COASTAL BANCORP INC
10-K, 1998-03-24
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: SUPERTEL HOSPITALITY INC, DEF 14A, 1998-03-24
Next: COASTAL BANCORP INC, DEF 14A, 1998-03-24




                                  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
                  THE  SECURITIES  EXCHANGE  ACT  OF  1934

                  For  the  Fiscal  Year  Ended  DECEMBER  31,  1997
                    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.)

                           5718 Westheimer, Suite 600
                                Houston, Texas 77057
                            ------------------------
                     (Address of principal executive office)

                                   (713) 435-5000
                               ------------------
                         (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  13,  1998,  the aggregate market value of the 3,989,317 shares of
Common  Stock  of  the Registrant issued and outstanding on such date, excluding
1,045,718  shares held by all directors and executive officers of the Registrant
as a group, was $131,647,461.  This figure is based on the closing sale price of
$33.00 per share of the Company's Common Stock on March 13, 1998, as reported in
The  Wall  Street  Journal  on  March  16,  1998.
- --------------------------

Number  of  shares of Common Stock outstanding as of March 13, 1998:   5,035,035

     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, 1997, are incorporated into Part II, Items 5-8 of
this  Form  10-K.
(2)         Portions of the Registrant's definitive Proxy Statement for its 1998
Annual  Meeting  of  Stockholders are incorporated into Part III, Items 10-13 of
this  Form  10-K.


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.

     In  October 1997, Coastal Banc Capital  Corp.  ("CBCC")  was  formed  as  a
wholly-owned  subsidiary  of  HoCo.    CBCC,  a  registered  broker-dealer,  was
initially  formed to trade secured and unsecured whole loan assets primarily for
the  Bank  and  for  other  businesses.    At  December  31, 1997, HoCo's equity
investment  in  CBCC  was  $76,000.  CBCC had a net loss of $24,000 for the year
ended  December  31,  1997.

     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,  1997,  the Company had total consolidated assets of $2.9
billion,  total  deposits  of  $1.4 billion, $28.8 million in Series A Preferred
Stock  and  stockholders'  equity  of  $104.8  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 Plaza, 5718
Westheimer,  Suite  600, Houston, Texas 77057, and its telephone number is (713)
435-5000.

     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, Austin, Corpus Christi and small cities in the south east
quadrant  of  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 the Bank's ongoing
savings  bank  business  and  shift towards commercial banking.  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, 1997, the Bank's total assets
had  increased  to  $2.9  billion,  total  deposits  were  $1.4  billion  and
stockholders'  equity  totaled  $174.2  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; (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,
Austin,  Corpus  Christi,  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  six 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 five 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 exchanged 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.  In 1997, the Bank
completed  the  acquisition of a branch in Port Arthur, Texas having deposits of
$54.6  million.

     All of these transactions resulted in the net assumption of $1.6 billion of
deposits  and  the acquisition of 46 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  16  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  the  further  development  of the Bank's
commercial  lending  and  growth of 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  attempts  to achieve 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, 1997,
of the Bank's $1.5 billion of mortgage-backed securities, $1.3 billion or 85.9%,
were  invested  in  adjustable  rate  mortgage-backed  securities.   To a lesser
extent, the Bank has purchased first lien mortgages on single-family residences,
a  large  portion of which are adjustable rate mortgages.  At December 31, 1997,
$519.8  million, or 41.2% of the Bank's loans receivable portfolio was comprised
of  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, including commercial business
lending.    At December 31, 1997, of the Company's $2.9 billion in total assets,
$1.5  billion  or  52.0% of total assets consisted of mortgage-backed securities
and  $37.1  million  or  1.3%  of  total  assets  consisted  of  cash  and  cash
equivalents.    At  December  31, 1997, the Company's total net loans receivable
portfolio  amounted to $1.3 billion or 43.3% of total assets comprised primarily
of  $688.6  million  of first lien residential mortgage loans, $178.3 million of
commercial  real  estate loans and $130.3 million of multifamily mortgage loans,
which  constituted  54.6%,  14.1%  and  10.3%,  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:
$98.4  million (or 7.8%) of commercial loans to residential mortgage originators
("Warehouse  loans"), $46.2 million (or 3.7%) of residential construction loans,
$23.4  million (or 1.9%) of consumer and other loans, $23.2 million (or 1.8%) of
real  estate acquisition and development loans, $32.5 million (or 2.6%) of loans
secured  by  mortgage servicing rights ("MSR loans"), $29.7 million (or 2.4%) of
commercial,  financial  and  industrial  loans  and  $10.8  million (or 0.8%) of
commercial  construction loans.  The Company's non-accrual loans as of such date
were  $17.4  million or 1.38% of total loans receivable, and the Company's total
nonperforming assets were $20.5 million, or 0.71% of total assets.  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 1.36% for the year
ended  December  31,  1997.

     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.  Other provisions of the Act provided
for  a  reduction  of  the SAIF deposit insurance premium rates beginning in the
fourth  quarter  of  1996.

     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 in order 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.

      In November 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,  which  has  continued  through  1997.    The  Bank's  new concept for
originating,  underwriting  and  approving  all  loans  over  $1.0  million  was
implemented  during  the  fourth  quarter of 1997.  The Portfolio Control Center
("PCC")  applies  Internet  and  network computer technology to take a loan from
application  to closing in less time and incorporating more comprehensive credit
information.    The  PCC  is  also responsible for the day-to-day monitoring and
management  of  the  Bank's  assets  and  liabilities.

<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.

<TABLE>
<CAPTION>
                                                                   At December 31,
                                                  1997                    1996                   1995 
                                              ------------            ------------            ----------- 
                                          Amount      Percent     Amount      Percent     Amount       Percent
                                       ------------  --------  ------------  --------  -----------  --------
                                                                 (Dollars in thousands)
<S>                                          <C>        <C>          <C>        <C>         <C>          <C>
Real-estate mortgage loans:
 First lien residential                $   689,767     52.33%  $   791,337     61.96%  $  742,880     66.38%
 Multifamily                               131,454      9.97       139,486     10.92       95,297      8.52 
 Residential construction                   83,359      6.33        77,146      6.04       33,935      3.03 
 Acquisition and development                31,619      2.40        26,132      2.05       15,517      1.39 
 Commercial                                181,315     13.76       119,004      9.32      122,622     10.96 
 Commercial construction                    14,506      1.10         3,963      0.31           --        -- 
Commercial, warehouse                       98,679      7.49        53,573      4.19       48,822      4.36 
Commercial, MSR                             32,685      2.48        21,380      1.67       21,548      1.93 
Commercial, financial and industrial        30,877      2.34        21,965      1.72       19,860      1.77 
Loans secured by savings deposits            8,695      0.66         8,849      0.69        8,292      0.74 
Consumer and other                          15,030      1.14        14,400      1.13       10,316      0.92 
                                       ------------  --------  ------------  --------  -----------  --------

 Total loans                             1,317,986    100.00%    1,277,235    100.00%   1,119,089    100.00%
                                       ------------  ========  ------------  ========  -----------  ========

Loans in process                           (47,893)                (38,742)               (11,526)
Premium (discount) to record
 purchased loans, net                        1,680                     479                 (1,366)
Unearned interest and loan fees             (2,926)                 (2,344)                (1,939)
Allowance for loan losses                   (7,412)                 (6,880)                (5,703)
                                       -----------             -----------             -----------
 Total loans receivable, net           $ 1,261,435             $ 1,229,748             $1,098,555 
                                       ============            ============            ===========          
</TABLE>

<PAGE>
     SCHEDULED  MATURITIES.              The  following table sets forth certain
information  at  December  31,  1997  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, 1997
                                             More than        More than       More than
                                  One year   one year to     three years    five years to
                                  or less    three years    to five years     ten years
                                  ---------  ------------  --------------  --------------
                                                     (In thousands)
<S>                                    <C>          <C>             <C>             <C>
First lien residential mortgage   $   2,408  $      5,366  $        9,790  $       28,934
Multifamily mortgage                 73,997        49,975           6,286           1,196
Residential construction             37,124         8,678             352             597
Real estate acquisition and
 development                          5,645        18,142              --              --
Commercial real estate               19,464        76,874          38,091          12,659
Commercial construction               8,345            --             483             819
Commercial, other                   122,000        17,928          20,439           1,873
Consumer and other                   10,785         5,814           5,036           1,096
                                  ---------  ------------  --------------  --------------

 Total loans                      $ 279,768  $    182,777  $       80,477  $       47,174
                                  =========  ============  ==============  ==============


                                           AT DECEMBER 31, 1997
                                      More than       Over
                                    ten years to     twenty
                                    twenty years      years     Total
                                    -------------   ---------  ----------
                                               (In thousands)
<S>                                       <C>          <C>       <C>
First lien residential mortgage   $     157,838     $485,431  $  689,767
Multifamily mortgage                         --           --     131,454
Residential construction                     --          --       46,751
Real estate acquisition and
 development                                 --          --       23,787
Commercial real estate                   34,228          --      181,316
Commercial construction                   1,406          --       11,053
Commercial, other                            --          --      162,240
Consumer and other                          994          --       23,725
                                  -------------    --------  -----------

 Total loans                      $     194,466    $485,431   $1,270,093
                                  =============    ========  ===========
</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,  1997  by  category  and  which  have  fixed  or adjustable rates.

<TABLE>
<CAPTION>
                                                     Interest-Rate
                                            Fixed      Adjustable   Total
                                          ---------  -----------  --------
                                                   (In thousands)
<S>                                           <C>        <C>          <C>
First lien residential mortgage           $ 167,357  $   520,002  $687,359

Multifamily mortgage                          9,972       47,485    57,457

Residential construction                      7,238        2,389     9,627

Real estate acquisition and development          --       18,142    18,142

Commercial real estate                       57,089      104,763   161,852

Commercial construction                       1,246        1,462     2,708

Commercial, other                            13,077       27,163    40,240

Consumer and other                           11,575        1,365    12,940
                                          ---------  -----------  --------

 Total                                    $ 267,554  $   722,771  $990,325
                                          =========  ===========  ========
</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,
                                                               1997         1996         1995 
                                                         -----------  -----------  -----------
                                                                       (In thousands)
<S>                                                            <C>          <C>          <C>
First lien mortgage loan originations:
 Adjustable rate                                         $    1,458   $    3,542   $      985 
 Fixed rate                                                   4,849        5,471          746 
 Adjustable rate by correspondent lenders                    26,220       67,461       92,911 
 Fixed rate by correspondent lenders                            686        4,058           -- 
Residential construction and   acquisition
 and development loan originations                          145,727      154,182       61,713 
Warehouse loan originations                               1,174,639      887,252      549,628 
MSR loan originations                                        55,259       69,172       67,578 
Multifamily loan originations                                81,148       67,657       42,366 
Commercial real estate loan originations                    171,497       41,170       29,595 
Commercial construction originations                         12,222        3,806           -- 
Commercial, financial and industrial loan originations       43,497       30,080        5,100 
Consumer loan originations                                   18,679       22,256       12,429 
                                                         -----------  -----------  -----------
   Total loan originations                                1,735,881    1,356,107      863,051 
Purchase of residential mortgage loans                      108,226      115,928      298,613 
Loans acquired (net) in connection with
 acquisition and disposition   transactions                      --        1,018      103,319 
Purchase of multifamily and commercial
 real estate loans                                               --        4,604       25,045 
Purchase of consumer loans                                       70           --           -- 
                                                         -----------  -----------  -----------
   Total loan originations and purchases                  1,844,177    1,477,657    1,290,028 
                                                         -----------  -----------  -----------
Foreclosures                                                  4,226        4,363        3,394 
Principal repayments and reductions to
 principal balance                                        1,790,790    1,339,691      776,084 
Residential loans sold                                       12,855           --          679 
                                                         -----------  -----------  -----------
Total foreclosures, repayments and sales of loans         1,807,871    1,344,054      780,157 
                                                         -----------  -----------  -----------
Amortization of premiums, discounts and fees on loans        (2,819)        (485)       3,316 
Provision for loan losses                                    (1,800)      (1,925)      (1,664)
                                                         -----------  -----------  -----------
   Net increase in loans receivable                      $   31,687   $  131,193   $  511,523 
                                                         ===========  ===========  ===========
</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,
                                1997      1996      1995
                             --------  --------  --------
                                 (Dollars in thousands)
<S>                          <C>       <C>       <C>
Amount purchased              $107,881  $112,395  $296,452
Number of bulk
 loan purchases                      3         9        24
</TABLE>


          Personnel  from the Bank generally analyze loan bid packages, as they
become  available,  and  the PCC 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 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 1997
(before  discontinuing  this  program),  loans  purchased from the correspondent
lenders  totaled  $26.9  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.  In 1997,
the  Bank  sold  $12.9  million  of  first  lien  residential  mortgage  loans.

     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.

     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.  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
generally set at a rate above the Wall Street Journal 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 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  loan-to-value  ratio  (applied  to  the  underlying  property  that
collateralizes the loan) of any residential construction loan may not exceed 85%
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, 1997, the Bank had $46.8 million in outstanding residential
construction  loans  (net  of  loans  in  process).    Of the construction loans
outstanding  at  December 31, 1997, $38.7 million were to 22 builders originated
under  the  Bank's  line  of credit program and $8.1 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.  The Bank
initiated  a  program  in  1993 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, generally 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, 1997, multifamily mortgage loans
totaling  $131.5 million and commercial real estate loans of $181.3 million were
outstanding.    The decision to increase commercial real estate lending resulted
primarily  from  the  improvement in the local economies throughout Texas, which
was  reflected  in  improved  occupancy  in  retail  centers  together  with  an
improvement in the quality of the borrowers seeking such loans.  At December 31,
1997,  the  Bank  had  outstanding  commercial  real  estate  loans  totaling
approximately  $322,000  that  were on non-accrual status, $14,000 of which were
acquired  from  Texas  Capital.

     The  Bank began seeking multifamily and commercial real estate construction
loans  in  1996.  The Bank will generally underwrite these loans in the same way
it  currently  underwrites  its  multifamily  mortgage loans 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,  1997,  commercial construction loans totaling $14.5
million  were  outstanding,  of  which  $900,000  was  on  non-accrual  status.

     WAREHOUSE  LENDING.    Since 1992, the Bank has provided or participates in
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 interest on funds drawn at a floating rate.
In  addition, the Bank usually 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, except when a third
party  bank  is  acting  as  the  lead  bank  in  the  lending  relationship.

     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; this 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  for  approval.

     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  1997,  the  Bank originated $1.2 billion of Warehouse loans and had
such  loans  outstanding  of  $98.7  million  at  December  31,  1997.

