below.  There are no conditions or events since that
notification that management believes have changed the institution's category.

The  Bank's regulatory capital amounts and ratios, as of December 31, 1996 and
1995,  in relation to its existing regulatory capital requirements for capital
adequacy  purposes  as  of  such  date  are as follows (dollars in thousands):

<TABLE>

<CAPTION>



                             Minimum For Capital
                           ActualAdequacy Purposes
                           ------------------------                              
Capital Requirement                       Amount          Ratio       Amount  Ratio
- -------------------------  ------------------------  ------  ------              
<S>                        <C>                 <C>     <C>     <C>       <C>


As of December 31, 1996:
 Tier 1 (core)             $                152,932           5.35%  $114,377  4.00%
 Tier 1 risk-based                          152,932          11.77     51,970  4.00 
 Total risk-based                           159,812          12.30    103,940  8.00 

As of December 31, 1995:
 Tier 1 (core)                              146,869           5.30    110,892  4.00 
 Tier 1 risk-based                          146,869          12.36     47,514  4.00 
 Total risk-based                           152,572          12.84     95,027  8.00 

</TABLE>



<PAGE>
     (28)          PARENT  COMPANY  FINANCIAL  INFORMATION
Condensed  financial  information  for Coastal Bancorp, Inc. is as follows (in
thousands):

                     Statements of Financial Condition
<TABLE>

<CAPTION>



                                                1996      1995
                                              --------  --------
<S>                                           <C>       <C>

Assets:
 Cash and cash equivalents                    $    871  $    405
 Investment in subsidiary                      136,675   135,597
 Mortgage-backed securities held-to-maturity     2,079     2,415
 Other assets                                    5,125     3,262
                                              --------  --------

Total assets                                  $144,750  $141,679
                                              ========  ========

Liabilities and stockholders' equity:
 Senior Notes payable                         $ 50,000  $ 50,000
 Other liabilities                                 602        --
                                              --------  --------
       Total liabilities                        50,602    50,000
 Total stockholders' equity                     94,148    91,679
                                              --------  --------

Total liabilities and stockholders' equity    $144,750  $141,679
                                              ========  ========
</TABLE>



                          Statements of Operations
<TABLE>

<CAPTION>



                                      Years ended December 31,
                                      -------------------------                
                                                1996             1995       1994
                                      -------------------------  ---------     
<S>                                   <C>                        <C>        <C>

Income:
 Dividends from subsidiary            $                   7,001  $   4,093  $ 1,492
 Equity in undistributed earnings of
   subsidiary, net of income tax                          6,274      8,920   14,552
 Interest income                                            143         66       --
       Total income                                      13,418     13,079   16,044
                                      -------------------------  ---------  -------
Expense:
 Interest expense                                         5,000      2,500       --
 Noninterest expense                                        891        464        4
       Total expense                                      5,891      2,964        4
                                      -------------------------  ---------  -------

       Federal income tax benefit                         2,012      1,015       --
                                      -------------------------  ---------  -------

           Net income                 $                   9,539  $  11,130  $16,040
                                      =========================  =========  =======
</TABLE>



                                      
<PAGE>
                         Statements of Cash Flows

<TABLE>

<CAPTION>



                                                        Years ended December 31,
                                                      --------------------------                  
                                                   1996              1995        1994
                                                           --------------------------  ----------      

<S>                                                <C>                <C>         <C>

Cash flows from operating activities:
 Net income                                       $  9,539       $  11,130   $ 16,040 
 Adjustments to reconcile net income to net
   cash provided  by operating activities:
     Equity in undistributed earnings of 
     subsidiary                                     (6,274)     (8,920)   (14,552)
     Net increase in other assets                   (1,262)       (890)        (8)
                                          -------------------------------------------------

         Net cash provided by operating 
            activities                               2,003       1,320      1,480 
                                          -------------------------------------------------

Cash flows from investing activities:
 Transfer of mortgage-backed securities
   from subsidiary                                      --      (2,517)        -- 
 Net decrease in mortgage-backed securities            336         102         -- 
  Investment in subsidiary                             --     (44,930)         -- 
                                             ----------------------------------------------
         Net cash provided (used) by 
          investing activities                        336     (47,345)         -- 
                                             -----------------------------------------------

Cash flows from financing activities:
 Exercise of stock options for purchase of
   common stock                                       112          58         30 
 Issuance of Senior Notes payable, net                --      47,635         -- 
 Dividends paid                                   (1,985)     (1,585)    (1,188)
         Net cash provided (used) by financing
         activities                               (1,873)     46,108     (1,158)
                                            ------------------------------------------------

         Net increase in cash and cash 
                 equivalents                         466          83        322 

Cash and cash equivalents at beginning of year       405         322         -- 
                                              ----------------------------------------------

Cash and cash equivalents at end of year    $        871   $     405   $    322 
                                                ============================================
</TABLE>


                                                                             

<PAGE>
     (29)          SELECTED  QUARTERLY  FINANCIAL  DATA
Selected quarterly financial data is presented in the following tables for the
years  ended December 31, 1996 and 1995 (in thousands, except per share data):

<TABLE>

<CAPTION>



                                    1996 Quarter Ended (unaudited)
                                    -------------------------------        
                               March 31,        June 30,         September 30,  December 31,
                          -----------------------------------------------------------------    

<S>                         <C>  <C>            <C> <C>     <C>  <C>             <C>  <C>

Interest income             $ 48,118          $  47,763      $  47,777          $  49,161
Interest expense              34,707             33,902         34,228            35,348
                            ---------------------------------------------------------------

Net interest income           13,411             13,861         13,549            13,813
Provision for loan losses        575                450            450               450
Gain on sale of branch            --                521             --                --
Noninterest income             2,141              2,130          2,223             2,334
Noninterest expense            9,550             10,301          9,932             9,610
SAIF insurance special 
  assessment                     --                 --           7,455                --
                             -------------------------------------------------------------

Income (loss) before provision
 for federal income taxes     5,427               5,761         (2,065)             6,087
Federal income taxes          1,987               2,103           (636)             2,217
                             --------------------------------------------------------------

Net income (loss)          $  3,440             $ 3,658      $  (1,429)          $   3,870
                            ==============================================================

Net earnings (loss) per share $0.56             $  0.60      $   (0.42)          $    0.64
                            ===============================================================
</TABLE>




<TABLE>

<CAPTION>



                                  1995 Quarter Ended (unaudited)
                                  -------------------------------                           
                               March 31,     June 30,   September 30,  December 31,
                               -----------------------------------------------------------  
<S>                               <C>   <C>    <C> <C>     <C>  <C>     <C>  <C>


Interest income             $ 38,197       $   41,192  $  43,296         $ 46,704
Interest expense              28,719           31,020     32,859           33,756
                      --------------------------------------------------------------------

Net interest income           9,478            10,172     10,437           12,948
Provision for loan losses       262               468        237              697
Gain on sales of mortgage-backed
 securities available-for-sale   --                --         --               81
Noninterest income            1,854             1,738      1,816            2,116
Noninterest expense           7,084             7,491      7,800            8,994
                       ---------------------------------------------------------------------

Income before provision
 for federal income taxes     3,986             3,951      4,216             5,454
Federal income taxes          1,556             1,429      1,521             1,971
                        --------------------------------------------------------------------

Net income             $      2,430        $     2,522  $   2,695         $   3,483
                        ====================================================================

Net earnings per share $       0.36        $      0.37  $    0.41              0.57
                        ====================================================================
</TABLE>




STOCK  PRICES  AND  DIVIDENDS


The following table sets forth the high and low price range by quarter for the
two  years ended December 31, 1996 of the Common Stock of Bancorp ("CBSA") and
the Series A Preferred Stock of the Bank ("CBSAP") as listed and quoted on the
Nasdaq  National  Market  System.


COASTAL  BANCORP,  INC.  COMMON  STOCK:

<TABLE>

<CAPTION>



                 1996                1995
                -------           ----------                         
                 High      Low    Dividends    High      Low    Dividends
                -------  -------  ----------  -------  -------  ----------
<S>             <C>      <C>      <C>         <C>      <C>      <C>


First Quarter   $18.750  $16.625  $    0.100  $15.750  $14.000  $    0.080
Second Quarter   18.875   17.000       0.100   16.500   14.250       0.080
Third Quarter    20.375   16.500       0.100   17.250   15.500       0.080
Fourth Quarter   24.750   19.875       0.100   17.500   15.875       0.080
</TABLE>





COASTAL  BANC  SSB  PREFERRED  STOCK,  SERIES  A:

<TABLE>

<CAPTION>



                 1996                1995
                -------           ----------                         
                 High      Low    Dividends    High      Low    Dividends
                -------  -------  ----------  -------  -------  ----------
<S>             <C>      <C>      <C>         <C>      <C>      <C>


First Quarter   $25.750  $24.750  $    0.563  $24.625  $22.750  $    0.563
Second Quarter   24.875   24.500       0.563   25.000   23.750       0.563
Third Quarter    25.250   24.625       0.563   25.125   23.500       0.563
Fourth Quarter   25.250   24.875       0.563   25.500   24.625       0.563
</TABLE>







Coastal  Bancorp,  Inc.
STOCKHOLDER  INFORMATION

ANNUAL  MEETING

The  Annual  Meeting  of Stockholders of Coastal Bancorp, Inc. will be held at
the  Renaissance  Houston  Hotel at 6 Greenway Plaza East, Plaza III, Houston,
Texas,  77046  on  April  24,  1997  at  11:00  a.m.


TRANSFER  AGENT  AND  REGISTRAR

ChaseMellon  Shareholder  Services
450  West  33rd  St.,  15th  Floor
New  York,  NY  10001


INDEPENDENT  AUDITORS

KPMG  Peat  Marwick  LLP
700  Louisiana  Street,  Suite  2700
Houston,  Texas      77002


SPECIAL  COUNSEL

Elias,  Matz,  Tiernan  &  Herrick  L.L.P.
734  15th  Street,  N.W.
Washington,  D.C.      20005


INQUIRIES,  PUBLICATIONS  AND  FINANCIAL  INFORMATION (INCLUDING COPIES OF THE
ANNUAL  REPORT  AND  FORM  10-K)

Manuel  J.  Mehos
Chairman  of  the  Board
   and  Chief  Executive  Officer
or
Catherine  N.  Wylie
Executive  Vice  President
   and  Chief  Financial  Officer

Coastal  Bancorp,  Inc.
Coastal  Banc  Tower
8  Greenway  Plaza,  Suite  1500
Houston,  Texas      77046
(713)  623-2600
email:    [email protected]

STOCK  LISTING  AND  OTHER  INFORMATION
     The  common  stock  of  Coastal  Bancorp,  Inc.  is  listed  on  the
over-the-counter  market and quoted on the NASDAQ National Market System under
the  symbol  "CBSA".   As of February 27, 1997, there were 4,968,591 shares of
Common  Stock  of  Coastal  Bancorp,  Inc.  issued  and  outstanding  and  the
approximate  number  of  stockholders  of  record  was  58.

     On  March  25, 1992, Coastal Banc Savings Association (the "Association")
issued  2,061,384  shares  of  Common Stock at $12.50 per share in its initial
public  offering.  As of such date, the Common Stock of the Association became
registered  under  the  Securities Exchange Act of 1934 and also became listed
for  quotation  on the NASDAQ National Market System.  The Common Stock issued
by  the  Association  became the Common Stock of Coastal Bancorp, Inc. on July
29,  1994,  as  a  result  of  the  holding  company  reorganization  of  the
Association.

     On  October  21,  1993,  the  Association issued 1,150,000 shares of 9.0%
Noncumulative  Preferred  Stock,  Series  A,  at $25.00 per share.  As of such
date,  the  Preferred  Stock  of  the  Association became registered under the
Securities  Exchange  Act  of  1934.   After the reorganization into a holding
company  form  of  ownership  and  conversion  of  the  Association  to  a
Texas-chartered  savings  bank,  the Preferred Stock of the Association became
the  Preferred Stock of Coastal Banc ssb (the "Bank").  The Preferred Stock is
redeemable  at  any  time on or after December 15, 1998, only at the option of
the  Bank, in whole or in part, at a redemption price of $25.00 per share plus
accrued and unpaid dividends.  The Preferred Stock is listed and quoted on the
NASDAQ  National  Market  System under the symbol "CBSAP."  As of February 27,
1997,  there  were  1,150,000 shares of Preferred Stock issued and outstanding
and  held  by  approximately  234  stockholders  of  record.

     Coastal  declared  dividends  on  the  Common Stock payable during 1996. 
Quarterly  dividends  in  the  amount of $.10 per share were paid on March 15,
1996,  June  15,  1996,  September  15, 1996, December 15, 1996.  On March 15,
1997, Coastal paid a quarterly dividend in the amount of $.10 per share on its
Common  Stock.  Coastal  Bancorp,  Inc.  will  continue to review its dividend
policy  in  view  of  the  operating  performance of the Bank, and may declare
dividends  on  the  Common  Stock  in  the  future if such payments are deemed
appropriate  and  in compliance with applicable law and regulations.  Prior to
the  declaration  of  dividends,  Coastal  must  notify  the  Office of Thrift
Supervision, the holding company's primary federal regulator, which may object
to  the  dividends  on  the  basis  of  safety  and  soundness.





Change-In-Control





                    CHANGE-IN-CONTROL SEVERANCE AGREEMENT


     THIS AGREEMENT is entered into and effective this 14th day of June, 1996,
("Effective  Date")  by  and between Coastal Bancorp, Inc. (the "Company") and
Coastal  Banc  ssb  (the  "Bank")  and  Gary  R.  Garrett  (the  "Employee").