      MSR 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 70.0% of the price paid by the mortgage company for servicing rights,
or  of  the  value of the originated servicing rights (subject to the regulatory
maximum  for  loans to one borrower).  MSR loans are made at adjustable rates of
interest  tied  to  LIBOR  or  the  Bank's  borrowing  rate  plus a spread and a
commitment  fee.    MSR  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.  Bank
personnel  closely  monitor MSR 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  MSR  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  75.0%  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,
1997,  the  Bank  had  $32.7  million  in  outstanding  MSR  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
generally  lends only to the major developers 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, 1997, the
Bank  had  $31.6  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 1997, 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 continue 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, 1997,
Commercial  Business  loans outstanding totaled $30.9 million, of which $485,000
($336,000  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, 1997, the Bank had $23.7 million in consumer loans
outstanding,  of  which  $8.7  million  were  savings deposit secured loans.  At
December  31,  1997, loans totaling $53,000 in this category were on non-accrual
status.

     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, 1997, 1996 and 1995, the Bank
had  the  following  loans  which  were  90  days or more delinquent and were on
accrual  status:

<PAGE>

<TABLE>
<CAPTION>
                                           At December 31,
                                        1997     1996   1995
                                       -----  -------  -----
                                       (Dollars in thousands)
<S>                                      <C>    <C>      <C>
First lien single family mortgage      $  --  $   106  $  --

Residential construction                  79       52     --

Commercial real estate                    91      881     --

Commercial, financial and industrial     120       14    231

Consumer                                  50      142     --
                                       -----  -------  -----

 Total                                 $ 340  $ 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,
                                     --------------------------------------
                                          1997         1996       1995
                                     -----------  -----------   -----------
                                            (Dollars in thousands)
<S>                                  <C>                <C>          <C>
Non-accrual loans:
 First lien single family
   mortgage                           $ 15,591       $12,238     $12,925 
 Residential construction                   --            --         353 
 Commercial real estate                    322            32         965 
 Commercial construction                   900            --          -- 
 Commercial, financial and
   industrial                              485           496         337 
 Consumer                                   53            73          42 
                                    ----------      --------    --------
 Total non-accrual loans                17,351        12,839      14,622 
Total REO and repossessed assets         3,198         3,161       4,216 
                                    ----------      --------    --------
Total nonperforming assets            $ 20,549       $16,000     $18,838 
                                     ==========      ========    ========
Ratio of nonperforming
 assets to total assets                   0.71%         0.56%       0.68%
                                     ==========      ========    ========
Ratio of non-accrual loans to total
 loans receivable                         1.38%         1.04%       1.33%
                                     ==========      ========    ========
</TABLE>

<PAGE>
     At  December 31, 1997, approximately $925,000 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,
1997,  $827,000  in  interest  income  was included in net income for these same
loans  prior  to  the  time  they  were  placed  on  non-accrual  status.

     At  December  31,  1997,  the  Bank had 236 first lien residential mortgage
loans  in non-accrual status, aggregating $15.6 million, with an average balance
of  approximately  $66,000.    A  total of 211 of these loans, with an aggregate
balance  of $12.9 million, were acquired through bulk loan purchases, 2 of these
loans, with an aggregate balance of $29,000, were acquired through the Southwest
Plan  Acquisition  and  2 of these loans, with an aggregate balance of $113,000,
were  acquired in the Texas Capital acquisition. Of the 211 residential mortgage
loans  acquired  through  bulk purchases, at December 31, 1997, 32 of such loans
totaling  $1.3  million  were  being  serviced  by  other  institutions,  which
constituted  3.8%  of  the  $35.6 million of aggregate loans serviced by others.

     At  December  31, 1997, nonperforming assets included REO with an aggregate
book value of $3.2 million and repossessed assets of $12,000.  At such date, the
Bank's REO consisted of 36 single family residential properties and 5 commercial
properties  (acquired  from  Texas  Capital).

     At  December  31, 1997, in addition to the loans in non-accrual status, the
Bank  had $9.8 million in loans classified as substandard, $42,000 classified as
doubtful  and  $10.7  million  of  loans  designated  as  "special  mention" for
regulatory  purposes.  Of these loans, $1.1 million of the substandard loans and
$282,000 of the "special mention" loans were acquired from Texas Capital.  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 for 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, 1997, the
carrying  value  of loans that are considered to be impaired under Statement 114
totaled  approximately  $2.0  million (all of which were on non-accrual) and the
related  allowance for loan losses on those impaired loans totaled $1.1 million.
The  average  balance  of impaired loans during the year ended December 31, 1997
was  approximately $897,000.  For the year ended December 31, 1997, the Bank did
not  recognize  interest  income  on  loans  considered  impaired.

          The  Bank  had  loaned  $83.4 million at December 31, 1997, 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  Texas.    See  "Residential  Construction  Lending."  Except for
concentrations  in  its  Warehouse  lending  lines,  the  Bank had no other loan
concentrations.    At December 31, 1997, the Bank had $98.7 million of Warehouse
loans  outstanding.    See  "Warehouse  Lending."

<PAGE>
     ALLOWANCE  FOR  LOAN  LOSSES.   The Bank maintains loan loss allowances to 
absorb future  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,
                                      ----------------------------
                                         1997      1996      1995 
                                      --------  --------  --------
                                          (Dollars in thousands)
<S>                                      <C>       <C>       <C>
Balance at beginning of year          $ 6,880   $ 5,703   $ 2,158 
Charge-offs(1)                         (1,416)     (851)     (404)
Recoveries                                148       103        17 
Provisions for loan losses              1,800     1,925     1,664 
Acquisition allowance adjustment(2)        --        --     2,268 
                                      --------  --------  --------
Balance at end of the year            $ 7,412   $ 6,880   $ 5,703 
                                      ========  ========  ========
Ratio of net charge-offs during the
period to average net loans
outstanding during the period            0.10%     0.06%     0.05%
                                      ========  ========  ========
</TABLE>

(1)In  1997,  $591,000  of  the  charge-offs  were attributable to single family
residential  loans,  $472,000 to Commercial Business loans, $349,000 to consumer
and  other  loans and $4,000 to commercial real estate loans.  In 1996, $651,000
of  the  charge-offs  were  attributable  to  single  family  residential loans,
$142,000  to  consumer and other loans and $58,000 to Commercial Business loans.
In  1995,  $359,000  of  the  charge-offs  were  attributable  to  single family
residential  loans  and  $45,000  to  consumer  and  other  loans.

(2)The  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,
                                             1997     1996     1995
                                          -------  -------  -------
                                                  (In thousands)
<S>                                          <C>      <C>      <C>
First lien residential mortgage           $ 2,566  $ 2,217  $ 2,992
Multifamily mortgage                          511      369      249
Residential construction                      251      223      307
Real estate acquisition and development       316      261      130
Commercial real estate                      1,468    1,151    1,072
Commercial construction                       203       20       --
Commercial, Warehouse and MSR                 494      361      230
Commercial, financial and industrial        1,008      985      395
Consumer and other                            233      374      177
Unallocated                                   362      919      151
                                          -------  -------  -------
                                          $ 7,412  $ 6,880  $ 5,703
                                          =======  =======  =======
</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,
                                             1997      1996      1995 
                                          --------  --------  --------
                                                 (In thousands)
<S>                                         <C>       <C>       <C>
First lien residential mortgage           $   908   $  (180)  $ 1,032 
Multifamily mortgage                          142       120        23 
Residential construction                       28       (84)      (67)
Real estate acquisition and development        55       131       (25)
Commercial real estate                        321        79       479 
Commercial construction                       183        20        -- 
Commercial, Warehouse and MSR                 133       131       132 
Commercial, financial and industrial          416       618        -- 
Consumer and other                            171       322        90 
Unallocated                                  (557)      768        -- 
                                          --------  --------  --------
                                          $ 1,800   $ 1,925   $ 1,664 
                                          ========  ========  ========
</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, MSR, 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%  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  historical 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 or
purchase  and then sell to third party investors fixed rate residential mortgage
loans  principally  to  avoid  the interest rate and credit risk associated with
holding  fixed  rate  mortgage  loans in portfolio. During the years ended 1997,
1996 and 1995, the Bank (in 1997 and 1996) and CBS Mortgage (in 1995) originated
or  purchased  with  the  intent  to  sell  $4.1 million, $11.2 million and $8.8
million, respectively, of single family residential mortgage loans and sold $4.4
million,  $11.7  million  and  $8.3  million,  respectively,  of  such  loans to
secondary  market  investors  ("SMI").  During 1997, 1996 and 1995, the Bank (in
1997  and  1996)  and  CBS Mortgage (in 1995) originated residential real estate
loans  for  portfolio  totaling  $6.3  million,  $9.0 million, and $1.7 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 believe 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,  although  not actively
solicited.  Conventional  conforming  loans  that  are secured by first liens on
completed residential real estate are generally originated for amounts 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% generally 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 $227,150, 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 1997, 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 to its
customers  lower  rates  of  interest  or lower principal and interest payments.
Borrowers  may  choose from a wide variety of combinations of interest rates and
points  on many 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, 1997, the Bank had $6.2 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 1997, 1996 and 1995, the Bank earned $1.4
million,  $1.6  million  and $2.0 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 and are net of the amortization
of  mortgage  servicing  rights.

     CBS  Mortgage's  servicing  portfolio  is  subject  to  reduction by normal
amortization, by prepayment or by foreclosure of outstanding loans.  At December
31,  1997, 1996 and 1995, CBS Mortgage had an aggregate loan servicing portfolio
of  $1.6 billion, $1.7 billion and $1.7 billion, respectively.  Of these amounts
at  such  respective dates, CBS Mortgage serviced loans for the Bank aggregating
$879.6  million,  $958.2  million  and  $824.6  million  and  loans  for  others
aggregating  $675.7 million, $776.7 million and $900.7 million.  At December 31,
1997,  56.6% of the dollar value of loans being serviced by CBS Mortgage was for
the  Bank, 14.9% was being serviced for FHLMC, 26.7% was being serviced for FNMA
and  1.8%  was  being  serviced  for  others.

     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 purchased mortgage servicing rights 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  servicing  rights 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 1997, 1996 or
1995.  As of December 31, 1997, an aggregate of $675.7 million of CBS Mortgage's
$1.6  billion  servicing portfolio, or 43.4%, was loans serviced for others.  At
December  31,  1997,  CBS  Mortgage  had no commitments for further purchases of
mortgage  servicing  rights.

     The amount, if any, by which purchased mortgage servicing rights 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, 1997, there were no deductions from capital for purchased mortgage
servicing  rights  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,
                                    1997         1996         1995
                                -----------  -----------  -----------
                                           (In thousands)
<S>                                  <C>          <C>          <C>
Beginning servicing portfolio   $ 1,735,089  $ 1,725,400  $ 1,511,263
                                -----------  -----------  -----------
Loans originated(1)                      --           --        8,810
Bank loan originations              140,673      104,023       68,960
Bank whole loans acquired           126,864      185,176      390,230
                                -----------  -----------  -----------
 Total servicing originated
 and acquired                       267,537      289,199      468,000
                                -----------  -----------  -----------
Loans sold servicing released            --           47        2,602
Amortization and payoffs            430,373      273,219      246,223
Foreclosures                          6,249        6,244        5,038
                                -----------  -----------  -----------
 Total servicing reductions         436,622      279,510      253,863
                                -----------  -----------  -----------
Ending servicing portfolio      $ 1,566,004  $ 1,735,089  $ 1,725,400
                                ===========  ===========  ===========
</TABLE>
________________________

(1)Loans  originated  or  purchased  for  the  Bank.


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,  1997,  the Company's mortgage-backed securities portfolio (including $170.0
million  of  mortgage-backed  securities available-for-sale), net of unamortized
premiums  and  unearned  discounts, amounted to $1.5 billion, or 52.0%, 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, 1997, 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,
                                       1997                    1996                   1995 
                            ----------------------   ---------------------  ----------------------
                                Amount     Percent    Amount       Percent    Amount       Percent
                            ------------  --------  ------------  --------  -----------  ---------
                                                   (Dollars in thousands)
<S>                             <C>           <C>         <C>        <C>       <C>          <C>
Held-to-maturity:
 REMICS                     $ 1,232,219     91.59%  $ 1,213,849     90.25%  $1,241,999     89.00%
 FNMA certificates               69,906      5.20        77,324      5.75       90,061      6.45 
 GNMA certificates               28,701      2.13        33,900      2.52       39,363      2.82 
 Non-agency certificates         14,586      1.08        19,826      1.48       24,091      1.73 
 Interest-only securities            20        --            38        --           55        -- 
                            ------------  --------  ------------  --------  -----------  --------
                              1,345,432    100.00%    1,344,937    100.00%   1,395,569    100.00%
                                          ========                ========               ========
 Unamortized premium              2,831                   3,153                  3,841 
 Unearned discount               (3,173)                 (3,503)                (3,657)
                            ------------            ------------            -----------          
Total held-to-maturity      $ 1,345,090             $ 1,344,587             $1,395,753 
                            ============            ============            ===========          

Available-for-sale:
 REMICS                     $   173,717    100.00%  $   185,651    100.00%  $  186,505     99.52%
 Non-agency certificates             --        --            --        --          908      0.48 
                            ------------  --------  ------------  --------  -----------  --------
                                173,717    100.00%      185,651    100.00%     187,413    100.00%
                                          ========                ========               ========
 Unamortized premium                 25                      33                     44 
 Unearned discount                 (247)                   (255)                  (284)
 Net unrealized loss             (3,498)                 (4,773)                  (759)
                            -----------             -----------             -----------
Total available-for-sale    $   169,997             $   180,656             $  186,414 
                            ============            ============            ===========

Total mortgage-backed
 securities                 $ 1,515,087             $ 1,525,243             $1,582,167 
                            ============            ============            ===========
</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  generally 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, 1997, the Bank had mortgage-backed securities considered
"high  risk" with a recorded booked value of approximately $16.8 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,
                                           1997       1996       1995 
                                       ---------  ---------  ---------
                                                (In thousands)
<S>                                         <C>        <C>        <C>
Mortgage-backed securities
 held-to-maturity purchased            $ 56,136 $     --       52,741 

Available-for-sale securities sold(1)   (11,308)      (864)   (72,298)

Amortization of premiums
 net of discount accretion                  (83)      (552)      (495)

Change in unrealized loss on
 mortgage-backed securities              
 available-for-sale                       1,275     (4,013)       (24)

Principal repayments on
 mortgage-backed securities             (56,176)   (51,495)   (35,845)
                                       ---------  ---------  ---------
Net decrease in                        
 mortgage-backed securities            $(10,156)  $(56,924)  $(55,921)
                                       =========  =========  =========
</TABLE>

(1)  Securities  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 1997, 1996 and
1995,  the Company sold $11.3 million, $864,000 and $72.3 million, respectively,
of  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  other  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, 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 1997 or 1996, are not material for
separate  presentation.