     WHEREAS, the Employee had heretofore been employed by the Company and the
Bank  as  an executive officer, and the Company and the Bank deems it to be in
their  best  interest  to enter into this Agreement as additional incentive to
the Employee to continue as an executive employee of the Company and the Bank;
and

     WHEREAS,  the  parties  desire  by  this  writing  to  set  forth  their
understanding  as  to  their  respective rights and obligations in the event a
"change in control" (as defined herein) occurs with respect to the Bank or the
Company;

     NOW,  THEREFORE,  the  undersigned  parties  AGREE  as  follows:

     1.          Defined  Terms

          When  used anywhere in the Agreement, the following terms shall have
the  meaning  set  forth  herein.

          (a)          "Change in Control" shall mean any one of the following
events:  (i)  where,  during  any period of two consecutive years, individuals
(the  "Continuing  Directors")  who at the beginning of such period constitute
the Board of Directors of the Bank or the Company (the "Existing Board") cease
for  any  reason  to constitute at least two-thirds thereof, provided that any
individual  whose  election  or  nomination  for  election  as a member of the
Existing Board was approved by a vote of at least two-thirds of the Continuing
Directors then in office shall be considered a Continuing Director following: 
(A)  the  acquisition  by a person of ownership, holding or power to vote more
than  25%  of the Bank's or the Company's voting stock, (B) the acquisition by
any  person  of the ability to control the election of a majority of any class
or classes of the Bank's or the Company's directors, or (C) the acquisition of
a  controlling  influence  over  the management or policies of the Bank or the
Company  defined  as set forth in 12 C.F.R. 574.4(b),(c) and (d) by any person
or  to persons acting as a "group" (within the meaning of Section 13(d) of the
Securities  Exchange Act of 1934), or (ii) the sale, exchange, lease, transfer
or  other  disposition (in one or more transactions) to any person of all or a
substantial  part of the assets, liabilities or business of the Company or the
Bank,  (iii)  any  merger or consolidation or share exchange of the Company or
the  Bank  with  any  other person which subsequent thereto the Company or the
Bank  is  not  the  surviving  entity,  or  (iv) any change in business of the
Company  or the Bank such that the Company does not own the voting stock of an
insured  depository  institution  or  the  business  of  the Bank is not as an
insured depository institution.  Notwithstanding the foregoing, in the case of
(i) or (ii) or (iii) hereof, change of ownership or control of the Bank by the
Company itself to or among direct or indirect wholly-owned subsidiaries of the
Company  shall  not  constitute  a  Change  in  Control.  For purposes of this
paragraph  only,  the  term "person" refers to an individual or a corporation,
limited  liability  company,  partnership,  trust, association, joint venture,
pool, syndicate, sole proprietorship, unincorporated organization or any other
form  of  entity  not  specifically listed herein.  The decision of the Bank's
non-employee  directors  as  to whether or not a Change in Control, as defined
herein, has occurred, and the date of such occurrence, shall be conclusive and
binding.

     (b)       "Code" shall mean the Internal Revenue Code of 1986, as amended
from  time  to  time,  and  as  interpreted  through  applicable  rulings  and
regulations  in  effect  from  time  to  time.

     (c)        "Code   280G Maximum" shall mean product of 2.99 and the "base
amount"  as  defined  in  Code      280G(b)(3).

     (d)       "Good Reason" shall mean any of the following events, which has
not  been  consented  to  in  advance  by  the  Employee  in writing:  (i) the
requirement  that  the  Employee  move  his personal residence, or perform his
principal  executive  functions,  more than thirty (30) miles from his primary
office as of the date of the Change in Control; (ii) a material (defined to be
10% or more) reduction in the Employee's base compensation as in effect on the
date  of  the  Change  in Control or as the same may be increased from time to
time;  (iii) a successor to the Company or the Bank fails or refuses to assume
the  Company's  and  the  Bank's  obligations  under  this Agreement; (iv) the
Company,  the  Bank  or  successor  thereto  breaches  any  provision  of this
Agreement;  or  (v) the Employee is terminated for other than just cause after
the  Change  in  Control.

     (e)       "Just Cause" shall mean, in the good faith determination of the
Company's  and  the  Bank's  Boards  of  Directors,  the  Employee's  personal
dishonesty,  incompetence,  willful  misconduct,  breach  of  fiduciary  duty
involving  personal  profit,  intentional  failure  to  perform stated duties,
willful  violation  of  any  law,  rule  or  regulation  (other  than  traffic
violations  or  similar offenses) or final cease-and-desist order, or material
breach  of any provision of this Agreement.  The Employee shall have the right
to  make  a  presentation  to the Board of Directors with counsel prior to the
rendering  of  such  determination  by  the Board.  The Employee shall have no
right  to  receive  compensation  or  other  benefits  for  any  period  after
termination for Just Cause.  No act, or failure to act, on the Employee's part
shall  be  considered "willful" unless he has acted, or failed to act, with an
absence  of  good  faith  and  without  a reasonable belief that his action or
failure  to  act  was  in  the  best  interest  of  the  Bank and the Company.

     (f)      "Protected Period" shall mean the period that begins on the date
six  months  before  a  Change  in  Control and ends on the later of the third
annual  anniversary  of  the  Change in Control or the expiration date of this
Agreement.

     2.          Trigger  Events

     The  Employee  shall  be  entitled  to collect the severance benefits set
forth in Section 3 of this Agreement in the event that (a) a Change of Control
has occurred and the Employee voluntarily terminates his employment within the
30-day period beginning on the first anniversary of the date of the occurrence
of  a  Change  in  Control, (b) the Employee voluntarily terminates employment
within  90  days  of an event that both occurs during the Protected Period and
constitutes  Good  Reason, or (c) the Bank, the Company, or their successor(s)
in interest terminate the Employee's employment for any reason other than Just
Cause  during  the  Protected  Period.

     3.          Amount  of  Severance  Benefit

     (a)        If the Employee becomes entitled to collect severance benefits
pursuant  to  Section  2(a)  hereof,  the  Company  and/or  the Bank shall pay
Employee  one  (1) times the annual salary and bonus or incentive compensation
(not  including  stock  compensation  plans)  paid  to Employee by the Company
and/or  the  Bank  during  the  immediately  preceding  year  of  the  term of
employment,  such  sum  to  be  paid  within  five  (5)  days of the date that
Employee's  employment  actually  ceases.
     (b)        If the Employee becomes entitled to collect severance benefits
pursuant to Section 2(b) or 2(c) hereof, the Company and/or the Bank shall pay
Employee 2.99 times the annual salary and bonus or incentive compensation (not
including stock compensation plans) paid to Employee by the Company and/or the
Bank during the immediately preceding year of the term of employment, such sum
to  be  paid  within  five  (5)  days  of  the date that Employee's employment
actually  ceases.

     (c)         The provisions of this Agreement shall not reduce any amounts
otherwise  payable  to  the  Employee  or  in  any way diminish the employee's
rights,  whether  existing  now  or  hereafter  under  any benefit plan of the
Company  or  the  Bank.    The Employee shall not be obligated to mitigate any
payments  entitled  to  be  received  hereunder.

     (d)          The  foregoing  payments  and  benefits shall be paid to the
Employee's  beneficiaries  by  testate or intestate succession in the event of
Employee's death during the period during which such payments and benefits are
being  provided.

     (e)        In the event that the Employee and the Company or the Bank, as
the  case may be (hereinafter, in this Section 3(e), the "Company") agree that
the  Employee  has  collected  an amount exceeding the Code  280G Maximum, the
parties  agree  as  follows:

          (i)          In  the  calendar year that the Employee is entitled to
receive  a  payment  or  benefits  under the provisions of this Agreement, the
independent  accountants of the Company shall determine if an excess parachute
payment (as defined in Section 4999 of the Code, as amended, and any successor
provision  thereto)  exists.

               Such  determination  shall  be made after taking any reductions
permitted pursuant to Section 280G of the Code and the regulations thereunder.
 Any  amount  determined  to  be an excess parachute payment after taking into
account  such reductions shall be hereafter referred to as the "Initial Excess
Parachute  Payment".   As soon as practicable after a Change in Control of the
Company or the Bank, the Initial Excess Parachute Payment shall be determined.
 Immediately  following  a  Change  in Control of the Company or the Bank, the
Company  or the Bank shall pay the Employee, subject to applicable withholding
requirements  under  applicable  state  or  federal  law  an  amount equal to:

(a)       twenty (20) percent of the Initial Excess Parachute Payment (or such
other  amount  equal  to  the tax imposed under Section 4999 of the Code), and

(b)          such  additional  amount  (tax  allowance) as may be necessary to
compensate  the  Employee for the payment by the Employee of state and federal
income  and  excise  taxes on the payment provided under Clause (a) and on any
payments  under this Clause (b).  In computing such tax allowance, the payment
to  be  made under Clause (a) shall be multiplied by the "gross up percentage"
("GUP").    The  GUP  shall  be  determined  as  follows:


                    GUP  =          Tax  Rate
                                                  1  -  Tax  Rate

The  Tax  Rate for purposes of computing the GUP shall be the highest marginal
federal  and  state  income  and  employment-related  tax  rate, including any
applicable  excise  tax  rate, applicable to the Employee in the year in which
the  payment  under  Clause  (a)  is  made.

     (ii)          Notwithstanding  the foregoing, if it shall subsequently be
determined  in  a  final  judicial  determination  or  a  final administrative
settlement  to which the Employee is a party that the excess parachute payment
is  defined  in  Section  4999  of  the  Code,  reduced as described above, is
different  from  the  Initial  Excess Parachute Payment (such different amount
being  hereafter  referred to as the "Determinative Excess Parachute Payment")
then  the  Company's  independent  accountants shall determine the amount (the
"Adjustment  Amount")  the Employee must pay to the Company or the Bank or the
Company  or the Bank must pay to the Employee in order to put the Employee (or
the Company or the Bank, as the case may be) in the same position the Employee
(or  the  Company  or  the  Bank,  as  the case may be) would have been if the
Initial  Excess  Parachute  Payment had been equal to the Determinative Excess
Parachute  Payment.    In  determining  the Adjustment Amount, the independent
accountants shall take into account any and all taxes (including any penalties
and  interest)  paid by or for the Employee or refunded to the Employee or for
the  Employee's  benefit.   As soon as practicable after the Adjustment Amount
has  been  so  determined,  the  Company  or the Bank shall pay the Adjustment
Amount  to  the  Employee or the Employee shall repay the Adjustment Amount to
the  Company  or  the  Bank,  as  the  case  may  be.

     (iii)         In any calendar year that the Employee receives payments of
benefits  under  this  Agreement,  the  Employee shall report on his state and
federal  income  tax  returns  such  information  as  is  consistent  with the
determination  made by the independent accountants of the Company as described
above.    The  Company  and  the  Bank  shall  indemnify and hold the Employee
harmless  from  any  and  all  losses,  costs  and expenses (including without
limitation,  reasonable  attorney's fees, interest, fines and penalties) which
the  Employee  incurs  as a result of so reporting such information.  Employee
shall  promptly  notify  the  Company  and  the  Bank  in writing whenever the
Employee  receives  notice  of the institution of a judicial or administrative
proceeding,  formal  or  informal,  in  which  the federal tax treatment under
Section  4999  of  the  Code  of  any  amount  paid  or payable under this the
Employment  Agreement  is being reviewed or is in dispute.  The Company or the
Bank shall assume control at its expense over all legal and accounting matters
pertaining  to  such  federal tax treatment (except to the extent necessary or
appropriate  for  the  Employee to resolve any such proceeding with respect to
any matter unrelated to amounts paid or payable pursuant to this contract) and
the  Employee  shall  cooperate fully with the Company or the Bank in any such
proceeding.  The Employee shall not enter into any compromise or settlement or
otherwise  prejudice any rights the Company or the Bank may have in connection
therewith  without  prior  consent  of  the  Company.

     4.          Term  of  the  Agreement

     This  Agreement  shall  remain in effect for the period commencing on the
Effective  Date  and ending on the earlier of (i) the date 36 months after the
Effective  Date, and (ii) the date on which the Employee terminates employment
with  the  Company  or the Bank; provided that the Employee's rights hereunder
shall continue following the termination of his employment with the Company or
the  Bank  under  any  of  the  circumstances  described  in Section 2 hereof.

     5.          Termination  or  Suspension  Under  Federal  Law

     Any  payments  made  to  the  Employee  pursuant  to  this  Agreement, or
otherwise, are subject to and conditioned upon their compliance with 12 U.S.C.
 1828(k)  and  any  regulations  promulgated  thereunder.

     6.          Expense  Reimbursement

     In the event that any dispute arises between the Employee and the Company
or  the  Bank  as  to  the terms or interpretations of this Agreement, whether
instituted by formal legal proceedings or otherwise, including any action that
the Employee takes to enforce the terms of this Agreement or to defend against
any  action taken by the Company or the Bank, the Employee shall be reimbursed
for all costs and expenses, including reasonable attorneys' fees, arising from
such  dispute, proceedings or actions, provided that the Employee shall obtain
a final judgment in favor of the Employee in a court or competent jurisdiction
or  in  binding  arbitration  under  the  rules  of  the  American Arbitration
Association.    Such  reimbursement,  which  may  be  in  advance of any final
judgment  or  determination  in  arbitration,  if  requested in writing by the
Employee,  shall  be paid within ten (10) days of Employee's furnishing to the
Company  or  the  Bank written evidence, which may be in the form, among other
things,  or  a canceled check or receipt, of any costs or expenses incurred by
the  Employee.

     7.          Successors  and  Assigns

     (a)      This Agreement shall inure to the benefit of and be binding upon
any  corporate  or  other successor or assign of the Company or the Bank which
shall  acquire,  directly or indirectly, by merger, consolidation, purchase or
otherwise,  all  or  substantially  all  of the assets or stock of the Bank or
Company.    This Agreement shall inure to the benefit of and be enforceable by
the  Employee's personal and legal representatives, executors, administrators,
successors,  heirs,  devisees  and legatees.  If the Employee should die while
any  amounts are still payable to him/her hereunder, all such amounts shall be
paid in accordance with the terms of this Agreement to the Employee's devisee,
legatee  or other designee, or if there be no such designee, to the Employee's
Estate.

     (b)     Since the Company and the Bank are contracting for the unique and
personal  skills  of  the  Employee,  the  Employee  shall  be  precluded from
assigning or delegating his rights or duties hereunder without first obtaining
the  written  consent  of  the  Company  or  the  Bank.

     8.          Amendments

     No amendments or additions to this Agreement shall be binding unless made
in  writing  and  signed  by  all  of  the parties, except as herein otherwise
specifically  provided.    No waiver by either party hereto at any time of any
breach  by  the  other  party  hereto, or of compliance with, any condition or
provision of this Agreement to be performed by such other party will be deemed
to  be a waiver of similar or dissimilar provisions or conditions, at the same
or  any  prior  or  subsequent  time.

     9.          Applicable  Law

     Except  to  the extent preempted by Federal law, the laws of the State of
Texas shall govern this Agreement in all respects, whether as to its validity,
construction,  capacity,  performance  or  otherwise.

     10.          Severability

     The  provisions  of  this  Agreement  shall  be  deemed severable and the
invalidity  or unenforceability of any provision shall not affect the validity
or  enforceability  of  the  other  provisions  hereof.

     11.          Entire  Agreement

     This  Agreement, together with any understanding or modifications thereof
as  agreed to in writing by the parties, shall constitute the entire agreement
between  the  parties  hereto.

     12.          Notices

     For purposes of this Agreement, notices and other communications provided
for  in  this  Agreement  shall be in writing and shall be deemed to have been
duly  given  when  delivered  or  mailed by U.S. registered or certified mail,
return  receipt  requested, postage prepaid, as follows:  If to the Company or
the Bank:  Chairman of the Board and Chief Executive Officer, Coastal Bancorp,
Inc., 8 Greenway Plaza, Suite 1500, Houston, Texas 77046.  If to the Employee:

          Gary  R.  Garrett
          1231  Creekford
          Sugarland,  Texas  77478
          ss#  ###-##-####
     Employee  Name  &  Address

     IN  WITNESS  WHEREOF, the parties have executed this Agreement on the day
and  year  first  herein  above  written.

ATTEST:                                   COASTAL BANCORP, INC.


/s/    Linda  B.  Frazier               By:     /s/ Manuel J. Mehos
     Secretary                          Manuel J. Mehos, 
                                        Chairman of the Board
                                        and  Chief  Executive  Officer

ATTEST:                                   COASTAL  Banc  ssb


/s/    Linda  B.  Frazier               By:     /s/ Manuel J. Mehos
     Secretary                         Manuel J. Mehos, 
                                       Chairman of the Board
                                       and  Chief  Executive  Officer

WITNESS


/s/    Pamela  S.  Watkins                   /s/ Gary R. Garrett
                                             Gary R. Garrett

<PAGE>
                    CHANGE-IN-CONTROL SEVERANCE AGREEMENT


     THIS AGREEMENT is entered into and effective this 14th day of June, 1996,
("Effective  Date")  by  and between Coastal Bancorp, Inc. (the "Company") and
Coastal  Banc  ssb  (the  "Bank")  and  Catherine  N.  Wylie (the "Employee").

     WHEREAS, the Employee had heretofore been employed by the Company and the
Bank  as  an executive officer, and the Company and the Bank deems it to be in
their  best  interest  to enter into this Agreement as additional incentive to
the Employee to continue as an executive employee of the Company and the Bank;
and

     WHEREAS,  the  parties  desire  by  this  writing  to  set  forth  their
understanding  as  to  their  respective rights and obligations in the event a
"change in control" (as defined herein) occurs with respect to the Bank or the
Company;

     NOW,  THEREFORE,  the  undersigned  parties  AGREE  as  follows:

     1.          Defined  Terms

          When  used anywhere in the Agreement, the following terms shall have
the  meaning  set  forth  herein.

          (a)          "Change in Control" shall mean any one of the following
events:  (i)  where,  during  any period of two consecutive years, individuals
(the  "Continuing  Directors")  who at the beginning of such period constitute
the Board of Directors of the Bank or the Company (the "Existing Board") cease
for  any  reason  to constitute at least two-thirds thereof, provided that any
individual  whose  election  or  nomination  for  election  as a member of the
Existing Board was approved by a vote of at least two-thirds of the Continuing
Directors then in office shall be considered a Continuing Director following: 
(A)  the  acquisition  by a person of ownership, holding or power to vote more
than  25%  of the Bank's or the Company's voting stock, (B) the acquisition by
any  person  of the ability to control the election of a majority of any class
or classes of the Bank's or the Company's directors, or (C) the acquisition of
a  controlling  influence  over  the management or policies of the Bank or the
Company  defined  as set forth in 12 C.F.R. 574.4(b),(c) and (d) by any person
or  to persons acting as a "group" (within the meaning of Section 13(d) of the
Securities  Exchange Act of 1934), or (ii) the sale, exchange, lease, transfer
or  other  disposition (in one or more transactions) to any person of all or a
substantial  part of the assets, liabilities or business of the Company or the
Bank,  (iii)  any  merger or consolidation or share exchange of the Company or
the  Bank  with  any  other person which subsequent thereto the Company or the
Bank  is  not  the  surviving  entity,  or  (iv) any change in business of the
Company  or the Bank such that the Company does not own the voting stock of an
insured  depository  institution  or  the  business  of  the Bank is not as an
insured depository institution.  Notwithstanding the foregoing, in the case of
(i) or (ii) or (iii) hereof, change of ownership or control of the Bank by the
Company itself to or among direct or indirect wholly-owned subsidiaries of the
Company  shall  not  constitute  a  Change  in  Control.  For purposes of this
paragraph  only,  the  term "person" refers to an individual or a corporation,
limited  liability  company,  partnership,  trust, association, joint venture,
pool, syndicate, sole proprietorship, unincorporated organization or any other
form  of  entity  not  specifically listed herein.  The decision of the Bank's
non-employee  directors  as  to whether or not a Change in Control, as defined
herein, has occurred, and the date of such occurrence, shall be conclusive and
binding.

     (b)       "Code" shall mean the Internal Revenue Code of 1986, as amended
from  time  to  time,  and  as  interpreted  through  applicable  rulings  and
regulations  in  effect  from  time  to  time.

     (c)        "Code   280G Maximum" shall mean product of 2.99 and the "base
amount"  as  defined  in  Code      280G(b)(3).

     (d)       "Good Reason" shall mean any of the following events, which has
not  been  consented  to  in  advance  by  the  Employee  in writing:  (i) the
requirement  that  the  Employee  move  his personal residence, or perform his
principal  executive  functions,  more than thirty (30) miles from his primary
office as of the date of the Change in Control; (ii) a material (defined to be
10% or more) reduction in the Employee's base compensation as in effect on the
date  of  the  Change  in Control or as the same may be increased from time to
time;  (iii) a successor to the Company or the Bank fails or refuses to assume
the  Company's  and  the  Bank's  obligations  under  this Agreement; (iv) the
Company,  the  Bank  or  successor  thereto  breaches  any  provision  of this
Agreement;  or  (v) the Employee is terminated for other than just cause after
the  Change  in  Control.

     (e)       "Just Cause" shall mean, in the good faith determination of the
Company's  and  the  Bank's  Boards  of  Directors,  the  Employee's  personal
dishonesty,  incompetence,  willful  misconduct,  breach  of  fiduciary  duty
involving  personal  profit,  intentional  failure  to  perform stated duties,
willful  violation  of  any  law,  rule  or  regulation  (other  than  traffic
violations  or  similar offenses) or final cease-and-desist order, or material
breach  of any provision of this Agreement.  The Employee shall have the right
to  make  a  presentation  to the Board of Directors with counsel prior to the
rendering  of  such  determination  by  the Board.  The Employee shall have no
right  to  receive  compensation  or  other  benefits  for  any  period  after
termination for Just Cause.  No act, or failure to act, on the Employee's part
shall  be  considered "willful" unless he has acted, or failed to act, with an
absence  of  good  faith  and  without  a reasonable belief that his action or
failure  to  act  was  in  the  best  interest  of  the  Bank and the Company.

     (f)      "Protected Period" shall mean the period that begins on the date
six  months  before  a  Change  in  Control and ends on the later of the third
annual  anniversary  of  the  Change in Control or the expiration date of this
Agreement.

     2.          Trigger  Events

     The  Employee  shall  be  entitled  to collect the severance benefits set
forth in Section 3 of this Agreement in the event that (a) a Change of Control
has occurred and the Employee voluntarily terminates his employment within the
30-day period beginning on the first anniversary of the date of the occurrence
of  a  Change  in  Control, (b) the Employee voluntarily terminates employment
within  90  days  of an event that both occurs during the Protected Period and
constitutes  Good  Reason, or (c) the Bank, the Company, or their successor(s)
in interest terminate the Employee's employment for any reason other than Just
Cause  during  the  Protected  Period.

     3.          Amount  of  Severance  Benefit

     (a)        If the Employee becomes entitled to collect severance benefits
pursuant  to  Section  2(a)  hereof,  the  Company  and/or  the Bank shall pay
Employee  one  (1) times the annual salary and bonus or incentive compensation
(not  including  stock  compensation  plans)  paid  to Employee by the Company
and/or  the  Bank  during  the  immediately  preceding  year  of  the  term of
employment,  such  sum  to  be  paid  within  five  (5)  days of the date that
Employee's  employment  actually  ceases.
     (b)        If the Employee becomes entitled to collect severance benefits
pursuant to Section 2(b) or 2(c) hereof, the Company and/or the Bank shall pay
Employee 2.99 times the annual salary and bonus or incentive compensation (not
including stock compensation plans) paid to Employee by the Company and/or the
Bank during the immediately preceding year of the term of employment, such sum
to  be  paid  within  five  (5)  days  of  the date that Employee's employment
actually  ceases.

     (c)         The provisions of this Agreement shall not reduce any amounts
otherwise  payable  to  the  Employee  or  in  any way diminish the employee's
rights,  whether  existing  now  or  hereafter  under  any benefit plan of the
Company  or  the  Bank.    The Employee shall not be obligated to mitigate any
payments  entitled  to  be  received  hereunder.

     (d)          The  foregoing  payments  and  benefits shall be paid to the
Employee's  beneficiaries  by  testate or intestate succession in the event of
Employee's death during the period during which such payments and benefits are
being  provided.

     (e)        In the event that the Employee and the Company or the Bank, as
the  case may be (hereinafter, in this Section 3(e), the "Company") agree that
the  Employee  has  collected  an amount exceeding the Code  280G Maximum, the
parties  agree  as  follows:

          (i)          In  the  calendar year that the Employee is entitled to
receive  a  payment  or  benefits  under the provisions of this Agreement, the
independent  accountants of the Company shall determine if an excess parachute
payment (as defined in Section 4999 of the Code, as amended, and any successor
provision  thereto)  exists.

               Such  determination  shall  be made after taking any reductions
permitted pursuant to Section 280G of the Code and the regulations thereunder.
 Any  amount  determined  to  be an excess parachute payment after taking into
account  such reductions shall be hereafter referred to as the "Initial Excess
Parachute  Payment".   As soon as practicable after a Change in Control of the
Company or the Bank, the Initial Excess Parachute Payment shall be determined.
 Immediately  following  a  Change  in Control of the Company or the Bank, the
Company  or the Bank shall pay the Employee, subject to applicable withholding
requirements  under  applicable  state  or  federal  law  an  amount equal to:

(a)       twenty (20) percent of the Initial Excess Parachute Payment (or such
other  amount  equal  to  the tax imposed under Section 4999 of the Code), and

(b)          such  additional  amount  (tax  allowance) as may be necessary to
compensate  the  Employee for the payment by the Employee of state and federal
income  and  excise  taxes on the payment provided under Clause (a) and on any
payments  under this Clause (b).  In computing such tax allowance, the payment
to  be  made under Clause (a) shall be multiplied by the "gross up percentage"
("GUP").    The  GUP  shall  be  determined  as  follows:


                    GUP  =          Tax  Rate
                                                  1  -  Tax  Rate

The  Tax  Rate for purposes of computing the GUP shall be the highest marginal
federal  and  state  income  and  employment-related  tax  rate, including any
applicable  excise  tax  rate, applicable to the Employee in the year in which
the  payment  under  Clause  (a)  is  made.

     (ii)          Notwithstanding  the foregoing, if it shall subsequently be
determined  in  a  final  judicial  determination  or  a  final administrative
settlement  to which the Employee is a party that the excess parachute payment
is  defined  in  Section  4999  of  the  Code,  reduced as described above, is
different  from  the  Initial  Excess Parachute Payment (such different amount
being  hereafter  referred to as the "Determinative Excess Parachute Payment")
then  the  Company's  independent  accountants shall determine the amount (the
"Adjustment  Amount")  the Employee must pay to the Company or the Bank or the
Company  or the Bank must pay to the Employee in order to put the Employee (or
the Company or the Bank, as the case may be) in the same position the Employee
(or  the  Company  or  the  Bank,  as  the case may be) would have been if the
Initial  Excess  Parachute  Payment had been equal to the Determinative Excess
Parachute  Payment.    In  determining  the Adjustment Amount, the independent
accountants shall take into account any and all taxes (including any penalties
and  interest)  paid by or for the Employee or refunded to the Employee or for
the  Employee's  benefit.   As soon as practicable after the Adjustment Amount
has  been  so  determined,  the  Company  or the Bank shall pay the Adjustment
Amount  to  the  Employee or the Employee shall repay the Adjustment Amount to
the  Company  or  the  Bank,  as  the  case  may  be.