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

<TABLE>
<CAPTION>
                                                                     At December 31,
                                                          --------------------------------------
                                                 1997(1)                 1996(2)                   1995(3)
                                                      Percent                 Percent                   Percent
                                                      of                      of                        of
                                           Amount     Deposits     Amount     Deposits     Amount       Deposits
                                         -----------  ---------  -----------  ---------  -----------  ---------
<S>                                      <C>            <C>         <C>          <C>         <C>          <C>
                                                                   (Dollars in Thousands)
Demand deposit accounts:
 Noninterest-bearing checking            $  101,782       7.40%  $   85,259       6.50%  $   81,207       6.31%
 Interest-bearing checking                   69,972       5.09       56,862       4.34       47,476       3.69 
 Savings                                     25,555       1.86       22,135       1.69       22,374       1.74 
 Money market demand                        165,986      12.07      151,046      11.52      165,214      12.83 
                                         -----------  ---------  -----------  ---------  -----------  ---------
   Total demand deposit accounts            363,295      26.42      315,302      24.05      316,271      24.57 
                                         -----------  ---------  -----------  ---------  -----------  ---------
Certificate accounts:
 Within 1 year                              781,455      56.83      772,690      58.94      704,966      54.76 
 1-2 years                                  186,734      13.58      158,583      12.10      188,400      14.63 
 2-3 years                                   30,028       2.18       40,961       3.12       32,556       2.53 
 3-4 years                                    7,292       0.53       18,268       1.39       29,717       2.31 
 4-5 years                                    6,153       0.45        5,064       0.39       15,210       1.18 
 Over 5 years                                   178       0.01          165       0.01          319       0.02 
                                         -----------  ---------  -----------  ---------  -----------  ---------
     Total certificate accounts           1,011,840      73.58      995,731      75.95      971,168      75.43 
                                         -----------  ---------  -----------  ---------  -----------   --------
                                          1,375,135     100.00%   1,311,033     100.00%   1,287,439     100.00%
                                                       ========                 =======                ========
 Discount to record
   savings deposits at fair value, net.         (75)                   (198)                   (355)
                                         -----------             -----------             -----------           
     Total                               $1,375,060              $1,310,835              $1,287,084 
                                         ===========             ===========             ===========           
</TABLE>
_______________

(1)In  1997,  the  Bank  assumed  approximately  $54.6  million  in  deposits in
connection  with  the  acquisition  of  one  branch  office of another financial
institution.
(2)In  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.
(3)In  1995,  the  Bank  assumed  approximately  $157.2  million  in deposits in
connection  with  the  acquisition  of  five 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,
                                           1997                   1996                     1995
                                       -----------              -----------              -----------  
                                                            (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   $    91,293         --%  $    85,469         --%  $    62,164         --%
 Interest-bearing checking           61,392       1.78        49,181       2.07        29,904       2.06 
 Savings                             23,912       2.29        22,104       2.32        20,162       2.52 
 Money market demand                158,993       3.63       157,933       3.64       156,730       3.61 
Certificate accounts              1,008,845       5.50       970,433       5.42       909,992       5.49 
                                -----------  ----------  -----------  ----------    ---------      ------
 Total deposits                 $ 1,344,435       4.68%  $ 1,285,120       4.66%  $ 1,178,952       4.81%
                                ===========  ==========  ===========  ==========  ===========  ==========
</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,  1997,  which mature during the periods
indicated.

<TABLE>
<CAPTION>
                                                          Amounts at December 31, 1997 Maturing
                                                                  (In thousands)

                              Amounts  at  December  31,          One Year
                                  1997          1996               or Less
                             --------------------------            --------
<S>                               <C>          <C>                    <C>
                                   (In thousands)
Certificate accounts:
2.00% to 3.99%                $    7,905      $ 14,835           $   7,422
4.00% to 5.99%                   899,205       871,852             743,317
6.00 to 7.99%                    102,029       104,092              28,900
8.00 to 9.99%                      2,701         4,686               1,816
10.00% to 11.99%                      --           266                  --
                              ----------      --------            --------
Total                         $1,011,840      $995,731            $781,455
                              ==========      ========            ========


                                Amounts at December 31, 1997 Maturing
                                           (In thousands)

                                                                Greater  than
                              Two  Years         Three Years     Three Years
                              ----------         ----------     -------------
<S>                              <C>                  <C>             <C>
Certificate accounts:
2.00% to 3.99%                $    351            $    46          $    86
4.00% to 5.99%                 132,851             11,759           11,278
6.00 to 7.99%                   52,746             18,223            2,160
8.00 to 9.99%                      786                 --               99
10.00% to 11.99%                    --                 --               --
                              --------            -------          -------
Total                         $186,734            $30,028          $13,623
                              ========            =======          =======
</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,
                                                  1997      1996       1995
                                               --------  ---------  ---------
                                                       (In thousands)
<S>                                                <C>       <C>         <C>
Net increase (decrease) before interest
 credited(1)                                   $  2,383  $(34,707)  $  91,052
Interest credited                                61,842    58,458      56,410
                                               --------  --------   ---------
Net deposit increase                           $ 64,225  $ 23,751   $ 147,462
                                               ========  =========  =========
</TABLE>

(1) For the years ended December 31, 1997, 1996 and 1995, reflects the effect of
the assumption of $54.6 million, $11.1 million and $157.2 million of net deposit
liabilities  in  connection  with  branch office transactions in each respective
year.    The net deposit outflow in 1997 and 1996 (net of acquired deposits) 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,  1997.

<TABLE>
<CAPTION>

                              At December 31, 1997
                          -------------------------
                           Number of        Deposit
                           accounts          Amount
                          ---------       ---------
                            (Dollars in thousands)
<S>                           <C>     <C>    <C>
Three months or less            273       $  29,844
Over three through six
 months                         217          23,106
Over six through twelve
 months                         349          38,383
Over twelve months              293          31,260
                          ---------       ---------
   Total                      1,132       $ 122,593
                          =========       =========
</TABLE>


     The  Bank's  deposits  are  obtained  primarily  from residents of Houston,
Austin,  Corpus  Christi  and  small cities in the south east quadrant of 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 1997, 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,
                                          1997         1996       1995 
                                       ---------  -----------  ---------
                                            (Dollars in thousands)
<S>                                        <C>          <C>          <C>
FHLB advances:

 Average balance outstanding          $  368,896   $  387,296   $367,895 

 Maximum amount outstanding
   at any month-end during the
   period                                540,475      491,930    405,016 

 Balance outstanding at end of
   period                                540,475      409,720    312,186 

 Average interest rate during the
   period                                   5.78%        5.62%      6.01%

 Average interest rate at end of
   period                                   5.95%        5.61%      5.88%

Securities sold under agreements
 to repurchase:

 Average balance outstanding          $  974,136   $  930,706   $752,427 

 Maximum amount outstanding
   at any month-end during the
   period                              1,035,576    1,022,085    993,832 

 Balance outstanding at end of
   period                                791,760      966,987    993,832 

 Average interest rate during the
   period                                   5.66%        5.52%      5.98%

 Average interest rate at end of
   period                                   6.00%        5.55%      5.78%
</TABLE>


     Federal  funds  purchased  averaged  approximately $161,000 during the year
ended  December  31,  1997  with  an  average interest rate during the period of
5.59%.    There  were  no  federal  funds purchased outstanding at any month-end
during  1997  and  there  were no federal funds purchased outstanding during the
years  ended  December  31,  1996  or  1995.

     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  and  mortgage-backed  securities,  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, 1997, the Bank had total FHLB advances
of  $540.5  million  at  a  weighted  average  interest  rate  of  5.95%.

     The  Bank  also  obtains  funds  from the sales of securities to investment
dealers  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, 1997, the Bank had $791.8 million in borrowings
under  reverse  repurchase  agreements  at  a  weighted average interest rate of
6.00%.    At December 31, 1997, the Bank 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 $12.8 million with an average maturity of
344  days  at  December  31,  1997.  The amount at risk with Credit Suisse First
Boston  Corporation  was  $16.6  million  with an average maturity of 27 days at
December  31,  1997.    The  amount  at risk with Goldman, Sachs & Co. was $23.7
million  with  an  average  maturity  of  8  days  at  December  31,  1997.

     To  a  lesser  extent,  beginning  in 1997, the Bank utilizes federal funds
purchased  from  a  correspondent  bank  for  overnight  borrowing  purposes.

     The Asset/Liability 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,
1997,  the  Bank  was  authorized  to have a maximum investment of approximately
$291.0  million  in  its  subsidiaries.

     At  December  31,  1997, the Bank had two active wholly-owned subsidiaries,
the  activities  of which are described below.  At December 31, 1997, the Bank's
aggregate  equity investment in all of its subsidiaries was $8.4 million and the
Bank  had  a  net  payable  to  such  subsidiaries  totalling  $87,000.

     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 CBS Mortgage 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 servicing rights 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, 1997.  Principal
balances  under the loan are generally repaid through servicing income generated
from  servicing  rights.   At December 31, 1997, the Bank's equity investment in
CBS Mortgage was $8.3 million and had an intercompany payable to CBS Mortgage in
the  amount  of  $106,000.    CBS  Mortgage had net income of $2.3 million, $2.3
million  and  $1.3 million for the years ended December 31, 1997, 1996 and 1995,
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  four 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
$35,000,  $40,000  and  $34,000  for the years ended December 31, 1997, 1996 and
1995,  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  17  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, 1997, 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  mortgage servicing rights up to certain specified
limits  and minus net deferred tax assets in excess of certain specified limits.
At  December  31,  1997,  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, 1997, the
required  Tier  1  capital  ratio  for  the  Bank was 4.0% and its actual Tier 1
capital  ratio  was  5.52%.

     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,  1997,  the Bank's Tier 1 capital to risk-weighted assets
ratio  was 11.46% and its total risk-based capital to risk weighted assets ratio
was  11.98%.

     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,
                                           1997                1996                1995
                                          -------             -------             -------      
                                     Actual   Required   Actual   Required   Actual   Required
                                     -------  ---------  -------  ---------  -------  ---------
<S>                                  <C>      <C>        <C>      <C>        <C>      <C>
Tier 1 capital to total assets         5.52%      4.00%    5.35%      4.00%    5.30%      4.00%
Tier 1 risk-based capital
 to risk weighted assets              11.46       4.00    11.77       4.00    12.36       4.00 
Total risk-based capital
 risk to risk weighted assets         11.98       8.00    12.30       8.00    12.84       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,  1997.

<TABLE>
<CAPTION>

                                              Tier 1         Total
                                 Tier 1     Risk-based     Risk-based
                                Capital       Capital        Capital
                                ---------  ------------  ------------
                                       (Dollars in thousands)
<S>                                <C>          <C>              <C>
Total stockholders' equity      $174,224   $   174,224   $   174,224 
Unrealized loss on securities
 available-for-sale                2,274         2,274         2,274 
Less nonallowable assets:
 Goodwill                        (15,717)      (15,717)      (15,717)
Plus allowances for loan
 and lease losses                     --            --         7,412 
                                ---------  ------------  ------------
Total regulatory capital         160,781       160,781       168,193 
Minimum required capital         116,570        56,136       112,271 
                                ---------  ------------  ------------
Excess regulatory capital       $ 44,211   $   104,645   $    55,922 
                                =========  ============  ============

Bank's regulatory capital
 percentage (1)                     5.52%        11.46%        11.98%

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

Bank's regulatory capital
 percentage in excess of
   requirement                      1.52%         7.46%         3.98%
                                =========  ============  ============
</TABLE>
_______________


(1) Tier 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  $1.4  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 $54.6
million  in  deposits  as a result of the Port Arthur branch acquisition on June
21,  1997,  $79.8  million  in  deposits  as  a  result  of  the Bay City branch
acquisition  on  September  5,  1996  and  $157.2 million in deposits from Texas
Capital  as  of November 1, 1995, 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, 1997, 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  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, 1997, the Bank had approximately $3.9 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  $131.5  million  at  December  31,  1997.    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, 1997, the Bank had $173.5 million of securities
available-for-sale with $3.5 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, 1997, with 86.9% 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 administer 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, 1997, the Bank's advances from the FHLB of Dallas amounted to $540.5 million
or  18.6%  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, 1997, the
Bank  had  $27.8  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, 1997,
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
checking  accounts)  and  non-personal time deposits.  At December 31, 1997, 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.  At December 31,
1997,  the  Bank  had  approximately  $3.9  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,
1997.

<TABLE>
<CAPTION>

                                                             Net Book
                                                             Value of
                                                             Property
                                    Owned/Leased                or                   Percent of
                               (with Lease Expiration        Leasehold                  Total
Location                                Date)              Improvements   Deposits    Deposits
- ------------------------        ----------------------     ------------   --------    ---------
                                                                  (Dollars in thousands)
<S>                            <C>                              <C>         <C>        <C>
BRANCH OFFICES:
- -----------------------------                                                                
1329 North Virginia            Owned
Port Lavaca, Texas  77979                                    $    174    $  30,537        2.21%
8 Greenway Plaza, Suite 100    Leased;
Houston, Texas  77046          November 1, 1998                    21       20,151        1.46 
8 Braeswood Square             Leased;
Houston, Texas  77096          December 31, 2006                  497       63,055        4.57 
408 Walnut                     Owned
Columbus, Texas  78934                                            301       57,271        4.15 
870 S. Mason, #100             Leased;
Katy, Texas  77450             August 31, 2003                     51       24,277        1.76 
602 Lyons                      Owned
Schulenburg, Texas  78956                                          91       32,657        2.37 
325 Meyer Street               Owned
Sealy, Texas  77474                                               599       41,499        3.01 
116 E. Post Office             Owned
Weimar, Texas  78962                                               42       26,257        1.90 
323 Boling Road                Owned
Wharton, Texas  77488                                             134       47,084        3.41 
1621 Pine Drive                Leased;
Dickinson, Texas  77539        September 30, 1998                  --       43,773        3.17 
295 West Highway 77            Owned
San Benito, Texas  78586                                          240       21,094        1.53 
1260 Blalock, Suite 100        Leased;
Houston, Texas  77055          January 20, 1999                    50       57,372        4.16 
620 W. Main                    Owned
Tomball, Texas  77375                                             133       27,628        2.00 
915-H North Shepherd           Leased;
Houston, Texas  77008          October 31, 2001                   182       32,592        2.36 
6810 FM 1960 West              Leased;
Houston, Texas  77069          September 30, 2000                  --       31,313        2.27 
7602 N. Navarro                Owned
Victoria, Texas  77904                                            192       83,485        6.06 
2308 So. 77 Sunshine Strip     Leased;
Harlingen, Texas   78550       October 31, 1998                   622       19,238        1.39 
4900 N. 10th St., G-1          Leased;
McAllen, Texas   78504         August 14, 2001                    161       16,291        1.18 
10838 Leopard Street, Suite B  Leased;
Corpus Christi, Texas   78410  December 31, 1998                    2       42,358        3.07 
4060 Weber Road                Leased;
Corpus Christi, Texas   78411  April 30, 1999                       4       61,508        4.47 
301 E. Main Street              Owned
Brenham, Texas   77833                                            181       63,089        4.57 
1192 W. Dallas                  Leased;
Conroe, Texas   77301           December 31, 1999                  --       51,148        3.71 
2353 Town Center Dr.            Owned
Sugar Land, Texas   77478                                       1,112       18,223        1.32 
1629 S. Voss                    Owned
Houston, Texas   77057                                          1,472       21,671        1.57 
531-A Highway 1431              Leased;
Kingsland, Texas   78639        December 31, 1999                  --       20,122        1.46 
209 W. Moreland                 Owned
Mason, Texas   76856                                               53       17,104        1.24 
904 Highway 281 North           Owned
Marble Falls, Texas   78654                                       180       11,329        0.82 
101 East Polk                   Owned
Burnet, Texas   78611                                             100       19,643        1.42 
907 Ford                        Owned
Llano, Texas   78643                                              174       16,138        1.17 
708 East Austin                 Owned
Giddings, Texas   78942                                           280       24,741        1.79 
5718 Westheimer, Suite 100      Leased;
Houston, Texas 77057            July 31, 2012                     135       38,553        2.80 
7909 Parkwood Circle Drive      Owned
Houston, Texas 77036                                              244       11,166        0.81 
1250 Pin Oak Road               Owned
Katy, Texas 77494                                               1,185       17,128        1.24 
2120 Thompson Highway           Owned
Richmond, Texas 77469                                             492       41,785        3.03 
7200 North Mopac                Leased;
Austin, Texas 78731             December 31, 2002                   8       36,766        2.67 
1112 Seventh Street             Leased;
Bay City, Texas 77414           April 30, 2002                     --       76,595        5.56 
441 Austin Avenue               Owned
Port Arthur, Texas 77640                                          669       50,052        3.63 
13695 Research Blvd             Under Construction
Austin, Texas 78750                                               446           --          -- 
ADMINISTRATIVE OFFICE(1)
- ------------------------------                                                                 
Coastal Banc Plaza              Leased;
5718 Westheimer, Suite 600      July 31, 2012                   3,093       64,642        4.69 
Houston, Texas 77057
RECORDS & RETENTION  OFFICE:
- ------------------------------                                                                 
227 Meyer St                    Owned
Sealy, Texas   77474                                               63           --           - 
                                                        -------------   ---------   -----------
     Total                                              $      13,383   $1,379,335      100.00%
                                                        =============   ==========  ===========
</TABLE>
______________________