     (iii)         In any calendar year that the Employee receives payments of
benefits  under  this  Agreement,  the  Employee shall report on his state and
federal  income  tax  returns  such  information  as  is  consistent  with the
determination  made by the independent accountants of the Company as described
above.    The  Company  and  the  Bank  shall  indemnify and hold the Employee
harmless  from  any  and  all  losses,  costs  and expenses (including without
limitation,  reasonable  attorney's fees, interest, fines and penalties) which
the  Employee  incurs  as a result of so reporting such information.  Employee
shall  promptly  notify  the  Company  and  the  Bank  in writing whenever the
Employee  receives  notice  of the institution of a judicial or administrative
proceeding,  formal  or  informal,  in  which  the federal tax treatment under
Section  4999  of  the  Code  of  any  amount  paid  or payable under this the
Employment  Agreement  is being reviewed or is in dispute.  The Company or the
Bank shall assume control at its expense over all legal and accounting matters
pertaining  to  such  federal tax treatment (except to the extent necessary or
appropriate  for  the  Employee to resolve any such proceeding with respect to
any matter unrelated to amounts paid or payable pursuant to this contract) and
the  Employee  shall  cooperate fully with the Company or the Bank in any such
proceeding.  The Employee shall not enter into any compromise or settlement or
otherwise  prejudice any rights the Company or the Bank may have in connection
therewith  without  prior  consent  of  the  Company  or  the  Bank.

     4.          Term  of  the  Agreement

     This  Agreement  shall  remain in effect for the period commencing on the
Effective  Date  and ending on the earlier of (i) the date 36 months after the
Effective  Date, and (ii) the date on which the Employee terminates employment
with  the  Company  or the Bank; provided that the Employee's rights hereunder
shall continue following the termination of his employment with the Company or
the  Bank  under  any  of  the  circumstances  described  in Section 2 hereof.

     5.          Termination  or  Suspension  Under  Federal  Law

     Any  payments  made  to  the  Employee  pursuant  to  this  Agreement, or
otherwise, are subject to and conditioned upon their compliance with 12 U.S.C.
 1828(k)  and  any  regulations  promulgated  thereunder.

     6.          Expense  Reimbursement

     In the event that any dispute arises between the Employee and the Company
or  the  Bank  as  to  the terms or interpretations of this Agreement, whether
instituted by formal legal proceedings or otherwise, including any action that
the Employee takes to enforce the terms of this Agreement or to defend against
any  action taken by the Company or the Bank, the Employee shall be reimbursed
for all costs and expenses, including reasonable attorneys' fees, arising from
such  dispute, proceedings or actions, provided that the Employee shall obtain
a final judgment in favor of the Employee in a court or competent jurisdiction
or  in  binding  arbitration  under  the  rules  of  the  American Arbitration
Association.    Such  reimbursement,  which  may  be  in  advance of any final
judgment  or  determination  in  arbitration,  if  requested in writing by the
Employee,  shall  be paid within ten (10) days of Employee's furnishing to the
Company  or  the  Bank written evidence, which may be in the form, among other
things,  or  a canceled check or receipt, of any costs or expenses incurred by
the  Employee.

     7.          Successors  and  Assigns

     (a)      This Agreement shall inure to the benefit of and be binding upon
any  corporate  or  other successor or assign of the Company or the Bank which
shall  acquire,  directly or indirectly, by merger, consolidation, purchase or
otherwise,  all  or  substantially  all  of the assets or stock of the Bank or
Company.    This Agreement shall inure to the benefit of and be enforceable by
the  Employee's personal and legal representatives, executors, administrators,
successors,  heirs,  devisees  and legatees.  If the Employee should die while
any  amounts are still payable to him/her hereunder, all such amounts shall be
paid in accordance with the terms of this Agreement to the Employee's devisee,
legatee  or other designee, or if there be no such designee, to the Employee's
Estate.

     (b)     Since the Company and the Bank are contracting for the unique and
personal  skills  of  the  Employee,  the  Employee  shall  be  precluded from
assigning or delegating his rights or duties hereunder without first obtaining
the  written  consent  of  the  Company  or  the  Bank.

     8.          Amendments

     No amendments or additions to this Agreement shall be binding unless made
in  writing  and  signed  by  all  of  the parties, except as herein otherwise
specifically  provided.    No waiver by either party hereto at any time of any
breach  by  the  other  party  hereto, or of compliance with, any condition or
provision of this Agreement to be performed by such other party will be deemed
to  be a waiver of similar or dissimilar provisions or conditions, at the same
or  any  prior  or  subsequent  time.

     9.          Applicable  Law

     Except  to  the extent preempted by Federal law, the laws of the State of
Texas shall govern this Agreement in all respects, whether as to its validity,
construction,  capacity,  performance  or  otherwise.

     10.          Severability

     The  provisions  of  this  Agreement  shall  be  deemed severable and the
invalidity  or unenforceability of any provision shall not affect the validity
or  enforceability  of  the  other  provisions  hereof.

     11.          Entire  Agreement

     This  Agreement, together with any understanding or modifications thereof
as  agreed to in writing by the parties, shall constitute the entire agreement
between  the  parties  hereto.

     12.          Notices

     For purposes of this Agreement, notices and other communications provided
for  in  this  Agreement  shall be in writing and shall be deemed to have been
duly  given  when  delivered  or  mailed by U.S. registered or certified mail,
return  receipt  requested, postage prepaid, as follows:  If to the Company or
the Bank:  Chairman of the Board and Chief Executive Officer, Coastal Bancorp,
Inc., 8 Greenway Plaza, Suite 1500, Houston, Texas 77046.  If to the Employee:

          Catherine  N.  Wylie
          3225  Bellefontaine
          Houston,  Texas  77025
          ss#  ###-##-####
     Employee  Name  &  Address

     IN  WITNESS  WHEREOF, the parties have executed this Agreement on the day
and  year  first  herein  above  written.

ATTEST:                                      COASTAL BANCORP, INC.


/s/    Linda  B.  Frazier                    By:     /s/ Manuel J. Mehos
     Secretary                               Manuel J. Mehos, 
                                             Chairman of the Board
                                             and  Chief  Executive  Officer

ATTEST:                                      COASTAL  Banc  ssb


/s/  Linda  B.  Frazier                      By:     /s/ Manuel J. Mehos
     Secretary                               Manuel J. Mehos, 
                                             Chairman of the Board
                                             and  Chief  Executive  Officer

WITNESS


/s/  Pamela  S.  Watkins                    /s/ Catherine N. Wylie
                                            Catherine N. Wylie














                                                                March 24, 1997






Dear  Stockholder:

     You  are  cordially  invited  to  attend  the  Annual  Meeting  of  the
stockholders  of  Coastal  Bancorp, Inc. (the "Company").  The meeting will be
held  at  the  Renaissance Houston Hotel, the Plaza III Room, 6 Greenway Plaza
East, Houston, Texas on Thursday, April 24, 1997, at 11:00 a.m., Central Time.

     The  attached  Notice  of Annual Meeting and Proxy Statement describe the
formal  business  to  be transacted at the meeting.  Stockholders will vote to
elect  directors  and ratify the Company's independent auditors. The Company's
Board  of  Directors believes that these proposals are in the best interest of
the  Company  and its stockholders and recommends that stockholders vote "for"
them  at  the  Annual  Meeting.    Directors  and  officers of the Company and
representatives  of  the  Company's  independent  auditors  will be present to
respond  to  any  questions  that  our  stockholders  may  have.

     It  is  very  important  that  you  be  represented at the Annual Meeting
regardless  of  the number of shares you own or whether you are able to attend
the  meeting in person. Let me urge you to mark, sign and date your proxy card
today and return it in the postage paid envelope provided, even if you plan to
attend  the  Annual Meeting.  This will not prevent you from voting in person,
but  will  ensure  that  your  vote  is  counted  if you are unable to attend.

     Your  continued  support  and  interest  in  Coastal  Bancorp,  Inc.  is
appreciated.

                                        Sincerely,




                                   /s/      Manuel  J.  Mehos
                                   Manuel  J.  Mehos
                                   Chairman of the Board, President      
                                   and  Chief  Executive  Officer

<PAGE>
     COASTAL  BANCORP,  INC.
     COASTAL  BANC  TOWER
     8  GREENWAY  PLAZA,  SUITE  1500
     HOUSTON,  TEXAS    77046

     NOTICE  OF  ANNUAL  MEETING  OF  STOCKHOLDERS
     TO  BE  HELD  APRIL  24,  1997


     NOTICE  IS  HEREBY GIVEN that the Annual Meeting of Stockholders ("Annual
Meeting")  of  Coastal  Bancorp,  Inc.  (the  "Company")  will  be held at the
Renaissance Houston Hotel, the Plaza III Room, 6 Greenway Plaza East, Houston,
Texas  at  11:00  a.m.,  Central  Time,  on  April  24, 1997 for the following
purposes, all of which are more completely set forth in the accompanying Proxy
Statement:

     (1)       To elect two directors of the Company to serve until the annual
meeting  of  stockholders  in  the  year  2000  and until their successors are
elected  and  qualified;

     (2)          To  ratify  the  appointment of KPMG Peat Marwick LLP as the
Company's  independent  auditors for the fiscal year ending December 31, 1997;
and,

     (3)       To transact such other business as may properly come before the
Annual  Meeting,  or  any  adjournment  or  postponement thereof.  Except with
respect  to  procedural matters incident to the conduct of the Annual Meeting,
management  of  the  Company  is not aware of any matters other than those set
forth  above  which  may  properly  come  before  the  Annual  Meeting.

     The  Board of Directors has fixed February 27, 1997 for the determination
of  stockholders entitled to notice of, and to vote at, the Annual Meeting and
any adjournment or postponement thereof.  Only those stockholders of record as
of  the  close of business on that date will be entitled to vote at the Annual
Meeting  or  at  any  such  adjournment  or  postponement.


     BY  ORDER  OF  THE  BOARD  OF
     DIRECTORS



     /s/      Linda  B.  Frazier
     Linda  B.  Frazier
     Secretary
Houston,  Texas
March  24,  1997



     YOU  ARE CORDIALLY INVITED TO ATTEND THE ANNUAL MEETING.  IT IS IMPORTANT
THAT YOUR SHARES BE REPRESENTED REGARDLESS OF THE NUMBER YOU OWN.  EVEN IF YOU
PLAN  TO  BE  PRESENT,  YOU  ARE  URGED TO COMPLETE, SIGN, DATE AND RETURN THE
ENCLOSED PROXY PROMPTLY IN THE ENVELOPE PROVIDED.  IF YOU ATTEND THIS MEETING,
YOU  MAY VOTE IN PERSON OR BY PROXY.  ANY PROXY GIVEN MAY BE REVOKED BY YOU IN
WRITING  OR  IN  PERSON  AT  ANY  TIME  PRIOR  TO  THE  EXERCISE  THEREOF.



                                      25

                            COASTAL BANCORP, INC.


                               PROXY STATEMENT


                        ANNUAL MEETING OF STOCKHOLDERS


     This  Proxy  Statement  is  furnished to the holders of the common stock,
$.01  par  value  per share (the "Common Stock") of Coastal Bancorp, Inc. (the
"Company")  in  connection  with  the solicitation of proxies on behalf of the
Board  of  Directors  of  the  Company,  to  be  used at the Annual Meeting of
Stockholders  to be held at the Renaissance Houston Hotel, the Plaza III Room,
located at 6 Greenway Plaza East, Houston, Texas, at 11:00 a.m., Central Time,
on  April  24,  1997  and  at  any adjournment or postponement thereof for the
purposes  set  forth  in  the  Notice of Annual Meeting of Stockholders.  This
Proxy Statement is expected to be mailed to stockholders on or about March 24,
1997.

     Each  proxy  solicited  hereby,  if  properly  signed and returned to the
Company,  will  be voted in accordance with the instructions contained therein
if it is not revoked prior to its use.  IF NO CONTRARY INSTRUCTIONS ARE GIVEN,
EACH  PROXY  RECEIVED  WILL  BE  VOTED:    (I) FOR THE ELECTION OF THE BOARD'S
NOMINEES  AS  DIRECTORS  OF  THE  COMPANY; (II) FOR THE PROPOSAL TO RATIFY THE
APPOINTMENT OF KPMG PEAT MARWICK LLP AS THE COMPANY'S INDEPENDENT AUDITORS FOR
THE  FISCAL  YEAR  ENDING DECEMBER 31, 1997; AND (III) UPON THE TRANSACTION OF
SUCH  OTHER  BUSINESS  AS  MAY  PROPERLY  COME  BEFORE  THE ANNUAL MEETING, IN
ACCORDANCE  WITH  THE  BEST JUDGMENT OF THE PERSONS APPOINTED AS PROXIES.  ANY
HOLDER  OF  COMMON  STOCK  WHO  RETURNS  A  SIGNED  PROXY BUT FAILS TO PROVIDE
INSTRUCTIONS  AS  TO  THE  MANNER IN WHICH SUCH SHARES ARE TO BE VOTED WILL BE
DEEMED  TO  HAVE  VOTED  IN  FAVOR  OF  THE MATTERS SET FORTH IN THE PRECEDING
SENTENCE.