(1)Includes  location  of administrative, primary lending and mortgage servicing
offices.

     The  net  book  value of the Company's investment in premises and equipment
totaled  $22.3 million at December 31, 1997.  At December 31, 1997, the net book
value  of the Company's electronic data processing equipment, which includes its
in-house  computer  system,  local  area  network  and  fifteen automatic teller
machines,  was  $3.9  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 1997 ("Annual
Report"),  which  is  included  herein  as  Exhibit  13.

ITEM  6.  SELECTED  FINANCIAL  DATA
          -------------------------

     The  information  required herein is incorporated by reference from pages 8
through  11  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 11
through  23  of  the  Annual  Report.

ITEM  7A.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES ABOUT MARKET RISK
           -------------------------------------------------------------

     The  information required herein is incorporated by reference from pages 18
through  19  of the Annual Report.  The Company's principal market risk exposure
is  to  interest  rates.

ITEM  8.   FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA
           -----------------------------------------------

     The  financial  statements  and  supplementary  data  required  herein  are
incorporated  by  reference  from  pages  25  through  52  of the Annual Report.


<PAGE>
ITEM  9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
           FINANCIAL  DISCLOSURE
           ---------------------------------------------------------------

     Not  applicable.

PART  III
- ---------

ITEM  10.  DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT
           --------------------------------------------------------

     The  information  required  herein  is  incorporated  by reference from the
definitive  Proxy  Statement  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  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  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  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  25  through  52  of  the  Annual  Report.

     Report  of  Independent  Certified  Public  Accountants.

     Consolidated  Statements of Financial Condition as of December 31, 1997 and
1996.

     Consolidated  Statements  of  Operations  for  each  of  the  years  in the
three-year  period  ended  December  31,  1997.

     Consolidated  Statements  of  Stockholders' Equity for each of the years in
the  three-year  period  ended  December  31,  1997.

     Consolidated  Statements  of  Cash  Flows  for  each  of  the  years in the
three-year  period  ended  December  31,  1997.

          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>

Exhibit No.                                                                        Page
- -----------                                                                      -------
<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 May 5, 1997 concerning the
declaration  of  dividends  for  the  first  quarter  of  1997.

     (b)(2)     Form 8-K filed by the Company on October 21, 1997 concerning the
formation  of  Coastal  Banc Capital Corp., a wholly-owned subsidiary of Coastal
Banc  Holding  Company,  Inc.

     (b)(3)       Form 8-K filed by the Company on March 11, 1998 concerning the
resolution  of  an  outstanding  tax  benefit  issue  with  the  Federal Deposit
Insurance  Corporation.

     (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  24,  1998                   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 24, 1998
- -----------------------------
Manuel  J.  Mehos,  Chairman  of  the
  Board  and  Chief  Executive  Officer



/s/  R.  Edwin  Allday                                      Date: March 24, 1998
- ----------------------------
R.  Edwin  Allday,  Director



/s/  D. Fort Flowers, Jr.                                   Date: March 24, 1998
- ----------------------------
D.  Fort  Flowers,  Jr.,  Director



/s/  Dennis  S.  Frank                                      Date: March 24, 1998
- ----------------------------
Dennis  S.  Frank,  Director



/s/  Robert  E.  Johnson,  Jr.                              Date: March 24, 1998
- ----------------------------
Robert  E.  Johnson,  Jr.,  Director



/s/  James  C.  Niver                                       Date: March 24, 1998
- -----------------------------
James  C.  Niver,  Director



/s/  Clayton  T.  Stone                                     Date: March 24, 1998
- -----------------------
Clayton  T.  Stone,  Director



/s/  Catherine  N.  Wylie                                   Date: March 24, 1998
- -------------------------
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 statement of
operations and notes thereto found in exhibit 13 of the Company's Form 10-K for
the year ended December 31, 1997 and is qualified in its entirety by reference
to such financial statements
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          37,096
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    169,997
<INVESTMENTS-CARRYING>                       1,345,090
<INVESTMENTS-MARKET>                         1,324,968
<LOANS>                                      1,261,435
<ALLOWANCE>                                      7,412
<TOTAL-ASSETS>                               2,911,410
<DEPOSITS>                                   1,375,060
<SHORT-TERM>                                 1,112,679
<LIABILITIES-OTHER>                             49,285
<LONG-TERM>                                    269,556
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                     104,780
<TOTAL-LIABILITIES-AND-EQUITY>               2,911,410
<INTEREST-LOAN>                                106,962
<INTEREST-INVEST>                               92,755
<INTEREST-OTHER>                                 1,639
<INTEREST-TOTAL>                               201,356
<INTEREST-DEPOSIT>                              62,912
<INTEREST-EXPENSE>                             144,423
<INTEREST-INCOME-NET>                           56,933
<LOAN-LOSSES>                                    1,800
<SECURITIES-GAINS>                                 237
<EXPENSE-OTHER>                                 42,132
<INCOME-PRETAX>                                 19,385
<INCOME-PRE-EXTRAORDINARY>                      11,563
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,563
<EPS-PRIMARY>                                     2.32
<EPS-DILUTED>                                     2.25
<YIELD-ACTUAL>                                    2.02
<LOANS-NON>                                     17,351
<LOANS-PAST>                                       340
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 6,880
<CHARGE-OFFS>                                    1,416
<RECOVERIES>                                       148
<ALLOWANCE-CLOSE>                                7,412
<ALLOWANCE-DOMESTIC>                             7,412
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


                                   EXHIBIT 13




COASTAL  BANCORP,  INC.
AND  SUBSIDIARIES

FINANCIAL  HIGHLIGHTS
DECEMBER  31,  1997,  1996  AND  1995

<TABLE>
<CAPTION>

                                                                                December 31,
                                                                                ------------    
(dollars in thousands, except per share data)                  1997                   1996                 1995
- -----------------------------------------------------     -----------            -----------          -----------
<S>                                                    <C>    <C>                 <C>  <C>             <C>  <C>
FOR THE YEAR ENDED
 Net interest income                                       $   56,933             $   56,426           $   43,932 
 Provision for loan losses                                      1,800                  1,925                1,664 
 Noninterest income                                             6,384                  6,091                5,162 
 SAIF insurance special assessment (1)                             --                  7,455                   -- 
 Other noninterest expense                                     39,544                 37,927               29,823 
 Net income available to common stockholders                   11,563                  6,951                8,542 
 Diluted earnings per share before the 1996 SAIF
   insurance special assessment (2)                              2.25                   2.34                 1.71 
 Diluted earnings per share                                      2.25                   1.38                 1.71 
- -----------------------------------------------------     -----------            -----------          -----------

AT YEAR END
 Total assets                                              $2,911,410             $2,875,907           $2,786,528 
 Loans receivable                                           1,261,435              1,229,748            1,098,555 
 Mortgage-backed securities held-to-maturity                1,345,090              1,344,587            1,395,753 
 Mortgage-backed securities available-for-sale                169,997                180,656              186,414 
 Savings deposits                                           1,375,060              1,310,835            1,287,084 
 Borrowed funds                                             1,332,235              1,376,707            1,306,018 
 Senior Notes payable                                          50,000                 50,000               50,000 
 Preferred Stock of the Bank                                   28,750                 28,750               28,750 
 Stockholders' equity                                         104,830                 94,148               91,679 
 Book value per common share                                    20.67                  18.70                18.27 
 Tangible book value per common share                           17.74                  15.70                14.71 
- -----------------------------------------------------     -----------            -----------          -----------

SIGNIFICANT RATIOS FOR THE YEAR ENDED
 Return on average assets before the 1996 SAIF
   insurance special assessment (2)                              0.49%                  0.51%                0.45%
 Return on average equity before the 1996 SAIF
   insurance special assessment (2)                             11.68                  12.53                 9.71 
 Interest rate spread including noninterest-bearing
   savings deposits                                              1.85                   1.89                 1.61 
 Interest rate spread                                            1.67                   1.72                 1.46 
 Net interest margin                                             2.02                   2.06                 1.82 
 Average equity to average total assets                          3.41                   3.30                 3.56 
 Noninterest expense to average total assets before
   the 1996 SAIF insurance special assessment (2)                1.36                   1.35                 1.21 
- -----------------------------------------------------     -----------            -----------          -----------

ASSET QUALITY RATIOS AT YEAR END
 Nonperforming assets to total assets                            0.71%                  0.56%                0.68%
 Nonperforming loans to total loans receivable                   1.38                   1.04                 1.33 
 Allowance for loan losses to nonperforming loans               42.72                  53.59                39.00 
 Allowance for loan losses to total loans receivable             0.59                   0.56                 0.52 
- -----------------------------------------------------     -----------            -----------          -----------
</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.


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 branch
offices  in metropolitan Houston, Austin, Corpus Christi and small cities in the
south  east  quadrant of Texas.  At December 31, 1997, Coastal Banc ssb had $2.9
billion  in  assets  and  was  considered to be a "well capitalized" institution
according  to  Federal  Deposit  Insurance  Corporation  ("FDIC")  guidelines.



TABLE  OF  CONTENTS
(Page numbers in printed Annual Report)
<TABLE>
<CAPTION>
<S>                                                           <C>
Letter from the Chairman and Chief Executive Officer            2

Selected Consolidated Financial and Other Data . . .            8

Management's Discussion and Analysis . . . . . . . .           11

Independent Auditors' Report . . . . . . . . . . . .           25

Consolidated Financial Statements. . . . . . . . . .           26

Notes to Consolidated Financial Statements . . . . .           31

Stock Prices . . . . . . . . . . . . . . . . . . . .           53

Stockholder Information. . . . . . . . . . . . . . .           54

</TABLE>





CHAIRMAN'S  LETTER

Since  Coastal  Bancorp, Inc. ("Coastal") went public in 1992, all of our annual
reports  have shared two traits:  each had a large wave on its cover and each of
my  letters  to Coastal's shareholders ended with the promise that our principal
goal  is to maximize shareholder return.  The 1997 Annual Report is no exception
- -  the large wave on the cover is still building and you can anticipate how this
letter  will  end.    But this year's letter has a new twist because the biggest
Coastal news for 1997 is shareholder return.  So shareholder return gets opening
coverage  as  well  as  closing  coverage  this  year.

Coastal  stock  price was up $12.00 per share, or 52% in 1997!  That increase is
by  far a record dollar and percentage increase for Coastal. At the end of 1997,
Coastal's  stock price closed at $34.875 per share, also a record high.  Part of
the  reason  for  the  increase  was  a roaring bull market in 1997 coupled with
strong  investor demand for bank stocks.  But contributing equally to the strong
stock  performance is investor recognition of Coastal's successful transition to
full  service  commercial  banking.

This  unprecedented Coastal stock performance occurred during a year of somewhat
disappointing  earnings.  Core earnings for 1997 were short of management's goal
by  roughly  25  cents  per share and were in line with 1996 core earnings.  The
earnings  shortfall  was  directly  attributable  to  temporary  changes  in the
wholesale  funding  market in the second half of the year coupled with unusually
high  mortgage prepayments on an adjustable rate whole loan package purchased in
June  of  1997.    As a result, Coastal's net interest margin suffered almost 20
basis  points  of  erosion  in  the third and fourth quarters.  In early January
1998, however, both problems have eased and Coastal has started on the path back
to  spreads  achieved  in  the  first  half  of  1997.

We  are  pleased,  however,  that investors have focused on Coastal's continuing
success  in  our  shift  to  commercial banking rather than the temporary market
phenomena.    After  a detailed discussion of 1997 earnings, I will describe the
progress we made toward our ongoing strategic goals and tell you about Coastal's
future opportunities in the new banking business, which is evolving rapidly into
a  more  multidimensional  enterprise.

1997  EARNINGS

Earnings  for  1997  were  $14.2 million or $2.25 per share, a 1.6% decline from
1996 earnings of $14.4 million or $2.34 per share before the after-tax effect of
the  one-time  Savings  Association  Insurance  Fund ("SAIF") special assessment
imposed in 1996 by the FDIC (the "1996 special assessment").  Earnings for 1996,
after  the  special assessment, were $9.5 million or $1.38 per share.  Per share
data  during  1997  and  1996  were  based on 5.1 million and 5.0 million common
shares  outstanding  (used  in  the  diluted  earnings  per  share calculation).

The  special  assessment  was  a  one-time  assessment charged (pursuant to 1996
federal  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 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
the  rate  of  $.23  per  $100  of  deposits  which  was  in effect prior to the
legislation.    The  1996  special assessment, after taxes, was $4.8 million, or
$0.96  per  share.

Despite  the  net  interest margin compression experienced in the second half of
the  year,  core  revenues  once  again reached a new record high.  Net interest
income  after  provision  for  loan  losses  reached  $55.1 million during 1997,
compared  to  $54.5  million  in 1996, and loan fees, service charges on deposit
accounts and loan servicing income reached $5.4 million during 1997, compared to
$5.0  million  during 1996.  However, noninterest expenses reached $39.5 million
during  1997,  compared to $37.9 million during 1996 (excluding the 1996 special
assessment).    At  December 31, 1997, Coastal had total assets of $2.9 billion,
total  deposits  of  $1.4  billion in 37 branch offices and common stockholders'
equity  of  $104.8  million.

The higher wholesale funding costs and resulting net interest margin compression
during  the second half of the year were primarily attributable to an anomaly in
the  spread between the London Interbank Offered Rate ("LIBOR") and the Treasury
rate  (the  "TED  spread").    For  example, the TED spread historically (6 year
average)  has  been  40  basis points, but for the fourth quarter of 1997 was 63
basis points which would have equated to an additional 9 cents per share for the
quarter  had  the  spread been consistent with the 6 year average.  In addition,
Coastal  experienced  unusually high payoffs related to an adjustable rate whole
loan  package  purchased in the second quarter of the year.  As a result, higher
than  normal  amortization  of  purchased  mortgage loan premiums coupled with a
higher  borrowing  cost  caused  compression  in  Coastal's net interest margin.
However,  as  previously  stated,  both  the  wholesale  funding anomaly and the
mortgage  payoff  trend  appear  to  be  improving  in  early  1998.

THE  BALANCE  SHEET  SHOWS  SIGNS  OF  OUR  COMMERCIAL  STRATEGY

Closer  examination of the changes in components of the balance sheet at the end
of  1997 will reveal evidence that Coastal's strategic direction into commercial
loans  and  commercial  deposits  is producing tangible results.  Management was
somewhat  disappointed  that  the  rapid  decline  in the mortgage portfolio and
unusually  high  funding  costs  overshadowed  growth  in  commercial  loans and
increases  in  low  cost  business  deposits.

Consider this:  The single family mortgage portfolio had principal reductions of
$243.0  million  in  1997  but  for  the year only decreased $101.5 million from
$791.3  million  at the end of 1996 to $689.8 million at the end of 1997.  Total
loans, however, increased during the same period by over $30 million, from $1.23
billion  at  the  end  of  1996  to $1.26 billion at the end of 1997.  Thus, all
categories  of  commercial  loans  experienced  sufficient  growth to offset the
$101.5  million  decrease in single family mortgage loans and still provided for
overall  loan  growth.    Furthermore,  even though single family mortgage rates
declined  during  1997, the weighted average yield on the loan portfolio at year
end  increased  from  8.23%  at December 31, 1996 to 8.30% at December 31, 1997,
fulfilling  our  primary objective of higher yielding, floating index loans that
come  with  a  shift  to  commercial  banking.

And  consider  this:    Evidence  of  Coastal's  campaign  to  promote  low rate
commercial  transaction  accounts  - another primary objective of our commercial
banking  strategy - lies in the deposit numbers.  Wholesale borrowing costs were
substantially  higher in 1997 when compared to 1996, but Coastal's year end 1997
weighted-average cost of deposits was 4.67%, unchanged from 1996.  As of the end
of 1997, certificates of deposit at rates above 5% increased by over $50 million
while certificates of deposit at rates below 5% actually decreased in comparison
to year end 1996.  Coastal's overall cost of deposits did not increase, however,
because  low  cost  transaction  accounts  increased  by  almost  $50  million.

Coastal  commenced  its strategic shift into commercial banking in 1996 with the
primary  objectives  of  increasing Coastal's net interest margin and fee income
while  decreasing  Coastal's  vulnerability  to  volatile market interest rates.
After  two  full years of introducing commercial bank services and products, you
can  clearly  see the results of our strategy within the changing composition of
the  loan  and  deposit  portfolios.    But this is just the beginning.  We will
continue to allocate more resources to commercial customers because, so far, the
results  are  a  strategic  success.

TIME  TO  CHANGE  THE  BANKING  FORMULA

Now  that  we  have  a commercial platform and commercial customers, we are real
bankers,  right?  Coastal will make commercial loans at prime, graciously accept
their business deposits without paying interest, earn a healthy spread and juicy
account fees, and live happily ever after, right?  We wish.  But it doesn't work
that  way  any  more.   In today's market, a typical commercial customer expects
either a fixed rate loan or a loan at a small spread tied to LIBOR.  They expect
the  deposits to be swept at the end of each day to an interest-bearing account,
which  may  be  located  at  their  friendly  neighborhood  brokerage  house.
Eventually,  that  brokerage  house  will  find a way to finance the rest of the
customer's  needs.

Traditional  banking  profit  strategies  are  commonly based on the view that a
fixed  formula  amount  of  marginal  overhead  sustains a predictable amount of
spread  income  and  fee  income.    This approach is flawed because overhead is
perceived  as  a  machine  that generates a given amount of loans, deposits and,
thus, spread income, which will remain on the balance sheet for a minimum period
of  time.    Any  further  growth  requires a formula-derived amount of marginal
overhead  growth.

As  long  as  a  constant  level  of interest rate spread can be maintained, the
traditional  formula  works  and  the required level of returns on equity can be
achieved.  The trouble is, when the yield on new loans is declining and the cost
of  deposits  is  climbing,  the formula no longer works.  Thus, the incremental
overhead  must  produce  increasingly more loans and deposits for the formula to
work.    All  because  the  spreads produced by loans and the amount of time the
loans  and  deposits  remain  on  the  balance  sheet  are  both  declining.

Profits  per  the  typical  commercial banking customer have been roughly cut in
half,  and  they remain on the books for a much shorter period of time.  This is
nothing  more  than  a  gross  margin  squeeze;  therefore,  it must be fixed by
increasing  total  revenues  per  customer  and  reducing  marginal expenses per
customer.    Banks  must  sell  more  services per business customer, reduce the
turnover  and,  most  importantly,  offer  business  customers  services  that
traditionally  have  not been the domain of the banking industry.  Based on this
new  formula,  Coastal's  strategy  employs technology to increase the number of
business  customers per dollar of overhead.  Then we migrate down the customers'
balance  sheets  to  provide  services  heretofore  provided  by  that  friendly
neighborhood  brokerage  firm.

TECHNOLOGY  BRIDGES  LOCAL  PRESENCE

With  the  exception  of  commercial  loans  to  medium  sized  businesses, most
traditional  banking  loans  have  reached  a level of standardization whereby a
local presence doesn't provide a bank much of a competitive advantage.  Consumer
loans, mortgage loans, and small business loans are sold through the mail and on
the  Internet.    Commercial real estate mortgage loans are provided by national
conduits  and  mortgage  Real  Estate Investment Trusts. Non-local creditors now
offer  commercial  construction  loans.

Coastal  will  continue  to  offer  and profitably produce all of these types of
loans.    Several  of  these  categories  are  a  big  part  of our current loan
portfolio.    However, at this mature stage of the loan cycle, they are becoming
increasingly  difficult  to  originate  at  a  profitable  yield  without taking
additional  credit  risk  -  not  an  option  for  Coastal.

Medium-sized  business  banking  loans,  on  the other hand, have not completely
turned  into standardized commodities without geographical ties.  Location still
counts  for  something.    Credit  decisions  and  loan  pricing  rely  on  less
standardized  information, and someone from the lending organization must have a
certain  amount  of  continuous  contact  with  the  customer.

However,  we  still have to solve the dilemma of reduced customer profitability,
particularly given the intense competition of today's mature lending cycle.  The
best way to maintain profit growth in this environment is by producing many more
customers  with  the same amount of overhead.  Rather than take more credit risk
with  a  fewer  customers,  Coastal  chooses  to take less credit risk with more
customers.    But  to  do  this,  a  revolutionary  platform for processing more
customers  faster  (but  at  the  same  level  of  risk)  was  needed.

Last  year in my letter to you I described the Portfolio Control Center ("PCC"),
Coastal's  new  concept  for  originating, underwriting and approving commercial
loans.    The  PCC,  operating  full time, applies Internet and network computer
technology  to an interactive, dynamic process for taking a commercial loan from
application  to closing in less time and incorporating more comprehensive credit
information.  The PCC allows the loan officer to manage more new customers and a
larger  portfolio  of  existing  customers.

In  last  year's letter, the PCC was a concept.  Today it is a reality.  The PCC
became  fully  operational  during  the  fourth  quarter  of  1997.  The bulk of
Coastal's  commercial  loan  production  now  originates  through the PCC.  As a
result,  loan  velocity  has  substantially  improved  and the loan officers are
getting  immediate  feedback,  freeing  their  time  to  pursue  more customers.

"SOUTH"  BALANCE  SHEET  SERVICES

But  increasing  the  number  of  business  customers  is  only half the battle.
Coastal  must provide a larger universe of services to its business customers in
order  to  maintain  adequate profitability per customer over a longer period of
time.   Providing products principally for the "north" side of the balance sheet
- -  working  capital  loans, cash management, etc. - is not enough.  It's time to
begin  the  migration  south  on the customer balance sheet and provide services
that  traditionally  were  the  domain  of  the investment bankers - alternative
financing,  raising  capital,  merger  and acquisition services, etc.  The local
advantage  we  have  in  business  banking  will  provide a similar advantage in
investment  banking.

This strategy has a dual purpose: First, it provides an avenue for Coastal to be
able  to  provide most balance sheet services, rather than saying "I'm sorry, we
don't  do  that."    Second,  for  the  long term it provides Coastal a means to
become  less reliant on credit risk to produce earnings growth.  Let me explain.

The  traditional  investment  banking  balance  sheet  is more of a virtual bank
balance  sheet: The credit risk passes through to other investors but a snapshot
of  the  transaction (spread, fee, gain, loss) at the time of funding remains in
retained  earnings.    On  the  other  hand,  the traditional bank balance sheet
maintains  the  credit risk of its customers on its balance sheet and the spread
remains throughout the life of the relationship.  Investment banks must continue
to replenish their balance sheets with new transactions, therefore they must pay
the  necessary  expenses.  Banks don't have to replenish as often, but sometimes
pay  in  the  form  of  credit  losses.

As  long as Coastal has low cost deposits, loan spreads on a risk-adjusted basis
will  continue  to  be  profitable.  But as business customers continue to sweep
their  deposits into interest-bearing accounts and spreads continue to contract,
certain  types  of credit risk may not be justifiable.  The "credit expense" for
some  of  our  potential  customers  reduces  the  margin  on  the  spread to an
unacceptable  level.    Operating  only as a traditional bank, we would turn the
customer  away.  But with certain investment banking capabilities, Coastal could
keep  the  customer,  pass  the  credit  risk  through  to  other investors, and
replenish  the  balance  sheet  with  another  transaction.

The  important  change  to note here is that Coastal will have a choice.  Today,
our  only  choice  is  whether  to  take  credit  risk.  Equipped with these new
capabilities,  Coastal  will be able to increase the number and type of business
customers,  increase the revenue potential from each customer, and better manage
the  credit  expense  imbedded  in  our  balance  sheet.

During  the  fourth  quarter  of 1997, Coastal formed Coastal Banc Capital Corp.
("CBCC").    The initial purpose of this corporation is to trade whole mortgages
and purchase mortgages for Coastal's balance sheet.  Ultimately CBCC is intended
to  operate  as  an  investment banking company.  This phase of our business may
take  some time to develop.  Once developed, Coastal will be equipped to satisfy
the  non-traditional needs of our local customers.  With the growth of CBCC, all
local  businesses  will  become  a  potential  revenue  source.

LOW  COST  DEPOSITS  IN  LOW  COST  BRANCHES

To  more  effectively manage the delivery of a full complement of new commercial
products  introduced  during  1997,  Coastal  reallocated  its  branch  banking
resources  according to market needs.  Adhering to its successful formula of low
overhead and low risk, management implemented a three-tier branch system.  Group
1  branches  offer  Coastal's  full line of commercial and retail products, both
lending and deposits.  Group 2 branches offer full commercial and retail deposit
services,  but only retail lending services.  Group 3 branches offer only retail
services.

The  strategy  allowed  the  successful  introduction of new commercial products
without  a  significant  increase  in  overall  branch  overhead.   However, one
experimental  aspect  of  the new program presented an important lesson in small
community  business  banking.    Under  the  new  guidelines,  six branches were
initially  established  as  Group  1 branches, three of which were in small-city
markets  where Coastal did not have an established commercial customer base.  By
the end of 1997, the experiment revealed to management that unless a branch in a
small  city  market has an established clientele, the amount of resources needed
to  properly  establish a commercial customer base is prohibitive for a low-cost
operator such as Coastal.  Therefore, during 1998, Coastal has reduced its Group
1  branches  to  four  branches  in  the  Houston,  Austin and Victoria markets.

During  1997, Coastal acquired a $54.6 million branch in Port Arthur, Texas from
Wells  Fargo Bank (Texas).  Coastal will continue to seek strategic acquisitions
of  whole  banks  and  branches  of banks within our markets and adjacent to our
markets.    However,  at  present,  acquisition prices have become prohibitively
expensive.    Until  acquisition  prices  become  more  reasonable  for Coastal,
management  will  develop  new  branch  locations  that  have  the best business
potential  and complement Coastal's existing branch structure.  Two new branches
are  planned  for 1998, one in Austin and one in Houston.  Due to certain budget
parameters,  we  are  limited  to establishing a maximum of two new branches per
year.

As  I  previously discussed, the primary reason Coastal maintained a low cost of
deposits  in 1997 while new certificates of deposits were issued at higher rates
was  a  significant  increase  in  transaction  accounts  such  as money market,
checking  and  business  checking  accounts.  The acquisition of the Port Arthur
branch,  checking  and  money  market account promotional campaigns coupled with
strategic  initiatives to convert commercial loan customers to checking and cash
management  customers  made  a  significant positive impact on Coastal's cost of
deposits,  sensitivity  to interest rate changes and deposit product fee income.
Fees on deposit products, both retail and commercial, increased by 26.4% to $2.3
million  in  1997  as  compared  to  $1.8  million  in  1996.

In  this mature stage of the lending cycle, quality loan growth will continue to
be  challenging.   Since Coastal does not plan to lower its credit standards for
the  sake  of loan growth and earnings growth, the most effective and safest way
to  improve earnings is to reduce Coastal's cost of deposits.  A major strategic
focus for Coastal in 1998 will be to continue the promising trend in transaction
accounts  established  in  1997  and introduce additional strategies for further
reducing Coastal's cost of deposits.  We will improve our certificate of deposit
pricing  strategies  with  the  goal  of reducing rates in Coastal's least price
sensitive  markets.    We  will  aggressively  market commercial cash management
accounts  and introduce an off-balance sheet sweep account in the second quarter
of  1998  in order to attract more commercial depositors.  And we will implement
new  product  and customer-level profitability measurements.  A principal factor
in  measuring  profitability  will  be  the amount by which the measured product
reduces  Coastal's  cost  of  funds.