     Any  stockholder  giving  a  proxy has the power to revoke it at any time
before it is exercised by (i) filing with the Secretary of the Company written
notice thereof (Linda B. Frazier, Coastal Bancorp, Inc., Coastal Banc Tower, 8
Greenway  Plaza,  Suite  1500,  Houston, Texas  77046), (ii) submitting a duly
executed  proxy  bearing  a  later  date; or (iii) by appearing at the Annual 
Meeting  and  giving  the  Secretary notice of his or her intention to vote in
person.  Proxies  solicited hereby may be exercised only at the Annual Meeting
and any adjournment or postponement thereof and will not be used for any other
meeting.

<PAGE>
                            BACKGROUND INFORMATION
                                      ON
                            COASTAL BANCORP, INC.
                                     AND
                                 SUBSIDIARIES

     Coastal  Bancorp,  Inc.  was  incorporated  in  Texas  in  March  1994 in
connection  with  the  reorganization of Coastal Banc Savings Association (the
"Association")  into  the holding company form of organization, which occurred
on  July  29,  1994.    In addition, effective July 29, 1994, the Association,
which  had been a Texas-chartered savings and loan association, converted to a
Texas-chartered  savings  bank  known  as  Coastal  Banc  ssb  (the  "Bank"). 
Effective  November  30,  1996,  the Bank engaged in a further holding company
reorganization  whereby  Coastal  Banc  Holding  Company,  Inc.,  a  Delaware
corporation  ("HoCo"),  became  a  first-tier  wholly-owned  subsidiary of the
Company.    As a result of these reorganizations, the Company owns 100% of the
voting stock of HoCo and HoCo owns 100% of the voting stock of the Bank.  HoCo
has  no  operation  other  than the voting common stock of the Bank.  The 9.0%
Noncumulative  Preferred Stock, Series A, issued by the Association on October
21,  1993  continues  to  represent,  on  a  share  for  share basis, the 9.0%
Noncumulative  Preferred  Stock, Series A, of the Bank.  Coastal Bancorp, Inc.
is  a  registered  savings and loan holding company regulated by the Office of
Thrift  Supervision.


                       VOTING SECURITIES AND BENEFICIAL
                              OWNERSHIP THEREOF

     Only  holders  of  record  of  the Company's Common Stock at the close of
business  on  February 27, 1997 ("Record Date") will be entitled to notice of,
and  to vote at, the Annual Meeting.  On the Record Date, there were 4,967,241
shares  of  Common  Stock  outstanding  and  the Company had no other class of
equity  securities  outstanding.  Only holders of Company Common Stock will be
entitled  to vote at the Annual Meeting and each share of Common Stock will be
entitled  to  one vote on all matters properly presented.  Stockholders of the
Company  are  not  permitted  to  cumulate  their  votes  for  the election of
directors.

     The  presence  in  person  or  by  proxy  of  at  least a majority of the
outstanding shares of Common Stock entitled to vote is necessary to constitute
a  quorum  at  the Annual Meeting. Directors will be elected by a plurality of
the  votes  cast at the Annual Meeting.  The affirmative vote of a majority of
the  total votes present at the Annual Meeting is required for approval of the
proposal  to  ratify  the  appointment  of the Company's independent auditors.

     Abstentions will be counted for purposes of determining the presence of a
quorum at the Annual Meeting.  Because of the required votes, abstentions will
have  the same effect as a vote against the proposal to ratify the appointment
of  the  Company's independent auditors, but will not be counted as votes cast
for the election of directors and, thus, will have no effect on the voting for
the  election  of directors.  Under the applicable rules, all of the proposals
for  consideration  at the Annual Meeting are considered "discretionary" items
upon  which  brokerage  firms  may vote in their discretion on behalf of their
clients  if  such clients have not furnished voting instructions.  Thus, there
are  no  proposals to be considered at the Annual Meeting which are considered
"non-discretionary"  and  for  which  there  will  be  "broker  non-votes".

     At  February 27, 1997, directors, executive officers and their affiliates
beneficially  owned  1,151,394  shares  of Common Stock or 22.53% of the total
shares  of  Common Stock outstanding on such date.  It is anticipated that all
of such shares will be voted for the election of the nominees of the Company's
Board of Directors and in favor of all of the proposals of the Board described
herein.

     The  following  table  sets  forth the beneficial ownership of the Common
Stock as of February 27, 1997, with respect to (i) any person or entity who is
known  to  the  Company to be the beneficial owner of 5% or more of the Common
Stock;  (ii)  each  nominee  for director; (iii) each director of the Company;
(iv)  each  of  the executive officers named in the summary compensation table
(see  "Executive  Compensation  -  Summary  Compensation  Table:)  and (v) all
directors  and  executive  officers of the Company and its subsidiary, Coastal
Banc  ssb, as a group. The address for all directors and executive officers of
the  Company and the Bank is Coastal Banc Tower, 8 Greenway Plaza, Suite 1500,
Houston, Texas 77046.  Except as set forth below, as of February 27, 1997, the
Company  was  aware of no other person or entity unaffiliated with the Company
that  was  the  beneficial  owner  of  5%  or  more  of  the  Common  Stock.


<PAGE>
<TABLE>

<CAPTION>

                                         Amount  of  Shares  of
                 Name                       Common  Stock
           (and  Address)of              Beneficially  Owned
     Beneficial  Owner,                  as  of  February  27,          Percent  of
                                              1997(1),                     Class


<S>                                                  <C>         <C>

FMR Corp.                                          423,099(2)  8.28
82 Devonshire Street
Boston, MA   02104

First Manhattan Co.                                481,235(2)  9.42
437 Madison Avenue
New York, NY 10022

Robert Edwin Allday, Director                           0(3)     *
Coastal Bancorp, Inc. and Coastal Banc ssb

D. Fort Flowers, Jr., Director                    179,880(4)  3.52
Coastal Bancorp, Inc. and Coastal Banc ssb

Dennis S. Frank, Director                           126,570   2.48
Coastal Bancorp, Inc. and Coastal Banc ssb

Robert E. Johnson, Jr., Director                   12,880(5)     *
Coastal Bancorp, Inc. and Coastal Banc ssb

Manuel J. Mehos, Chairman of the Board,           357,750(6)  7.00
President and Chief Executive Officer
Coastal Bancorp, Inc., Coastal Banc 
Holding Company, Inc. and Coastal Banc ssb

James C. Niver, Director                          368,952(7)  7.22
Coastal Bancorp, Inc. and Coastal Banc ssb

Clayton T. Stone, Director                              600      *
Coastal Bancorp, Inc. and Coastal Banc ssb

John D. Bird, Executive Vice President,            20,922(6)     *
Chief Administrative Officer and
Assistant Secretary
Coastal Banc ssb

Gary R. Garrett, Executive Vice President and       19,823(6)      *
Chief Lending Officer
Coastal Banc ssb

David R. Graham, Executive Vice President -         18,584(6)      *
Real Estate Lending
Coastal Banc ssb

Sandra S. Orr, Executive Vice President and         15,653(6)      *
Chief Investment Officer
Coastal Banc ssb

Nancy S. Vadasz, Executive Vice President -         10,034(6)      *
Market and Product Strategies
Coastal Banc ssb

Catherine N. Wylie, Executive Vice President and    19,746(6)      *
Chief Financial Officer
Coastal Bancorp, Inc., 
Coastal Banc Holding Company, Inc. and 
Coastal Banc ssb

All directors and executive officers of 
the Company and the Bank as a group                1,151,394   22.53
(13 persons)
</TABLE>





       *     Represents less than 1.0% of the Common Stock outstanding.

(1)         Based upon information furnished by the respective individuals and
filings  pursuant  to  the  Securities  Exchange  Act of 1934, as amended (the
"Exchange  Act").  The information is not necessarily indicative of beneficial
ownership  for  any  other purpose.  Under regulations promulgated pursuant to
the Exchange Act, shares are deemed to be beneficially owned by a person if he
or  she  directly or indirectly has or shares (i) voting power, which includes
the  power  to  vote or to direct the voting of the shares, or (ii) investment
power, which includes the power to dispose or to direct the disposition of the
shares.    Unless  otherwise  indicated,  the  named beneficial owner has sole
voting  and  dispositive  power  with  respect  to  the  shares.

(2)          Based  on  a  Schedule  13G  filed  under  the  Exchange  Act.

(3)      Mr. Allday is the beneficial owner of 2,000 shares of the Bank's 9.0%
Noncumulative  Preferred  Stock,  Series  A.

(4)        Of such shares, 176,880 are owned by a trust over which Mr. Flowers
has  shared  voting  and  dispositive  power  with  two  other  co-trustees.

(5)      Shares are held in trust for his minor children for which Mr. Johnson
serves  as  trustee.

(6)        Under applicable regulations, a person is deemed to have beneficial
ownership  of  any shares of Common Stock which may be acquired within 60 days
of  the  Record  Date  pursuant to the exercise of outstanding stock options. 
Shares  of  Common  Stock  which are subject to stock options are deemed to be
outstanding  for the purpose of computing the percentage of outstanding Common
Stock owned by such person or group but not deemed outstanding for the purpose
of  computing  the  percentage  of  Common  Stock owned by any other person or
group.    The  amounts  set forth in the table include 19,422, 18,323, 18,584,
42,750,  15,653,  10,034  and  17,796  shares  which  may be received upon the
exercise of stock options by Messrs. Bird, Garrett, Graham and Mehos and Mmes.
Orr,  Vadasz  and  Wylie,  respectively,  pursuant  to stock options.  For all
directors  and  executive  officers  as a group, the number of shares includes
142,562  shares  of  Common  Stock  subject  to  outstanding  stock  options.

(7)      Mr. Niver is the co-trustee with his wife of a trust which holds such
shares  for  their  benefit.




              INFORMATION WITH RESPECT TO NOMINEES FOR DIRECTOR,
            DIRECTORS WHOSE TERMS CONTINUE AND EXECUTIVE OFFICERS


ELECTION  OF  DIRECTORS

     Coastal  Bancorp,  Inc.  is  a  Texas corporation, formed pursuant to the
Texas Business Corporation Act which requires that the business and affairs of
the  Company  shall  be  managed  by  or  under  the direction of the Board of
Directors.  The Company's Articles of Incorporation provide that the Company's
Board  of Directors be divided into three classes as nearly equal in number as
possible,  with  one  class  to be elected annually, and the Bylaws state that
members  of each class are to be elected for a term of office to expire at the
third  succeeding  annual  meeting  of  stockholders and when their respective
successors  have  been  elected  and  qualified.    The number of directors is
determined  from  time  to time by resolution of the Board.  On July 27, 1995,
the  Board  of Directors voted to increase the size of the Board from seven to
eight members and expected Mr. Clayton T. Stone to fill such vacancy effective
August 24, 1995.  Mr. Stone stood for election by the stockholders at the 1996
annual meeting and was elected to a three year term.  Effective April 1, 1996,
Mr.  Donald  Bonham retired from the Board of Directors for personal reasons. 
The  Board  of  Directors has not nominated anyone to replace Mr. Bonham as of
the  date  hereof.

     Two of the positions on the Board are to be elected in 1997.  Each of the
nominees  listed  below  has  served  as  a  director of the Company since its
inception  and prior to the formation of the Company, these individuals served
as  directors of the Association.  The information set forth below relating to
their  tenure  as  directors  is  as  of  the  date they were first elected as
directors  of the Association, where applicable.  There are no arrangements or
understandings  between  the  Company  and  any  person pursuant to which such
person has been selected as a nominee, and no director is related to any other
director or executive officer of the Company or the Bank by blood, marriage or
adoption.

INFORMATION  WITH  RESPECT  TO CONTINUING DIRECTORS AND NOMINEES FOR DIRECTORS

     Information  concerning  those  members  of  the Board whose terms do not
expire  in  1997,  including  his  age, tenure and principal position with the
Company  and  principal  occupation during the past five years, as well as the
year  his  term  will  expire,  is  set  forth  below:

     R. EDWIN ALLDAY.   Age 46.  Director since 1986.  Mr. Allday is a private
investor  and  in  September  1993  became  a  senior consultant with The Dini
Partners,  Inc.,  Houston,  Texas,  a  company  that  provides  counseling  in
philanthropy and non-profit company management.  Mr. Allday was an independent
consultant  for  community  relations  for charitable organizations from March
1990  to  June 1993.  From August 1988 to March 1990, Mr. Allday was the Chief
Operating  Officer of the American Leadership Forum, a non-profit organization
which  teaches  business  leadership  skills  located in Houston, Texas.  From
March  1982  to  August  1988,  Mr.  Allday  was the General Manager of Anglia
Companies,  a  family-owned investment management business in Houston, Texas. 
His  term  as  a  director  of  the  Company  will  expire  in  1998.

     D.  FORT  FLOWERS, JR.  Age 35.  Director since 1992.  Mr. Flowers is the
Chairman  of  the  Board  of  DIFCO,  Inc.,  a  railroad  car  engineering and
manufacturing  company  located  in  Houston,  Texas.    Mr. Flowers is also a
director  of  The  Ohio  Bank,  Findlay,  Ohio.  His term as a director of the
Company  will  expire  in  1998.


<PAGE>
     DENNIS  S.  FRANK.    Age  40.    Director  since 1988.  Mr. Frank is the
Chairman  of  the  Board,  Chief Executive Officer and President of Silvergate
Thrift  and  Loan,  La Mesa, California, a position he has held since December
1996.   Additionally, he has been the President and Chief Executive Officer of
DSF Management Corp., a private investment company, located in Houston, Texas,
since  March  1994.    Prior  to  that,  Mr.  Frank  was  the  Manager  of the
Association's  Capital  Markets  Division  from  July 1988 to April 1993 and a
consultant  to  the  Association from April 1993 to April 1994.  His term as a
director  of  the  Company  will  expire  in  1998.