STEPPING  INTO  A  NEW  BANKING  ERA

On  the  weekend  of  July  4,  1997,  Coastal  moved  into  its  new  corporate
headquarters,  Coastal  Banc  Plaza,  a few miles southwest of downtown Houston.
The timing was appropriate.  By mid-1997, Coastal had shed its thrift veneer and
established  itself  as  a  leading  independent banking institution in Houston.

Now Coastal will confront its biggest challenge.  Since we were founded in 1986,
Coastal has fed on the remnants of collapsed markets in Texas.  We bought loans,
deposits  and  banks when everyone else was skeptical.  We ventured into lending
markets  in  Texas  before  everyone  was absolutely sure it was safe.  Now, the
world  of finance has arrived in Texas and crowded Coastal's domain.  Our former
banking  frontier  is  now  a  bustling  metropolis  of out-of-state financiers.

Notwithstanding  the  crowd,  we have found a way to win: geography, technology,
velocity and "yes."   Geography because we are local, and have been for a while.
Our  customer's  individual banker will not change every six months.  Technology
because  we  use it for local delivery of custom commercial products rather than
for  building and selling volumes of standardized products.  Velocity because we
use  geography and technology to respond immediately.  And "yes," because we are
migrating  south  down  our  customers'  balance  sheets.  It will take a little
while,  but  one  day  Coastal  will  provide  financial services for the entire
customer  balance  sheet.  One day our response to all commercial customers will
be:  "Yes,  we  can  do  that  for  you."

Each  year I re-state Coastal's commitment to the four operating principles that
brought  us  to where we are today.  They have served us well since 1986, and if
you  examine  our  present  strategy,  you  will  find  those  principles firmly
entrenched.    We  talked  about  reducing  our  cost  of  funds,  selling  more
transaction  accounts, and using technology to deliver more commercial loans per
overhead  dollar,  but we reallocate resources to do so rather than spending new
resources.    Translation:    Maintain  a  low  cost operation.  We increase the
proportion  of transaction deposit accounts and floating index commercial loans.
Translation:    Minimize  interest rate risk.  We strive to make more loans with
less credit risk and introduce services that will eventually provide us a credit
risk  choice.    Translation:  Minimize credit risk.  But these three principles
are  designed  and  strictly  adhered  to  in  order  to  execute, in all market
conditions,  our  most important principle and overall Coastal objective (I told
you  it  would  end  this  way  again):  Maximize  shareholder  return.



/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,
                                                              1997        1996        1995        1994        1993
                                                          ----------  ----------  ----------  ----------  ----------
                                                           (in thousands except per share data and selected ratios)
<S>                                                            <C>         <C>         <C>         <C>         <C>
Balance Sheet Data
 Total assets                                             $2,911,410  $2,875,907  $2,786,528  $2,299,769  $1,928,550
 Mortgage-backed securities held-to-maturity (1)           1,345,090   1,344,587   1,395,753   1,605,839   1,324,904
 Mortgage-backed securities available-for-sale               169,997     180,656     186,414      32,249          --
 Loans receivable (1)                                      1,261,435   1,229,748   1,098,555     587,032     450,104
 Guaranteed Assets (2)                                            --          --          --          --      68,928
 Savings deposits                                          1,375,060   1,310,835   1,287,084   1,139,622   1,023,105
 Securities sold under agreements to repurchase              791,760     966,987     993,832     645,379          --
 Advances from the Federal Home Loan Bank of
   Dallas ("FHLB")                                           540,475     409,720     312,186     386,036     788,867
 Senior Notes payable                                         50,000      50,000      50,000          --          --
 Preferred Stock of the Bank                                  28,750      28,750      28,750      28,750      28,750
 Stockholders' equity                                        104,830      94,148      91,679      84,680      79,254
</TABLE>


<TABLE>
<CAPTION>
                                                                   For  the  Year  Ended  December  31,
                                                             1997       1996       1995       1994       1993 
                                                          ---------  ---------  ---------  ---------  ---------
                                                         (in thousands except per share data and selected ratios)
<S>                                                          <C>        <C>        <C>        <C>        <C>
Operating Data (10)
 Interest income                                          $201,356   $194,611   $170,286   $129,037   $ 90,024 
 Interest expense                                          144,423    138,185    126,354     88,519     53,578 
                                                          --------   --------   --------   --------   ---------
 Net interest income                                        56,933     56,426     43,932     40,518     36,446 
 Provision for loan losses                                   1,800      1,925      1,664        934      1,151 
                                                          --------   --------   --------   --------   ---------
 Net interest income after provision for loan losses        55,133     54,501     42,268     39,584     35,295 
 Gain (loss) on sales of mortgage-backed securities
   available-for-sale, net                                     237         (4)        81        192         -- 
 Gain on sale of branch office                                  --        521         --         --         -- 
 Other noninterest income                                    6,147      5,574      5,081      6,539      3,888 
 SAIF insurance special assessment (3)                          --     (7,455)        --         --         -- 
 Other noninterest expense                                 (39,544)   (37,927)   (29,823)   (25,731)   (22,882)
                                                          --------   --------   --------   --------   ---------
 Income before provision for Federal income taxes,
   minority interest and cumulative effect of
   accounting change                                        21,973     15,210     17,607     20,584     16,301 
 Provision for Federal income taxes                         (7,822)    (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                14,151      9,539     11,130     16,040     11,706 
                                                          --------   --------   --------   --------   ---------
 Preferred stock dividends of the Bank                      (2,588)    (2,588)    (2,588)    (2,588)      (395)
 Net income available to common stockholders                11,563      6,951      8,542     13,452     11,311 
                                                          ========   ========   ========   ========   =========
 Diluted earnings per share before cumulative effect
   of accounting change (4)                                   2.25       1.38       1.71       2.64       1.92 
 Diluted earnings per share                                   2.25       1.38       1.71       2.64       2.10 
</TABLE>


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

<TABLE>
<CAPTION>


                                                          At or For the Year Ended December 31,
                                                          -------------------------------------
                                                         1997     1996     1995     1994     1993
                                                       -------  -------  -------  -------  -------
<S>                                                      <C>      <C>      <C>      <C>      <C>
Selected Ratios
Performance Ratios (5) (10):
 Return on average assets before the
  1996 SAIF insurance
  special assessment (6)                                 0.49%    0.51%    0.45%    0.71%    0.75%
 Return on average assets after the
  1996 SAIF insurance special
  assessment                                             0.49     0.34     0.45     0.71     0.75 
 Return on average equity before the
  1996 SAIF insurance
  special assessment (6)                                11.68    12.53     9.71    16.57    15.16 
 Return on average equity after the
  1996 SAIF insurance special
  assessment                                            11.68     7.50     9.71    16.57    15.16 
 Dividend payout ratio before the
  1996 SAIF insurance special
  assessment (6)                                        19.83    16.82    18.56     8.83       -- 
 Dividend payout ratio after the
   1996 SAIF insurance special
   assessment                                           19.83    28.55    18.56     8.83       -- 
 Average equity to average total assets                  3.41     3.30     3.56     3.59     4.77 
 Net interest margin (7)                                 2.02     2.06     1.82     1.84     2.42 
 Interest rate spread including
  noninterest-bearing savings
  deposits (7)                                           1.85     1.89     1.61     1.68     2.30 
 Interest rate spread (7)                                1.67     1.72     1.46     1.57     2.21 
 Noninterest expense to average total
  assets before the 1996
  SAIF insurance special assessment (6)                  1.36     1.35     1.21     1.14     1.46 
 Noninterest expense to average total
   assets after the 1996 SAIF
   insurance special assessment                          1.36     1.61     1.21     1.14     1.46 
 Average interest-earning assets to
  average interest-bearing
  liabilities                                          106.72   106.75   106.78   106.71   105.91 
 Ratio of earnings to combined fixed
  charges and preferred stock dividends
  before the 1996 SAIF insurance special
   assessment (6):
   Excluding interest on deposits                       1.23X    1.25X    1.21X    1.33X    1.64X 
   Including interest on deposits                        1.13     1.14     1.12     1.19     1.28 
 Ratio of earnings to combined fixed
   charges and preferred stock dividends
   after the 1996 SAIF insurance special
   assessment:
   Excluding interest on deposits                        1.23     1.15     1.21     1.33     1.64 
   Including interest on deposits                        1.13     1.09     1.12     1.19     1.28 
Asset Quality Ratios:
 Nonperforming assets to total assets (8)                0.71%    0.56%    0.68%    0.30%    0.22%
 Nonperforming loans to total loans receivable           1.38     1.04     1.33     1.04     0.91 
 Allowance for loan losses to nonperforming loans       42.72    53.59    39.00    35.37    37.32 
 Allowance for loan losses to total loans receivable     0.59     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      N/A     5.11 
 Tier 1 capital to total assets                          5.52     5.35     5.30     4.54     5.17 
 Tier 1 risk-based capital to risk-weighted assets      11.46    11.77    12.36    12.37      N/A
 Total risk-based capital to risk-weighted assets       11.98    12.30    12.84    12.63    18.63 
Other Data:
 Full-time employee equivalents                           451      433      390      298      288 
 Number of full service offices                            37       37       40       34       26 
</TABLE>


<PAGE>   FOOTNOTES TO SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

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

(2)          Guaranteed  Assets  were  governed  by  the Assistance Agreement in
connection  with  the  Southwest Plan Acquisition in 1988.  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 special assessment of $7.5
million  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 assessment base as of
March 31, 1995.  See Note 18 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.

(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 18 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, real estate acquired
by  foreclosure  and  repossessed  assets  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,  Office  of  Thrift  Supervision  ("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.

(10)        Certain 1996, 1995, 1994 and 1993 balances have been reclassified to
conform  to  the 1997 presentation.  Such reclassifications had no effect on net
income  or  total  stockholders'  equity.

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 in connection with
the  proposed  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 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 the Bank 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  provided for a reduction of the SAIF deposit insurance
premium  rates  beginning  in  the  fourth  quarter  of  1996.
     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  1.23%  or $35.5 million from December 31, 1996 to
December  31,  1997.    The net increase resulted primarily from the increase in
loans  receivable  of  $31.7  million,  an increase in cash and amounts due from
depository  institutions  of  $9.4  million  and  an  increase  in  property and
equipment  of  $7.3  million  offset  by  a  decrease  of  $10.7  million  in
mortgage-backed securities available-for-sale.  The increase in loans receivable
consisted  primarily  of  increases  of  $62.3  million, $45.1 million and $11.3
million,  in  commercial real estate mortgage loans, commercial loans secured by
residential  mortgage  loans  held  for  sale,  and  commercial loans secured by
mortgage  servicing rights, respectively, offset by a $101.6 million decrease in
first  lien  residential  mortgage loans due to principal reductions and payoffs
received.    The  increase  in  property  and equipment was due primarily to the
acquisition  of  assets  related  to  the  relocation  of  Coastal's  corporate
headquarters  in  July  of  1997.    The  relocation  consolidated  Coastal's
administrative, primary lending and mortgage servicing offices.  The decrease in
mortgage-backed  securities  available-for-sale was primarily due to the sale of
$11.3  million  of  securities  in  this  category.  At December 31, 1997, loans
receivable  as  a  percentage  of total assets increased to 43.3% as compared to
42.8%  at  December 31, 1996, 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 4.9% or $64.2 million from December 31, 1996 to
December  31,  1997.  This increase was primarily due to a branch acquisition of
$54.6  million  in  deposits completed on June 21, 1997.  Advances from the FHLB
increased  by  31.9%  or  $130.8 million and securities sold under agreements to
repurchase  decreased 18.1% or $175.2 million from December 31, 1996 to December
31,  1997.    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  and  the deployment of cash received from the branch
acquisition.

     Common  stockholders' equity increased 11.4% or $10.7 million from December
31,  1996  to  December  31,  1997  due  to  1997 net income available to common
stockholders  of $11.6 million and a $829,000 decrease in the unrealized loss on
securities available-for-sale, offset by common stock dividends declared of $2.3
million.

RESULTS  OF  OPERATIONS  FOR  THE  THREE  YEARS  ENDED  DECEMBER  31,  1997
     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, securities
sold  under  agreements  to  repurchase,  advances  from the FHLB and its Senior
Notes.    Coastal's  net  income  is  also  affected by its level of noninterest
income,  including  loan  fees  and  service  charges  on deposit accounts, loan
servicing  income,  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, 1997            December  31,1997
                                                      Yield/            Average                Yield/
                                                       Rate             Balance    Interest     Rate
                                                 -----------------     ---------   --------    -------
                                                                  (Dollars in thousands)
<S>                                                   <C>                <C>         <C>         <C>
ASSETS
Interest-earning assets:
Loans receivable                                        8.30%          $1,281,493  $ 106,962     8.35%
Mortgage-backed securities                              6.25            1,514,541     92,755     6.12 
U.S. Treasury security                                    --                    3         --       -- 
Securities purchased under agreements to resell
 and federal funds sold                                   --                4,024        251     6.24 
FHLB stock                                              6.00               21,663      1,292     5.96 
Interest-earning deposits in other depository
 institutions                                           5.89                2,416         96     3.97 
                                                       ------          ----------   --------    ------
   Total interest-earning assets                        7.17            2,824,140    201,356     7.13 
                                                       ------          ----------   -------     ------
Noninterest-earning assets (1)                                             81,400
                                                                       ---------- 
  Total assets (2)                                                     $2,905,540
                                                                       ==========

LIABILITIES AND  STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                       5.04%           $1,253,142  $  62,912     5.02%
Securities sold under agreements to repurchase
 and federal funds purchased                            6.00               974,297     55,189     5.66 
Advances from the FHLB                                  5.95               368,896     21,322     5.78 
Senior Notes payable                                   10.00                50,000      5,000    10.00 
                                                       ------          ----------    --------    ----- 
  Total interest-bearing liabilities                    5.60             2,646,335    144,423     5.46 
                                                       ------           ----------   --------    ------
Noninterest-bearing liabilities                                            131,431
                                                                        ----------
  Total liabilities                                                      2,777,766
Preferred Stock of the Bank                                                 28,750
Stockholders' equity                                                        99,024
                                                                        ----------
  Total liabilities and stockholders' equity                            $2,905,540
                                                                        ==========
Net interest income; interest rate spread               1.57%                       $  56,933     1.67%
                                                      =======                       =========     =====

Net interest-earning assets; net interest yield on
 interest-earning assets                                                $  177,805                2.02%
                                                                        ==========               ======
Ratio of average interest-earning assets to average
 interest-bearing liabilities                                               1.07x
                                                                        ==========