     ROBERT  E.  JOHNSON, JR.  Age 43.  Director since 1986.  Mr. Johnson is a
partner  in  the  law firm of Johnson & Johnson, Austin, Texas.  His term as a
director  of  the  Company  will  expire  in  1999.

     CLAYTON  T. STONE.  Age 62.  Director since August 1995.  Mr. Stone is an
Executive  Vice  President  of  Hines  Interests  Limited  Partnership, Aspen,
Colorado.    His  term  as  a  director  of  the  Company will expire in 1999.


THE  NOMINEES

     Unless  otherwise  directed,  each  proxy  executed  and  returned  by  a
stockholder  will  be  voted "FOR" the election of each of the nominees listed
below.    If  any  person  named as a nominee should be unable or unwilling to
stand  for  election at the time of the Annual Meeting, the Board of Directors
will nominate, and the persons named as proxies will vote, for any replacement
nominee  or nominees recommended by the Board of Directors.  At this time, the
Board of Directors knows of no reason why any of the nominees listed below may
not  be  able  to  serve  as  a  director  if  elected.

     Information  concerning  the  nominees  for  director, including his age,
tenure,  principal  position  with the Company and principal occupation during
the  past  five  years, as well as the year his term will expire, is set forth
below:

     MANUEL  J.  MEHOS.    Age  42.    Director  since 1986.  Mr. Mehos is the
Chairman  of  the Board, President and Chief Executive Officer of the Company,
Coastal  Banc  Holding  Company,  Inc.  and  the Bank and also Chief Executive
Officer  of  CoastalBanc  Financial  Corp.,  a  Bank subsidiary.  He is also a
director  of each of the Bank's subsidiaries and is the President of CBS Asset
Corp.,  CBS  Builders,  Inc. and CoastalBanc Investment Corporation, which are
wholly-owned  subsidiaries  of  the Bank located in Houston, Texas.  CBS Asset
Corp., CBS Builders, Inc. and CoastalBanc Investment Corporation are presently
inactive.  Mr. Mehos also currently serves on the Finance Commission of Texas.
 If  elected,  his  term  as  a  director  of the Company will expire in 2000.

     JAMES  C. NIVER.  Age 67.  Director since 1986.  Mr. Niver is retired and
was  President  of Century Land Company, Houston, Texas.  If elected, his term
as  a  director  of  the  Company  will  expire  in  2000.




          THE BOARD OF DIRECTORS RECOMMENDS THAT THE ABOVE NOMINEES
                   BE ELECTED AS DIRECTORS OF THE COMPANY.


STOCKHOLDER  NOMINATIONS

     The  Company's  Articles of Incorporation govern nominations for election
to the Board of Directors and require that all nominations for election to the
Board  of  Directors  other  than  those  made  by  the  Board,  be  made by a
stockholder  who  has  complied  with  the notice provisions in the Articles. 
Written  notice  of  a  stockholder's  nomination  must be communicated to the
attention  of  the  Company's Secretary and either delivered to, or mailed and
received  at,  the principal executive offices of the Company not less than 60
days  prior  to  the anniversary date of the mailing of the proxy materials by
the  Company  in  connection  with the immediately preceding annual meeting of
stockholders  of  the  Company,  and  with  respect  to  a  special meeting of
stockholders  for  the  election of directors, on the close of business on the
tenth day following the date on which notice of such meeting is first given to
stockholders.  Such notice shall include specified matters as set forth in the
Articles  of  Incorporation.  If the nomination is not made in accordance with
the  requirements  set  forth  in the Articles of Incorporation, the defective
nomination  will  be  disregarded  at the Annual Meeting.  The Company did not
receive  any  nominations  from  stockholders  for  the  Annual  Meeting.


BOARD  OF  DIRECTORS  MEETINGS  AND  COMMITTEES
  OF  COASTAL  BANCORP,  INC.  AND  COASTAL  BANC  SSB

     Regular  meetings  of  the  Board  of  Directors  of the Company are held
quarterly and special meetings may be called at any time as necessary.  During
the  year  ended December 31, 1996, the Board of Directors of the Company held
twelve meetings.  No incumbent director of the Company attended fewer than 75%
of  the aggregate of the total number of Board meetings held during the period
in which he served as a director in 1996 except Mr. Bonham.  Mr. Bonham was on
a  medical  leave  of  absence from August, 1995 until his board term ended in
April  1996.    He did not attend any Board Meetings in 1996 and did not stand
for  reelection.


<PAGE>
     The  Board  of  Directors is authorized by its Bylaws to elect members of
the Board to committees of the Board which may be necessary or appropriate for
the  conduct of the business of the Company.  At December 31, 1996, there were
no  committees  of  the  Board  of  the  Company.

     Regular  meetings  of the Board of Directors of the Bank are held monthly
and  special meetings may be called at any time as necessary.  During the year
ended  December  31,  1996,  the  Board  of  Directors of the Bank held twelve
meetings.    No  incumbent director of the Bank attended fewer than 75% of the
aggregate  of  the  total  number  of Board meetings held during the period in
which  he  served  as  a  director  and  the  total number of meetings held by
committees  of  the Board of Directors of the Bank on which he served in 1996,
except for Mr. Bonham who was on a medical leave of absence and did not attend
any  such  meetings  prior  to  the  expiration  of  his  term  in April 1996.

     The  Board  of Directors of the Bank is authorized by its Bylaws to elect
members  of  the  Board  to  committees of the Board which may be necessary or
appropriate  for  the  conduct  of  the business of the Bank.  At December 31,
1996,  the  Bank had an Audit, Compensation, Securities Investment, Directors'
Loan  and  a  Community  Reinvestment  Act  Committee  of  the  Board.

     The  Audit Committee of the Bank's Board is responsible for reviewing the
reports  of  the  independent  auditors  and examination reports of regulatory
authorities,  monitoring the functions of the internal audit department, which
reports  directly  to this Committee, and generally overseeing compliance with
internal  policies  and  procedures.   The Audit Committee members are Messrs.
Niver  (Chairman),  Allday and Johnson.  This Committee met eight times during
1996.

     The  Compensation  Committee reviews the compensation of senior executive
officers and recommends to the Board adjustments in such compensation based on
a  number  of factors, including the profitability of the Bank.  Messrs. Niver
(Chairman), Flowers and Johnson comprise the Compensation Committee, which met
four  times during 1996.  See "Executive Compensation - Report of the Board of
Directors  on  Compensation  During  Fiscal  1996."

     The  Securities  Investment Committee met four times in 1996 to authorize
investment  categories,  overall  investment  limitations  and  brokers  to be
utilized,  to  review  trade recommendations and past trades of the Securities
Investment Subcommittee (composed of executive officers) and compliance of the
Bank's  investment activities with the Bank's Securities Investment Policy and
with  Board  recommendations.    The  Committee  also makes interest rate risk
assessments  and  formulates  investment  policy for the forthcoming quarterly
period.    This Committee consists of Messrs. Frank (Chairman), Flowers, Mehos
and  Stone.

     The  Directors'  Loan  Committee  met twenty-six times in 1996 to approve
certain  loan  requests.   The Committee can approve any class or type of loan
which  is  authorized  for  investment by the Board.  Specified loan authority
limits  are further delegated to the management loan committee, the management
construction  loan  committee  or  an  individual  officer  of  the Bank.  The
Directors'  Loan  Committee  consists  of  Messrs.  Mehos (Chairman), Flowers,
Frank,  Niver,  and  Stone.

     The  Community  Reinvestment  Act  ("CRA")  Committee  was established to
monitor the Bank's efforts in serving the credit needs of the residents of the
communities  in  which it does business, including those credit-worthy persons
having  low  and  moderate  incomes.    The  CRA Committee has appointed a CRA
Officer  who  is  responsible  for developing and administering the Bank's CRA
program  and for training the Bank's staff to comply with CRA regulations, and
Bank  policies  and  procedures.    The  CRA  Officer  chairs a management CRA
Committee  which  works  to  oversee  that  the  Bank  meets  the  procedural
requirements  of  the  CRA.    The CRA Committee is composed of Messrs. Allday
(Chairman),  Mehos  and  Johnson  and  met  one  time  in  1996.

BOARD  FEES

     Through  February 29, 1996, each non-employee director of the Company and
the Bank was paid a fee of $1,250 for each Board meeting attended and a fee of
$250 for each committee meeting attended.  Effective March 1, 1996, those fees
were  increased  to  $1,550 for each Board meeting and $300 for each committee
meeting.    When  Board  and committee meetings of the Company are held on the
same  day as meetings of the Board and committees of the Bank, only one fee is
paid  for  that  date.    No  fees  are paid for non-attendance; attendance by
conference  telephone  is  similarly  not  compensated.    Directors  are also
reimbursed  for  reasonable travel expenses.  Directors who are also employees
of  the  Company  and  the  Bank  receive  no  fees for attendance at Board or
committee  meetings.

SECTION  16(A)  BENEFICIAL  OWNERSHIP REPORTING COMPLIANCE OF THE EXCHANGE ACT

     Section  16(a)  of  the  Exchange Act requires the Company's officers and
directors  of the Company to file reports to indicate ownership and changes in
ownership  with  the  Securities  and  Exchange  Commission and to furnish the
Company  with  copies  of  such  reports.

     Based  upon  a  review  of the copies of such forms, the Company believes
that  during  the  year  ended  December  31,  1996,  all Section 16(a) filing
requirements applicable to the Company's officers and directors of the Company
and/or  the  Bank  were  complied  with,  except  that  one  Form  4  for  two
transactions  for  Mr.  Frank,  a  director  of the Company, which occurred in
February  1996  was  filed  on  February  11,  1997.


<PAGE>
EXECUTIVE  OFFICERS  WHO  ARE  NOT  DIRECTORS

     The  following table sets forth information concerning executive officers
of  the  Bank  or  its  subsidiaries  who  do not serve on the Bank's Board of
Directors.    All  executive officers are elected by the Board of Directors of
the  Bank or of the respective subsidiary and serve until their successors are
elected  and  qualified.    No executive officer is related to any director or
other  executive officer of the Bank or its subsidiaries by blood, marriage or
adoption,  and  there are no arrangements or understandings between a director
and  any  other  person pursuant to which such person was elected an executive
officer.

               Position  with  Bank  and
     Name          Age       Principal Occupation During Last Five Years

     John  D.  Bird          53          Executive Vice President since August
1993,  Chief  Administrative  Officer since June 1993, and Assistant Secretary
since  March  1986;  Chief  Operations  Officer  from March 1986 to June 1993;
President  and  sole  stockholder  of  Coastal Banc Insurance Agency, Inc., an
affiliate  of  the  Bank,  since  May  1987.

     Gary  R.  Garrett              50          Executive Vice President since
August  1993  and  a  director of each of the Bank's subsidiaries; Senior Vice
President--Mortgage  Lending from October 1991 to August 1993; Chief Executive
Officer  and President of CBS Mortgage Corp. since August 1993; Executive Vice
President,  CBS  Mortgage  Corp.  from  January  1989  to  August  1993.

     David  R.  Graham            53     Executive Vice President since August
1993  and  a  director  of  each  of  the  Bank's  subsidiaries;  Senior  Vice
President--Real  Estate Lending Division from May 1988 to August 1993.  Senior
Vice  President  of  CBS  Asset  Corp.  since  April  1993.

Sandra  S.  Orr      41          Executive Vice President since August of 1993
and  Chief Investment Officer since March 1993; Senior Vice President--Capital
Markets  Division  from  October  1989  to  August  1993.

     Nancy  S. Vadasz          43          Executive Vice President since June
of  1994,  Senior  Vice  President  since September 1991.  Prior thereto, Mrs.
Vadasz  was  a  Vice President, Director of Marketing with San Jacinto Savings
Association,  Houston,  Texas.

     Catherine  N.  Wylie              42          Executive Vice President of
Coastal  Banc Holding Company, Inc. since November, 1996, of the Company since
July  1994  and  of  the Bank since August 1993 and a director of Coastal Banc
Holding Company, Inc., and of each of the Bank's subsidiaries; Chief Financial
Officer  since  October 1993; Controller from April 1989 to October 1993; also
Executive  Vice  President/Treasurer  of each of the Bank's subsidiaries since
October  1990.

<PAGE>

EXECUTIVE  COMPENSATION

     REPORT  OF  THE  BOARD  OF DIRECTORS ON COMPENSATION DURING FISCAL 1996. 
Officers  of  the  Company  do  not  receive  compensation for their committee
services.

     The  Compensation  Committee  of  the Board of Directors of the Bank (the
"Committee")  is  composed  entirely  of  independent  outside directors.  See
"Information  With  Respect  to  Nominees  for Director, Directors Whose Terms
Continue  and  Executive Officers - Board of Directors Meetings and Committees
of  Coastal Bancorp, Inc. and Coastal Banc ssb."  The Committee is responsible
for  reviewing  the  compensation  of  executive  officers  of  the  Bank  and
recommending executive compensation proposals to the Bank's Board of Directors
for  approval.

     The Board of Directors of the Bank has a compensation philosophy pursuant
to  which  executive  compensation  is designed to be at least comparable with
average  executive  compensation  for  the  Bank's  peers,  which is generally
considered  to  be  companies  of  approximately the same size and in the same
industry.    Companies included are independent financial companies, banks and
savings  and  loan  associations  ranging from $900 million to $2.0 billion in
asset  size.    In  May  1992,  the  Bank  retained  an executive compensation
consultant  to  review  its  executive  compensation policies.  The consultant
developed  a compensation program for the Bank's executive officers which is a
combination  of  base  salary plus incentive compensation linked to the Bank's
profitability.