                                                          Year Ended December 31, 1996
                                                    Average                           Yield/
                                                    Balance          Interest          Rate
                                                    -------          --------          ----
                                                             (Dollars  in  thousands)
<S>                                                 <C>  <C>          <C>  <C>         <C>
ASSETS
Interest-earning assets:
Loans receivable                                 $ 1,156,933       $ 97,935           8.47%
Mortgage-backed securities                         1,556,966         95,155           6.11 
U.S. Treasury security                                 1,002             54           5.39 
Securities purchased under
 agreements to resell
 and federal funds sold                                   --             --             -- 
FHLB stock                                            21,853          1,288           5.89 
Interest-earning deposits in other
 depository institutions                               4,149            179           4.31 
                                                 -----------        -------           -----
   Total interest-earning assets                   2,740,903        194,611           7.10 
                                                 -----------       --------          ------
Noninterest-earning assets (1)                        71,344
                                                 -----------
  Total assets (2)                               $ 2,812,247
                                                 ===========

LIABILITIES AND  STOCKHOLDERS'
 EQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                $ 1,199,651       $ 60,076           5.01%
Securities sold under agreements
 to repurchase
 and federal funds purchased                         930,706         51,360           5.52 
Advances from the FHLB                               387,296         21,749           5.62 
Senior Notes payable                                  50,000          5,000          10.00 
                                                 -----------        -------          ------
  Total interest-bearing liabilities               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                          $ 56,426           1.72%
                                                                   ========          ======

Net interest-earning assets;
net interest yield on
 interest-earning assets                         $   173,250                          2.06%
                                                 ===========                         ======

Ratio of average interest-earning
assets to average
 interest-bearing liabilities                          1.07x
                                                 ===========                       


                                                            Year  Ended  December  31,  1995
                                                          Average                       Yield/
                                                          Balance          Interest      Rate
                                                          -------          --------     ------
                                                                   (Dollars  in  thousands)
<S>                                                       <C>  <C>          <C>  <C>       <C>
ASSETS
Interest-earning assets:
Loans receivable                                           $   765,404       $ 66,405   8.68%
Mortgage-backed securities                                   1,625,044        102,194   6.29 
U.S. Treasury security                                             667             39   5.85 
Securities purchased under
 agreements to resell and
 federal funds sold                                                 --             --     -- 
FHLB stock                                                      20,297          1,318   6.49 
Interest-earning deposits in other
 depository institutions                                         3,958            330   8.34 
                                                           -----------       --------  ------
   Total interest-earning assets                             2,415,370        170,286   7.05 
                                                           -----------       --------  ------
Noninterest-earning assets (1)                                  56,370
                                                           -----------
  Total assets (2)                                         $ 2,471,740
                                                           ===========                       

LIABILITIES AND  STOCKHOLDERS'
 EQUITY
Interest-bearing liabilities:
Interest-bearing savings deposits                          $ 1,116,788      $  56,716   5.08%
Securities sold under agreements to
 repurchase and federal funds purchased                        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                                    $ 43,932   1.46%
                                                                             ========  ======

Net interest-earning assets; net
 interest yield on interest-earning assets                 $   153,260                  1.82%
                                                           ===========                 ======

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

(1)      Includes goodwill, accrued interest receivable, property and equipment,
cash,  mortgage  servicing  rights,  prepaid  expenses  and  other  assets.
(2)      Nonaccruing loans are included in total assets, but are immaterial.



     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,        Year Ended December 31,
                                            1997  vs  1996                   1996  vs  1995
                                     -----------------------------    ----------------------------
                                     Increase  (Decrease)  Due  To     Increase (Decrease) Due To
                                     -----------------------------    ----------------------------
                                       Volume     Rate       Net      Volume      Rate       Net
                                      --------  ---------  --------  ---------  --------  ---------
                                                            (in thousands)
<S>                                      <C>       <C>        <C>       <C>        <C>       <C>
INTEREST INCOME
 Loans receivable                     $10,431   $ (1,404)  $ 9,027   $ 33,176   $(1,646)  $ 31,530 
 Mortgage-backed securities            (2,558)       158    (2,400)    (4,182)   (2,857)    (7,039)
 U.S. Treasury security                   (27)       (27)      (54)        18        (3)        15 
 Securities purchased under
   agreements to resell and federal
   funds sold                             126        125       251         --        --         -- 
 FHLB stock                               (11)        15         4         97      (127)       (30)
 Interest-earning deposits in
   other depository institutions          (70)       (13)      (83)        15      (166)      (151)
                                      --------  ---------  --------  ---------  --------  ---------

     Total                              7,891     (1,146)    6,745     29,124    (4,799)    24,325 
                                      --------  ---------  --------  ---------  --------  ---------

INTEREST EXPENSE
 Interest-bearing savings deposits      2,714        122     2,836      4,152      (792)     3,360 
 Securities sold under agreements
   to repurchase and federal
   funds purchased                      2,484      1,345     3,829     10,010    (3,672)     6,338 
 Advances from the FHLB                (1,042)       615      (427)     1,122    (1,489)      (367)
 Senior Notes payable                      --         --        --      2,500        --      2,500 
                                      --------  ---------  --------  ---------  --------  ---------

     Total                              4,156      2,082     6,238     17,784    (5,953)    11,831 
                                      --------  ---------  --------  ---------  --------  ---------

 Net change in net interest income .  $ 3,735   $ (3,228)  $   507   $ 11,340   $ 1,154   $ 12,494 
                                      ========  =========  ========  =========  ========  =========
</TABLE>


NET  INCOME
     Coastal  reported  net  income  before  preferred  stock dividends of $14.2
million  for  the year ended December 31, 1997, $14.4 million for the year ended
December  31,  1996, before the after-tax effect of the 1996 special assessment,
and $11.1 million for the year ended December 31, 1995, respectively, a decrease
of  $234,000 or 1.6% in 1997 and an increase of $3.3 million or 29.2% in 1996 in
each  case  in  comparison to the prior year.  The $234,000 decrease in 1997 was
primarily due to a $507,000 increase in net interest income, a $125,000 decrease
in  the  provision for loan losses and a $293,000 increase in noninterest income
offset  by  a  $1.6  million increase in noninterest expense (excluding the 1996
special  assessment).    The increase in noninterest income is due to a $568,000
increase  in  loan fees and service charges on deposit accounts, a $237,000 gain
on sales of mortgage-backed securities available-for-sale in 1997 and a $164,000
increase  in  other  noninterest  income,  offset by a $159,000 decrease in loan
servicing income and the $521,000 gain on the sale of a branch office recognized
in 1996.    The $1.6 million increase in noninterest expense (excluding the 1996
special  assessment) was primarily due to the overall compensation and occupancy
expenses related to an increase in personnel hired for the expansion of the loan
products  offered  and the continuing development of commercial business lending
programs.  In addition, occupancy expenses also increased due to the acquisition
of  assets  and  other expenses related to the relocation of Coastal's corporate
headquarters  and  consolidation  of  its  administrative,  primary  lending and
mortgage  servicing  offices in the third quarter of 1997.  These increases were
somewhat  offset  by  the $1.1 million decrease in insurance premiums (primarily
deposit  insurance  premiums).   In addition, other noninterest expense and data
processing  expense  decreased  $646,000  and  $202,000,  respectively.

     The $3.3 million increase in net income before preferred stock dividends in
1996  was  primarily  due  to a $12.5 million increase in net interest income, a
$929,000  increase  in  noninterest income, offset by a $8.1 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  on  deposit accounts of $952,000 and the $521,000 gain on the sale of a
branch  office,  partially  offset  by  a  decrease  in loan servicing income of
$391,000.    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 compensation
and  occupancy  expenses related to the expansion of the loan product base being
offered  by  Coastal  to  its  customers,  primarily  relating to 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. Coastal converted its bank
data  processing  system  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) 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.

NET  INTEREST  INCOME
     Net  interest income amounted to $56.9 million in 1997, a $507,000, or 0.9%
increase  over  1996.    The increase in net interest income was due to a slight
increase  in  average  net interest-earning assets of $4.6 million offset by the
overall decrease in interest rate spread, defined to exclude noninterest-bearing
deposits,  from  1.72%  in 1996 to 1.67% in 1997.  Management also calculates an
alternative  net  interest  spread  which includes noninterest-bearing deposits.
Under  this  calculation,  the net interest spreads for 1997 and 1996 were 1.85%
and 1.89%, 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 decrease in the net
interest  spread  in 1997 was primarily due to the increase in the average yield
on  interest-earning  assets  from 7.10% in 1996 to 7.13% in 1997, offset by the
increase  in  the  average  interest  rates on interest-bearing liabilities from
5.38%  in 1996 to 5.46% in 1997.   During 1997, Coastal experienced a tightening
in  net  interest income due primarily to higher borrowing costs and the anomaly
that  the  spread  between  the  London Interbank Offered Rate ("LIBOR") and the
Treasury rate (the "TED" spread) has been much wider than usual.  The TED spread
historically  (6  year  average)  has  been 40 basis points, but for 1997 was 56
basis  points, which would equate to an additional $1.4 million in net income or
$0.27 per share (after tax) for the year had the spread been consistent with the
6  year  average.  While management believes that the higher borrowing costs are
temporary  due  to  the  TED  spread  and  usual  year-end  pricing, efforts are
continuing  to  replace  borrowings  with  lower  cost  deposits and to maintain
reasonable  operating expenses during this period.  In addition, interest income
for  the  last  six months of 1997 was reduced by the additional amortization of
premium  on  purchased  mortgage  loans  of  approximately  $1.3  million.  This
amortization was attributable to prepayments related to an adjustable rate whole
loan  package  purchased in the second quarter of the year.  Management believes
the  prepayments  could  continue  at  least  through the first quarter of 1998,
depending  on  interest  rate  movements.

     Net  interest income amounted to $56.4 million in 1996, a $12.5 million, or
28.4%  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
1.46%  in  1995  to  1.72%  in  1996.    The  net  interest  spread  including
noninterest-bearing  deposits  for  1996  and  1995  was  1.89%  and  1.61%,
respectively.  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  7.05%  in  1995  to  7.10%  in  1996.

     Total  interest  income  amounted  to  $201.4  million  during 1997, a $6.7
million,  or  3.5%  increase  from  1996.   A $9.0 million, or 9.2%, increase in
interest  earned on loans receivable during 1997 resulted from a $124.6 million,
or  10.8%,  increase in the average balance of loans receivable offset partially
by  a  decrease of 12 basis points in the yield earned compared to 1996.  A $2.4
million,  or  2.5%,  decrease  in  interest earned on mortgage-backed securities
during 1997 was due to a $42.4 million, or 2.7%, decrease in the average balance
of mortgage-backed securities due to principal payments received and the sale of
$11.3  million  of  mortgage-backed securities available-for-sale.  In addition,
interest  earned  on  federal  funds  sold,  certificates  of deposits and other
investments  increased  slightly  by  $118,000,  or  7.8%,  due primarily to the
increase  in  the  average balance of such assets, through growth and the branch
acquisition,  of  $1.1  million  during  1997.

     Total  interest  income  amounted  to  $194.6  million during 1996, a $24.3
million,  or  14.3%, increase from 1995.  A $31.5 million, or 47.5%, 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 21 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  federal  funds  sold, certificates of deposits and other investments
decreased  $166,000, or 9.8%, due to the lower average yield earned during 1996.

     Total  interest expense amounted to $144.4 million in 1997, a $6.2 million,
or 4.5%, increase from 1996.  Interest expense on other borrowed money increased
$3.8  million,  or  7.5%,    due  to the $43.6 million, or 4.7%, increase in the
average  balance  of  securities sold under agreements to repurchase and federal
funds  purchased  and  a  14 basis point increase in the interest rates paid.  A
$2.8  million,  or  4.7%, increase in interest on savings deposits was primarily
due  to  a  $53.5  million,  or  4.5%,  increase  in  the  average  balance  of
interest-bearing  savings  deposits.  Interest expense on advances from the FHLB
decreased  $427,000,  or  2.0%,  due  to  the decrease in the average balance of
advances  from  the  FHLB  of $18.4 million, or 4.8%, offset by a 16 basis point
increase  in  the  average  rates  paid.

     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 and
federal  funds  purchased  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.

PROVISION  FOR  LOAN  LOSSES
     Management  established  provisions  for  loan losses of $1.8 million, $1.9
million  and  $1.7 million for the years ended December 31, 1997, 1996 and 1995,
respectively.    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 loss
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, 1995 to December 31, 1997.
Nonperforming loans as a percentage of total loans receivable was 1.4%, 1.0% and
1.3%  at December 31, 1997, 1996 and 1995, respectively.  The allowance for loan
losses  as  a  percentage  of  nonperforming loans was 42.7%, 53.6% and 39.0% at
December  31,  1997, 1996 and 1995, respectively.  The allowance for loan losses
as  a  percentage  of total loans receivable was 0.6%, 0.6% and 0.5% at December
31,  1997,  1996  and  1995,  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.


<PAGE>
NONINTEREST  INCOME
     Total  noninterest income amounted to $6.4 million during 1997, an increase
of  $293,000,  or  4.8%,  over  1996.    The  increase  in noninterest income is
primarily  due  to  an  increase of $568,000 in loan fees and service charges on
deposit  accounts,  a  $237,000  gain  on  sales  of  mortgage-backed securities
available-for-sale  in 1997 and a $164,000 increase in other noninterest income,
offset by the decrease of $159,000 in loan servicing income, due to the reducing
servicing  portfolio,  and  the  $521,000  gain  on  the sale of a branch office
recorded  in  1996.    The  increase in loan fees and service charges on deposit
accounts  consisted  of  an  increase  of  $87,000  in  loan fees and a $481,000
increase  in  service charges on deposit accounts, primarily due to the increase
in  transaction  type  deposit  accounts  from  1996 to 1997 and the 1997 branch
acquisition  which  consisted  of  53.5% transaction type deposit accounts.  The
gain  on  the  sales  of  mortgage-backed  securities available-for-sale was the
result of the sale of securities with a book value of $11.3 million during 1997.

     Total  noninterest income amounted to $6.1 million during 1996, an increase
of  $929,000,  or  18.0%,  over  1995.    The increase in noninterest income was
primarily  due  to  an  increase of $952,000 in loan fees and service charges on
deposit  accounts  and  a  $521,000  gain  recorded as a result of the sale of a
branch  office  in  May  1996 offset by a decrease of $391,000 in loan servicing
income  in  1996  from  1995.   The increase in loan fees and service charges on
deposit  accounts  consisted  of  a $46,000 increase in loan fees 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.