     The  Committee  evaluates  the  base  salaries  of  the  Bank's executive
officers  annually.    An  executive officer's base salary is determined based
upon  longevity  with  the  Bank,  the  effectiveness  of  such  individual in
performing  his  or  her duties, peer averages at the position in question and
the  Bank's  overall  performance.   No particular weight is assigned to these
variables.  The  base salary component alone, while designed to be competitive
with  peer  group  averages,  is  not  designed  to  produce  top  levels  of
compensation  for  the  Bank's  executive  officers  when compared to its peer
group.    The incentive component, as described below, which requires the Bank
to  achieve returns at a pre-specified level before additional compensation is
paid,  is the element which is designed to make total compensation for each of
the  Bank's  executive  officers  comparable  or  better  than  the comparable
executive  compensation  for the executive officers in the Bank's peer group. 
Based  upon  the  foregoing,  Mr.  Mehos,  the Chief Executive Officer, earned
$241,000  in  base  salary  during  1996.

     The amount of incentive compensation is related to the performance of the
Bank.    No  cash  incentive compensation will be paid to the Bank's executive
officers  unless  the  Committee  determines the Bank is safe and sound in the
following areas:  capital adequacy, earnings composition, earnings capability,
liquidity,  risk  management  (classified  assets),  strategic  planning,  and
compliance  with  laws  and  regulations.

     During  1996,  the Board of Directors determined that no incentive awards
to  its  Executive  Management  would  be paid unless a 7.5% return on average
equity ("ROE") was achieved.  Any earnings from extraordinary items or unsound
practices  are  excluded  from  such  calculations at the Board's discretion. 
Gains  on  sales  of  securities from the investment account, net of losses of
sales  from  the  investment  account,  are  deducted from the earnings pool. 
During  1996,  the  compensation committee calculated that the Bank achieved a
12.53%  ROE  before  the  SAIF  insurance  special  assessment.

     Accordingly,  during  1996, a bonus pool of $418,228 in the aggregate was
established  and  incentive  awards  were  paid  to  executive officers of the
Company  or  Bank.    See  "Summary  Compensation  Table."

          By  the  Committee:


     /s/  James  C.  Niver
          James  C.  Niver  (Chairman)
          D.  Fort  Flowers,  Jr.
          Robert  E.  Johnson,  Jr.


<PAGE>
     SUMMARY COMPENSATION TABLE.  To meet the goal of providing shareholders a
concise, comprehensive overview of compensation awarded, earned or paid in the
reporting  period, the Summary Compensation Table is utilized by the Company. 
The  Summary  Compensation  Table includes individual compensation information
with  respect  to  the  Chief Executive Officer and the four other most highly
compensated  executive  officers  of the Bank and its subsidiaries whose total
compensation  exceeded $100,000 for services rendered in all capacities during
the  fiscal  years  ended  December  31,  1996,  1995  and  1994.

<TABLE>

<CAPTION>


                                      ANNUAL                          ALL
NAME  AND  PRINCIPAL               COMPENSATION        AWARDS        OTHER
POSITION  (1)               YEAR  SALARY(2)  BONUS(3) OPTIONS(4) COMPENSATION(5)


<S>                            <C>   <C>       <C>       <C>        <C>

Manuel J. Mehos
Chairman of the Board,         1996  $241,000  $131,228  30,000  $1,425
 President and                 1995   222,000         0  19,000   2,310
 Chief Executive Officer       1994   216,000   141,827  13,000   2,310

John D. Bird                   1996   121,000    40,000   5,000   7,425
Executive Vice President and   1995   111,565         0   4,448   8,310
Chief Administrative Officer   1994   108,315    30,000   2,530   8,310

Gary R. Garrett                1996   160,000    70,000  10,000   4,425
Executive Vice President and   1995   113,300         0   5,445   4,700
 Chief Lending Officer         1994   110,500    60,000   2,453   2,310

David R. Graham                1996   121,000    40,000   7,500   1,425
Executive Vice President       1995   110,335         0   4,881   2,310
 Real Estate Lending Division  1994   107,120    45,000   2,502   2,310

Catherine N. Wylie             1996   160,000    70,000  10,000   4,425
Executive Vice President and   1995   113,300         0   5,445   4,060
 Chief Financial Officer       1994   107,500    60,000   2,453   2,310



</TABLE>



(1)          Principal  positions  are  for  fiscal  1996.
(2)          Does  not  include amounts attributable to miscellaneous benefits
received  by  executive  officers  of  the  Bank,  including use of Bank owned
vehicles.    In  the  opinion  of  management of the Company, the costs to the
Company  of providing such benefits to any individual executive officer during
the  year ended December 31, 1996, did not exceed the lesser of $50,000 or 10%
of  the  total  of  annual  salary  and  bonus  reported  for  the individual.
(3)       Includes lump sum cash bonuses earned for the fiscal year stated and
paid  in  some  cases  the  subsequent  year.
(4)          Free  standing stock options; see "- Option Grants in Last Fiscal
Year."
(5)         Includes for the named individuals employer matching contributions
accrued  pursuant  to  the  Company's  Profit  Sharing (401k) Plan and any car
allowances.

EXECUTIVE  SEVERANCE  AGREEMENTS

     On  May 23, 1996, the Company entered into executive severance agreements
(the  "Executive  Severance  Agreements")  with Mr. Garrett and Ms. Wylie (the
"Employees").    The Executive Severance Agreements provide for the payment of
certain  severance  benefits  to  Mr.  Garrett and Ms. Wylie in the event of a
trigger  event  under  the Executive Severance Agreements, which means (i) the
occurrence of a change in control of the Company as defined below, or (ii) the
voluntary  termination  within  90  days  of  an event which occurs during the
"Protected Period" (i.e., the period six months before and three years after a
change  of  control  or  after  the  expiration  of  the  Executive  Severance
Agreement)  and  constitutes  "Good  Reason"  (as  defined  below),  or  (iii)
termination  for  any  reason  other  than  "Just  Cause" during the Protected
Period.    If  a  trigger  event occurs, the Employees will be entitled to (x)
payment  by  the  Company or the Bank of one times the annual salary and bonus
for  incentive  compensation  (not including stock compensation plans) paid to
the Employee during his or her immediately preceding year of employment or (y)
the  payment by the Company or the Bank of an amount equal to 2.99 times their
annual salary plus bonuses paid during the immediately preceding year; and (z)
the  Company  will  cause any and all outstanding options to purchase stock of
the Company held by each executive to become immediately exercisable in full. 
The  Executive  Severance  Agreement  also  provides  that  the  Company  will
reimburse  the  Executive  for  all  costs  and expenses, including reasonable
attorney's  fees incurred by the executive to enforce rights or benefits under
such  agreements.

     Under  the  Executive  Severance Agreements, a "Change In Control" of the
Company  would  be  deemed  to  occur if, (i) the Company is not the surviving
entity  in  any  merger, consolidation, or other reorganization (ii) the sale,
exchange,  lease,  transfer  or  other  disposition  to any person of all or a
substantial part of the assets, liabilities, or business of the Company or the
Bank,  (iii)  any  change in business of the Company or the Bank such that the
Company  does not own the voting stock of the Bank or the business of the Bank
is  not  as  an  insured  depository  institution,  (iv)  any person or entity
including  a  "group"  as contemplated by Section 13(d)(3) of the Exchange Act
acquires  or  gains ownership or control (including, without limitation, power
to  vote)  of  more  than  25%  of the outstanding shares of the Bank's or the
Company's  voting  stock,  or  (v)  as  a  result  of  or in connection with a
contested election of directors, the persons who were directors of the Bank or
the  Company  before  such election cease to constitute at least two-thirds of
the  Board  of Directors other than the foregoing, the Company has not entered
into  any  employment  contracts  with  any  of  its  officers.

     Under the Executive Severance Agreements, (a)  "Good Reason" means any of
the  following  events,  which  has  not  been  consented to in advance by the
Employee  in  writing:   (i) the requirement that the Employee move his or her
personal  residence, or perform his or her principal executive functions, more
than  thirty  (30)  miles from his or her primary office as of the date of the
Change  in  Control;  (ii) a material (defined to be 10% or more) reduction in
the  Employee's  base  compensation  as in effect on the date of the Change in
Control  or  as the same may be increased from time to time; (iii) a successor
to  the  Company  or the Bank fails or refuses to assume the Company's and the
Bank's  obligations  under  this  Agreement;  (iv)  the  Company,  the Bank or
successor  thereto  breaches  any  provision  of  this  Agreement;  or (v) the
Employee  is terminated for other than Just Cause after the Change in Control;
and  (b)  "Just Cause" means, in the good faith determination of the Company's
and  the  Bank's  Boards  of  Directors,  the  Employee's personal dishonesty,
incompetence,  willful misconduct, breach of fiduciary duty involving personal
profit, intentional failure to perform stated duties, willful violation of any
law, rule or regulation (other than traffic violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any provision of this
Agreement.    The  Employee shall have the right to make a presentation to the
Board  of  Directors  with counsel prior to rendering of such determination by
the  Board.  The Employee shall have no right to receive compensation or other
benefits  for any period after termination for Just Cause.  No act, or failure
to  act,  on  the  Employee's part shall be considered "willful" unless he has
acted,  or  failed  to  act,  with  the  absence  of  good  faith an without a
reasonable  belief  that his action or failure to act was in the best interest
of  the  Bank  and  the  Company.

     In the event that the Employee and the Company or the Bank agree that the
Employee  will be paid an amount under the Executive Severance Agreement which
triggers  the requirement to pay the excise tax required under Section 280G of
the  Internal  Revenue  Code of 1986, as amended, the Company or the Bank will
reimburse  the  Employee  for  all  such  excise  taxes.

     The  Executive  Severance  Agreement  remains  in  effect  for the period
commencing on May 23, 1996 (the "Effective Date") and ending on the earlier of
(i)  the  date  36 months after the Effective Date, and (ii) the date on which
the  Employee  terminates his or her employment with the Company or the Bank. 
Any  payments  made  to  the  Employee  pursuant  to  the  Executive Severance
Agreement,  or otherwise, are subject to and conditioned upon their compliance
with  the Federal Deposit Insurance Act and any regulations promulgated by the
Federal  Deposit  Insurance  Corporation  thereunder.

OPTION  GRANTS  IN  LAST  FISCAL  YEAR

     On  March  23,  1995,  the  Board  of  Directors  adopted  the 1995 Stock
Compensation  Program  (the  "New  Program").    Stockholders  of  the Company
approved  the  New  Program  at  the  April  27, 1995 annual meeting.  The New
Program is substantially similar to the 1991 Program, as described below.  The
Board  reserved  255,261  shares  of  common  stock for issuance under the New
Program  at  the time of adoption.  There were 112,000 shares issued under the
New  Program  in  1996.

     The  Board  of  Directors  adopted  the  1991  Program for the benefit of
officers and other selected key employees of the Company and the Bank who were
deemed  to  be responsible for the future growth of the Company.  Stockholders
of  the Company approved the program at a Special Meeting of Stockholders held
in December 1991.  In connection with the reorganization of the Association in
1994, the Program was adopted by the Company, and approved by stockholders for
the  benefit of officers and key employees of the Company and the Bank and its
subsidiaries.

     An  aggregate  of  241,001  shares  of  authorized but unissued shares of
company  common  stock  were originally reserved for future issuance under the
1991  Program.    All  shares  of  the  1991 Program have been issued.  Shares
issuable  under  the  New  Program  and  the  1991  Program (collectively, the
"Programs")  pursuant  to the exercise of stock options and/or the granting of
stock  appreciation rights and performance shares, are subject to modification
or  adjustment  to  reflect  changes  in  the  Company's  capitalization.

     Of  the  shares  reserved for issuance under the Programs, 138,476 shares
are not currently subject to option.  The Programs will remain in effect for a
term  of  ten  years  from  the  date  of adoption unless sooner terminated in
accordance  with  the  provisions  of  the  Programs.    Four kinds of rights,
evidenced  by  four plans, are contained in the Programs and are available for
grant:  (i)  incentive  stock  options; (ii) compensatory stock options; (iii)
stock  appreciation  rights;  and  (iv)  performance  share  awards.

     The  Programs are administered by Messrs. Niver, Flowers and Johnson (the
"Program  Administrators").    The  Program  Administrators are given absolute
discretion  under  each  Program to select the persons to whom options, rights
and  awards  will  be granted and to determine the number of shares subject to
each option, right or award.  Only regular, full-time employees of the Company
or  the  Bank,  or  any subsidiary of the Company or the Bank are eligible for
selection  by  the  Program  Administrators  to  participate in the Programs. 
Non-employee  directors are not eligible to receive awards under the Programs.

     The option prices per share for incentive stock options granted under the
Programs  may  not  be less than the fair market value of the Company's Common
Stock  on  the date of the grant; provided, however, that if any employee owns
more  than  10%  of  the  combined voting power of all classes of stock of the
Company, the purchase price for shares acquired pursuant to the exercise of an
option  shall  not  be  less  than 110% of the fair market value of the Common
Stock. The per share exercise price for compensatory options granted under the
Programs  may  be  equal  to or less than the fair market value on the date of
grant.   The purchase price for shares of Common Stock subject to incentive or
compensatory  options  may  be  paid in cash, by check, or if permitted by the
Program  Administrators at the time the option is granted, by shares of Common
Stock,  or  by  a  combination  thereof.

     In  the  event  of  a  change  in control of the Company, as defined, all
incentive  and  compensatory  stock  options  previously  granted  may  become
immediately  exercisable  notwithstanding  any existing installment limitation
which  may  be  established  by  the Program Administrators, provided that the
exercisability  of  an  option  may  not be accelerated prior to the six month
anniversary  of  the  date  the  option  is  granted.


<PAGE>
AGGREGATE  OPTIONS  GRANTED  IN  LAST  FISCAL  YEAR

     The  following  table  sets  forth individual grants of options that were
made  during  the  last  fiscal  year  to  the executive officers named in the
Summary  Compensation  Table.  This table is intended to allow stockholders to
ascertain  the  number  and size of option grants made during the fiscal year,
the  expiration  date of the grants and the potential realizable present value
of  such  options  under  specified  assumptions.

<TABLE>

<CAPTION>

                               PERCENT  OF
                   OPTIONS     TOTAL  OPTIONS
                   GRANTED     GRANTED  TO        EXERCISE               GRANT DATE
                  (NO. OF      EMPLOYEES          PRICE      EXPIRATION     PRESENT
NAME               SHARES)(1)  IN FISCAL YEAR     PER SHARE   DATE         VALUE(2)


<S>                 <C>             <C>                <C>       <C>        <C>


Manuel J. Mehos     30,000       26.79%          $17.00      3/28/06  $189,930
John D. Bird         5,000        4.46           $17.00      3/28/06    31,655
Gary R. Garrett     10,000        8.93           $17.00      3/28/06    63,310
David R. Graham      7,500        6.70           $17.00      3/28/06    47,483
Catherine N. Wylie  10,000        8.93           $17.00      3/28/06    63,310
</TABLE>




(1)       The options vest 25% during the first year and an additional 25% for
each  of  the  next  three  years.

(2)      The potential realizable value of the grant of options is the present
value of the grant at the date of grant using a variation of the Black-Scholes
option  pricing  model. Assumptions used to calculate the present value of the
options  were  as follows:  an expected volatility rate of 20.93%, a risk free
rate  of  return of 6.40%, a dividend yield of $.40 per share per year and the
expiration  date  of  March  28,  2006.


<PAGE>
AGGREGATE  OPTIONS  EXERCISED  IN  LAST YEAR AND FISCAL YEAR-END OPTION VALUES

     The  following  table  sets forth, with respect to the executive officers
named  in  the  Summary  Compensation  Table,  information with respect to the
aggregate  amount  of options exercised during the last fiscal year, any value
realized  thereon,  the number of unexercised options at the end of the fiscal
year  (exercisable  and  unexercisable)  and  the  value with respect thereto.

<TABLE>

<CAPTION>

                                                                Value  of  Unexercised
                 Shares               Number of Unexercised     in-the-Money Options at
                Acquired on   Value  Options at Fiscal Year-End     Fiscal Year-End(1)
Name              Exercise  Realized  Exercisable  Unexercisable  Exercisable  Unexercisable


<S>                   <C>       <C>        <C>           <C>            <C>          <C>


Manuel J. Mehos       --        --       42,750         35,250     $330,188    $220,938
John D. Bird          --        --       19,422          6,606      200,336      42,070
Gary R. Garrett       --        --       18,323         10,836      177,176      67,667
David R. Graham       --        --       18,584          8,691      185,306      54,642
Catherine N. Wylie    --        --       17,796         10,836      170,903      67,667
</TABLE>




(1)     Based upon a closing market price for the Company's Common Stock as of
December  31,  1996  of  $22.875.

COMPARATIVE  STOCK  PERFORMANCE  GRAPH

     The  stock  performance  graph  below  compares  the  cumulative  total
stockholder  return  of  the  Company's  Common Stock from March 25, 1992 (the
effective date of the Company's public offering) to December 31, 1996 with the
cumulative  total  return  of  the  National Association of Securities Dealers
Automated  Quotations  ("NASDAQ")  Market  Index  and  certain  SNL  thrift
institutions  traded on the NASDAQ, as compiled by SNL Securities, L.P. in its
OTC  Thrift  Index,  assuming  an investment of $100 on March 25, 1992 and the
reinvestment  of  all  dividends.  The  Company  did  not pay dividends on the
Company's  Common  Stock  during  1992 or 1993.  In 1994, the Company paid its
first dividend of $.08 per share on June 15, 1994.  Quarterly dividends of the
same  amount  were  paid  on  September 15, 1994, December 15, 1994, March 15,
1995,  June 15, 1995, September 15, 1995, and December 15, 1995.  The Board of
Directors  voted  at the January 25, 1996 regularly scheduled Board Meeting to
increase  the  dividend  for the fourth quarter of 1995 from $.08 per share to
$.10  per share.  Quarterly dividends of $.10 per share were paid on March 15,
1996,  June  15,  1996,  September  15,  1996  and  December  15,  1996.

<PAGE>
         Comparison of Five Year-Cumulative Total Return Performance


<TABLE>

<CAPTION>

                                         Period  Ending
Index                3/25/92  12/31/92  12/31/93   12/31/94   12/31/95  12/31/96


<S>                    <C>         <C>     <C>       <C>       <C>        <C>

Coastal Bancorp, Inc.  100.00    106.25    110.42    121.46    150.91     201.51
NASDAQ - Total US      100.00    109.87    126.12    123.28    174.34     214.45
OTC Thrifts            100.00    143.05    198.18    199.86    303.90     395.36
</TABLE>




























Notes:
     A.          Initial  Public  Offering
     B.      Each index is weighted for all companies that fit the criteria of
that  particular  index.  The index is calculated to exclude companies as they
are  acquired,  and  add them to the index calculation as they become publicly
traded  companies.   All companies in existence at a certain time are included
in  the  calculations.
     C.          Each  index value measures dividend re-investment by assuming
dividends  are  received  in cash on the ex-date and re-invested back into the
company  stock  paying  the  dividend on the same day.  The stock price on the
ex-date  is used to calculate how many shares can be bought with the dividend.

Prepared  by  SNL  Securities  LP
Charlottesville,  VA  22902

CERTAIN  TRANSACTIONS

     The  Company  may  make  home  mortgage  or  consumer loans to directors,
officers  and employees.  Any such loan will be made in the ordinary course of
business  and  on  the same terms and conditions, including interest rates and
collateral,  as those prevailing for comparable transactions at that time with
non-affiliated  parties.    The Company had no loans to directors or executive
officers  outstanding  at the year ended 1996.  However, Ms. Vadasz had a loan
collateralized  by  a  certificate  of  deposit that was paid off in the first
quarter  of  1996.  As a result of the enactment of the Financial Institutions
Reform,  Recovery,  and  Enforcement Act of 1989 ("FIRREA") on August 9, 1989,
Section  22(h)  of  the  Federal  Reserve  Act  became applicable to a savings
institution,  such  as  the Bank.  This law generally provides that any credit
extended by a savings institution to its executive officers, directors and, to
the  extent  otherwise  permitted,  principal  stockholder(s),  or any related
interest  of  the  foregoing,  must  (i)  be  on substantially the same terms,
including  interest  rates and collateral, as those prevailing at the time for
comparable  transactions  by  the  savings  association  with  non-affiliated
parties; (ii) be pursuant to underwriting standards that are no less stringent
than  those applicable to comparable transactions with non-affiliated parties;
(iii)  not  involve  more  than  the normal risk of repayment or present other
unfavorable features; and (iv) not exceed, in the aggregate, the institution's
unimpaired  capital  and  surplus,  as  defined.

     In  1987, the Bank entered into an Administrative Services Agreement with
Coastal  Banc  Insurance  Agency,  Inc. ("CBIA"), a Texas business corporation
licensed  under  Texas  law  to  act  as  a  life  insurance  agent.   CBIA is
wholly-owned  by  an  executive  officer of the Bank who receives no salary or
dividends  from CBIA.  CBIA has granted to the Bank the legal ownership of all
of  its  books and records and the stockholder of CBIA has granted to the Bank
the  right  to  assign all of its stock in CBIA to any other properly licensed
life  insurance  agent  in the Bank's sole discretion.  The Bank has agreed to
provide  to  CBIA  certain  services,  including  but  not limited to employee
training,  office  space,  furniture,  fixtures, equipment, clerical services,
data  processing and other services as well as marketing leads and information
to assist CBIA in the sale of annuities underwritten by an independent annuity
company  to  the Bank's deposit and loan customers.  In consideration for such
services,  CBIA  has  agreed  to  pay  the Bank a flat fee which is subject to
renegotiation  on  a  quarterly  basis.   The fee payable to the Bank was last
negotiated  on December 16, 1996, and was $230,000 for the year ended December
31, 1996.  Such fee represented substantially all of CBIA's net income for the
year  then  ended.

             RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS


     The Board of Directors of the Company has appointed KPMG Peat Marwick LLP
as independent auditors for the Company for the year ending December 31, 1997,
and  has  further  directed  that  the  selection of auditors be submitted for
ratification  by the stockholders at the Annual Meeting.  The Company has been
advised  by  KPMG  Peat  Marwick  LLP  that  neither  the  firm nor any of its
associates  has  any  relationship  with the Company or its subsidiaries other
than the usual relationship that exists between independent public accountants
and  clients.   KPMG Peat Marwick LLP will have one or more representatives at
the  Annual Meeting who will have an opportunity to make a statement, if he or
she  so  desires,  and  will be available to respond to appropriate questions.


     THE  BOARD  OF  DIRECTORS  RECOMMENDS  A  VOTE  "FOR" RATIFICATION OF THE
APPOINTMENT  OF KPMG PEAT MARWICK LLP AS INDEPENDENT AUDITORS FOR FISCAL 1997.

                            STOCKHOLDER PROPOSALS

     Any  proposal  which  a  stockholder wishes to have presented at the next
Annual  Meeting  of  Stockholders  of  the  Company  and included in the proxy
materials used by the Company in connection with such meeting must be received
at  the  corporate headquarters office of the Company at Coastal Banc Tower, 8
Greenway  Plaza,  Suite 1500, Houston, Texas 77046, no later than November 25,
1997.   If such proposal is in compliance with all of the requirements of Rule
14a-8  promulgated  under  the  Exchange Act, it will be included in the Proxy
Statement  and  set  forth  on  the  form  of proxy issued for the next Annual
Meeting  of  Stockholders.    It  is  urged that any such proposals be sent by
certified  mail,  return  receipt  requested.

     Stockholder  proposals  which  are  not  submitted  for  inclusion in the
Company's proxy materials pursuant to Rule 14a-8 under the Exchange Act may be
brought  before  an  annual  meeting  pursuant  to  the  Company's Articles of
Incorporation,  which  provides  that business must be properly brought before
the  meeting  by  or  at the direction of the Board of Directors, or otherwise
properly  brought  before  the  meeting  by a stockholder.  For business to be
properly  brought  before  an annual meeting by a stockholder, the stockholder
must  have  given  timely  notice  thereof  in writing to the Secretary of the
Company.  To be timely, a stockholder's notice must be delivered to, or mailed
and  received at, the principal executive offices of the Company not less than
60 days prior to the anniversary date of the mailing of proxy materials by the
Company  in  connection  with  the  immediately  preceding  annual  meeting of
stockholders  of  the  Company.   A stockholder's notice shall set forth as to
each  matter  the  stockholder proposes to bring before an annual meeting such
information  specified  in  the  Company's  Articles of Incorporation.  If the
proposal  is  not  made  in  accordance  with  the  terms  of  the Articles of
Incorporation, such proposal will not be acted upon at the Annual Meeting.  No
stockholder  proposals  were  received  by  the Company in connection with the
Annual  Meeting.

                                OTHER MATTERS

     Management is not aware of any business to come before the Annual Meeting
other than those matters described above in this Proxy Statement and possibly,
procedural  matters  incident  to the conduct of the meeting.  However, if any
other matters should properly come before the meeting, it is intended that the
proxies  solicited hereby will be voted with respect to those other matters in
accordance  with  the  judgment  of  the  persons  voting  the  proxies.

     The  cost  of  the solicitation of proxies will be borne by the Company. 
The  Company will reimburse brokerage firms and other custodians, nominees and
fiduciaries  for  reasonable  expenses  incurred  by  them  in  sending  proxy
materials to the beneficial owners of the Company's Common Stock.  In addition
to  solicitations by mail, directors, officers and employees of the Company or
its  subsidiary  may  solicit  proxies  personally  or  by  telephone  without
additional  compensation.

                    ANNUAL REPORT AND FINANCIAL STATEMENTS

     A  copy  of  the  Company's Annual Report for the year ended December 31,
1996 ("Annual Report") accompanies this Proxy Statement.  The Annual Report is
not  a  part  of  the  proxy  solicitation  materials.

     UPON  RECEIPT  OF  A  WRITTEN  REQUEST,  THE  COMPANY WILL FURNISH TO ANY
STOCKHOLDER,  WITHOUT  CHARGE,  A  COPY OF THE COMPANY'S ANNUAL REPORT ON FORM
10-K  FOR  THE YEAR ENDED DECEMBER 31, 1996, AND ANY EXHIBITS THERETO REQUIRED
TO  BE  FILED  WITH  THE SECURITIES AND EXCHANGE COMMISSION UNDER THE EXCHANGE
ACT.    SUCH  WRITTEN  REQUEST SHOULD BE DIRECTED TO CATHERINE N. WYLIE, CHIEF
FINANCIAL  OFFICER,  COASTAL  BANCORP,  INC.,  COASTAL  BANC TOWER, 8 GREENWAY
PLAZA,  SUITE  1500, HOUSTON, TEXAS 77046.  THE FORM 10-K IS NOT A PART OF THE
PROXY  SOLICITATION  MATERIALS.

                              By  Order  of  the  Board  of  Directors




     /s/    Linda  B.  Frazier
     Linda  B.  Frazier
     Secretary

March  24,  1997






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