NONINTEREST  EXPENSE
     Total  noninterest  expense  amounted  to  $39.5  million  during  1997, an
increase  of  $1.6  million,  or  4.3%,  over 1996 before the effect of the 1996
special  assessment.   Compensation, payroll taxes and other benefits and office
occupancy  increased  $2.2 million and $1.3 million, respectively, primarily due
to  the  overall  increase  in  personnel  hired  for  the expansion of the loan
products  offered  and  the  continuing  development  of the commercial business
lending  programs.    In  addition, occupancy expenses also increased due to the
acquisition  of assets and other expenses related to the relocation of Coastal's
corporate  headquarters and consolidation of its administrative, primary lending
and  mortgage  servicing  offices  in  the  third  quarter of 1997.  Of the $1.3
million increase in occupancy expenses, approximately $128,000 were nonrecurring
expenses incurred due to the relocation.  The amortization of goodwill increased
$56,000 during 1997 due primarily to the 1997 branch acquisition and the related
goodwill  recorded.    These increases were somewhat offset by decreases of $1.1
million, $646,000 and $202,000 in insurance premiums, other noninterest expenses
and  data  processing expense, respectively.  The decrease in insurance premiums
was  due  to  the decrease in deposit insurance premiums pursuant to the reduced
assessment  rates applicable to Coastal as a result of the passage of the Act in
1996.    The  decrease  in  data  processing  expenses  was primarily due to the
expenses  incurred  in  1996  related  to  the  May  1996  bank  data processing
conversion  and  the conversion in June of 1996 of the five former Texas Capital
locations  acquired  in  1995  to  the  new  data  processing  system.

     Total  noninterest  expense,  excluding the $7.5 million special assessment
(before  applicable  income  taxes),  amounted  to $37.9 million during 1996, an
increase  of $8.1 million, or 27.2%, 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 the 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  $678,000 due to the Texas
Capital  acquisition,  the  May  1996  bank  data  processing conversion and the
conversion  in  June 1996 of the 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 $1.5
million,  or  23.8%,  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.

PROVISION  FOR  FEDERAL  INCOME  TAXES
     Coastal  generated  no regular Federal taxable income in 1997, 1996 or 1995
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 in prior
years  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  FSLIC  Resolution  Fund ("FRF") retained all of the
future  tax  benefits to be derived from the Federal income tax treatment of the
assistance  payments  received  from the FRF 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 the FRF 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 $7.8 million in 1997, $5.7
million  in  1996  and  $6.5  million  in 1995.  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
     Coastal's asset and liability management process is utilized to measure and
manage  its interest rate risk exposure, which is Coastal's primary market risk.
Interest  rate  risk  can  be  defined as the exposure of Coastal's net interest
income to adverse movements in interest rates.  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  achieve  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,  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 Asset/Liability Committee of the Board of Directors of the Bank
(the  "Board").   The Board's written policies and procedures are implemented by
the  Asset/Liability  Subcommittee  (the  "Subcommittee"),  a management-staffed
committee  composed  of  the  Chief  Executive and Chief Lending Officers of the
Bank,  in  addition  to  members  of  the  Bank's Portfolio Control Center.  The
Subcommittee  meets  regularly 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 purchase and
sale activity and maturities of investments and borrowings.  A representative of
the  Subcommittee  also  meets  with  members of Coastal's banking, treasury and
marketing  areas to participate in 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,  interest  rate  matching, core deposit
activity,  current  market  conditions  and  interest  rates on both a local and
national  level.

     To  effectively  measure and manage interest rate risk, the Asset/Liability
Committee  of the Board 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 economic value of equity ("EVE"), which is defined as
the  difference  between  the  market  value  of  Coastal's  existing assets and
liabilities,  including  the  effects  of  off-balance sheet instruments, and by
evaluating  such  impact  against  the  guidelines  established by the Board for
allowable  changes  in  net  interest  income  and  EVE.    Coastal utilizes the
market-value  analysis  to  address  the change in the equity value of Coastal's
balance  sheet  arising  from  movements  in interest rates by computing the net
present value of Coastal's assets, liabilities and off-balance sheet instruments
using  selected interest rate scenarios.  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.  Economic 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.

     From  these  analyses,  interest  rate  risk  is quantified and appropriate
strategies  are  formulated  and  implemented  on  an  ongoing  basis.  Based on
Coastal's  December  31,  1997  interest  rate  sensitivity position, management
believes  that  at  December  31,  1997 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  presents an analysis of the sensitivity in Coastal's
net  interest  income  over  a  four-quarter  period  and  the  EVE based on the
indicated changes in interest rates at December 31, 1997 and 1996.  The interest
rate  scenarios  presented  in  the table include interest rates at December 31,
1997  and  1996 and, for the net interest income calculation, as adjusted by the
indicated  changes in interest rates over a four-quarter period, and for the EVE
calculation, as adjusted by instantaneous and parallel changes in interest rates
of  upward  and downward of up to 200 basis points.  Each rate scenario reflects
unique  prepayment  and  repricing  assumptions.

<PAGE>
<TABLE>
<CAPTION>
                                                Estimated  Change  In
      Change                     Net  Interest  Income               EVE
In  Interest  Rates                   December 31,               December 31,
(in  basis  points)               1997          1996          1997          1996
- -------------------              -------      ------         -------     -------
 <S>                               <C>          <C>            <C>           <C>
+200                              (7.41)%      0.96%         (21.07)%    (36.81)%
+100                              (3.76)      (0.35)          (6.52)     (17.02)
   0                                 --          --             --          -- 
- -100                               3.52        1.57            0.18        7.02 
- -200                               7.25        1.37           (6.54)       3.78 
</TABLE>


     There  are  limitations  inherent  in  any methodology used to estimate the
exposure  to  changes in market interest rates.  Therefore, this analysis is not
intended  to  be  a forecast of the actual effect of a change in market interest
rates  on  Coastal.   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 take into account historical 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  EVE  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  EVE  is  significantly  impacted by the estimated effect of prepayment
risk  on  the value of mortgage-backed securities, loans receivable and mortgage
servicing rights as market interest rates change.  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 mortgage 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.

     A  more  conventional  but  limited  asset  and  liability  monitoring tool
involves analyzing 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  based  on  this  "gap"  analysis,  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.

     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,  1997.    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.

<TABLE>
<CAPTION>
                                                                    As of December 31, 1997
                                                                                    More  than
                                                               Three  months      three  months
                                                                  or  less       to  one  year
                                                               --------------------------------
                                                                   (Dollars  in  thousands)
<S>                                                              <C>  <C>          <C>  <C>
INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single family fixed rate                  $      665        $   1,094 
   First lien mortgage-single family adjustable
     rate                                                            56,558          383,485 
   First lien mortgage-multifamily fixed rate                         6,075            7,724 
   First lien mortgage-multifamily variable rate                    106,583               -- 
   Construction and acquisition and
     development, net of loans in process                            71,848               86 
   Commercial real estate                                           120,797            1,343 
   Commercial                                                       146,867            1,120 
   Consumer and other                                                 7,447            4,537 
 Mortgage-backed securities held-to-maturity(1)(2)                1,131,883               -- 
 Mortgage-backed securities available-for-sale
   (1)(2)                                                           169,997               -- 
 Other interest-earning assets (3)                                   32,038               -- 
                                                                 -----------       ----------
     Total interest-sensitive assets                              1,850,758          399,389 
                                                                 -----------       ----------
 Noninterest-sensitive assets
     Total assets

INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   Interest-bearing checking accounts                            $   69,972        $      -- 
   Savings accounts                                                  25,555               -- 
   Money market accounts                                            165,986               -- 
   Certificate accounts (including discount)                        257,263          524,117 
 Securities sold under agreements to repurchase                     647,048          144,712 
 Advances from the FHLB                                             307,100           13,819 
 Senior Notes payable                                                    --               -- 
                                                                 -----------       ----------
     Total interest-sensitive liabilities                         1,472,924          682,648 
                                                                 -----------       ----------
 Noninterest-sensitive liabilities
     Total liabilities
 Preferred Stock of the Bank
 Common stockholders' equity
     Total liabilities and stockholders'
     equity

Gap during the period                                            $  377,834        $(283,259)
Effect of interest rate swaps and caps(5)                            84,847          (43,400)
                                                                 -----------       ----------
Cumulative gap after effect of interest rate swaps
 and caps                                                        $  462,681        $ 136,022 
                                                                 ===========       ==========

Interest-sensitive assets as a % of interest-sensitive
 liabilities (cumulative)                                            125.65%          104.39%
Interest-sensitive assets as a % of total
 assets (cumulative)                                                  63.57            77.29 
Ratio of gap after effect of interest rate swaps and caps
 to total assets                                                      15.89           (11.22)
Ratio of cumulative gap after effect of interest rate
 swaps and caps to total assets                                       15.89             4.67 



                                                                      As of December 31, 1997
                                                                -----------------------------------
                                                                  More than            More  than
                                                                one  year  to        three years to
                                                                 three  years         five  years
                                                                -----------------------------------
                                                                     (Dollars  in  thousands)
<S>                                                               <C>  <C>          <C>  <C>
INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single family fixed rate                  $    3,553        $    7,051 
   First lien mortgage-single family adjustable
     rate                                                            60,158            14,980 
   First lien mortgage-multifamily fixed rate                         8,023               674 
   First lien mortgage-multifamily variable rate                         --                -- 
   Construction and acquisition and
     development, net of loans in process                             6,223               422 
   Commercial real estate                                            16,848             7,013 
   Commercial                                                         2,062             9,620 
   Consumer and other                                                 5,143             4,272 
 Mortgage-backed securities held-to-maturity(1)(2)                       --                 1 
 Mortgage-backed securities available-for-sale
   (1)(2)                                                                --                -- 
 Other interest-earning assets (3)                                       --                -- 
                                                                 -----------       -----------
     Total interest-sensitive assets                                102,010            44,033 
                                                                 -----------       -----------
 Noninterest-sensitive assets
     Total assets

INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   Interest-bearing checking accounts                            $       --        $       -- 
   Savings accounts                                                      --                -- 
   Money market accounts                                                 --                -- 
   Certificate accounts (including discount)                        216,762            13,445 
 Securities sold under agreements to repurchase                          --                -- 
 Advances from the FHLB                                             128,421            78,343 
 Senior Notes payable                                                    --            50,000 
                                                                 -----------       -----------
     Total interest-sensitive liabilities                           345,183           141,788 
                                                                 -----------       -----------
 Noninterest-sensitive liabilities
     Total liabilities
 Preferred Stock of the Bank
 Common stockholders' equity
     Total liabilities and stockholders'
     equity

Gap during the period                                            $ (243,173)       $  (97,755)
Effect of interest rate swaps and caps(5)                           (21,920)               -- 
                                                                 -----------       -----------
Cumulative gap after effect of interest rate swaps
 and caps                                                        $ (129,071)       $ (226,826)
                                                                 ===========       ===========

Interest-sensitive assets as a % of interest-sensitive
 liabilities (cumulative)                                             94.06%            90.68%
Interest-sensitive assets as a % of total
 assets (cumulative)                                                  80.79             82.30 
Ratio of gap after effect of interest rate swaps and caps
 to total assets                                                      (9.11)            (3.36)
Ratio of cumulative gap after effect of interest rate
 swaps and caps to total assets                                       (4.43)            (7.79)



                                                                       As of December 31, 1997
                                                                -----------------------------------
                                                                   More  than          More  than
                                                                five  years  to      ten  years  to
                                                                   ten  years         twenty  years
                                                                -----------------------------------
                                                                       (Dollars in thousands)
<S>                                                                  <C>  <C>          <C>  <C>
INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single family fixed rate                  $   19,267        $   71,073 
   First lien mortgage-single family adjustable
     rate                                                             4,403                -- 
   First lien mortgage-multifamily fixed rate                         1,185                -- 
   First lien mortgage-multifamily variable rate                         --                -- 
   Construction and acquisition and
     development, net of loans in process                               591             1,149 
   Commercial real estate                                             6,201            26,068 
   Commercial                                                           913                -- 
   Consumer and other                                                 1,039               981 
 Mortgage-backed securities held-to-maturity(1)(2)                       --                -- 
 Mortgage-backed securities available-for-sale
   (1)(2)                                                                --                -- 
 Other interest-earning assets (3)                                       --                -- 
                                                                 -----------       -----------
     Total interest-sensitive assets                                 33,599            99,271 
                                                                 -----------       -----------
 Noninterest-sensitive assets
     Total assets

INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   Interest-bearing checking accounts                            $       --        $       -- 
   Savings accounts                                                      --                -- 
   Money market accounts                                                 --                -- 
   Certificate accounts (including discount)                            178                -- 
 Securities sold under agreements to repurchase                          --                -- 
 Advances from the FHLB                                               7,041             5,751 
 Senior Notes payable                                                    --                -- 
                                                                 -----------       -----------
     Total interest-sensitive liabilities                             7,219             5,751 
                                                                 -----------       -----------
 Noninterest-sensitive liabilities
     Total liabilities
 Preferred Stock of the Bank
 Common stockholders' equity
     Total liabilities and stockholders'
     equity

Gap during the period                                            $   26,380        $   93,520 
Effect of interest rate swaps and caps(5)                           (19,527)               -- 
                                                                 -----------       -----------
Cumulative gap after effect of interest rate swaps
 and caps                                                        $ (219,973)       $ (126,453)
                                                                 ===========       ===========

Interest-sensitive assets as a % of interest-sensitive
 liabilities (cumulative)                                             91.70%            95.24%
Interest-sensitive assets as a % of total
 assets (cumulative)                                                  83.46             86.87 
Ratio of gap after effect of interest rate swaps and caps
 to total assets                                                      (0.24)             3.21 
Ratio of cumulative gap after effect of interest rate
 swaps and caps to total assets                                       (7.56)            (4.34)



                                                                  As  of  December  31,  1997
                                                                ------------------------------
                                                                    Over
                                                                twenty  years        Totals
                                                                ------------------------------
                                                                   (Dollars  in  thousands)

<S>                                                                 <C>  <C>        <C>  <C>
INTEREST-SENSITIVE ASSETS
 Loans, net (1)(2):
   First lien mortgage-single family fixed rate                  $  66,125       $   168,828
   First lien mortgage-single family adjustable
     rate                                                              169           519,753
   First lien mortgage-multifamily fixed rate                           --            23,681
   First lien mortgage-multifamily variable rate                        --           106,583
   Construction and acquisition and
     development, net of loans in process                               --            80,319
   Commercial real estate                                               --           178,270
   Commercial                                                           --           160,582
   Consumer and other                                                   --            23,419
 Mortgage-backed securities held-to-maturity(1)(2)                 213,206         1,345,090
 Mortgage-backed securities available-for-sale
   (1)(2)                                                               --           169,997
 Other interest-earning assets (3)                                      --            32,038
                                                                 ---------       -----------
     Total interest-sensitive assets                               279,500         2,808,560
                                                                 ---------                  
 Noninterest-sensitive assets                                                        102,850
                                                                                 -----------
     Total assets                                                                $ 2,911,410
                                                                                 ===========

INTEREST-SENSITIVE LIABILITIES:
 Savings deposits (4):
   Interest-bearing checking accounts                            $      --       $    69,972
   Savings accounts                                                     --            25,555
   Money market accounts                                                --           165,986
   Certificate accounts (including discount)                            --         1,011,765
 Securities sold under agreements to repurchase                         --           791,760
 Advances from the FHLB                                                 --           540,475
 Senior Notes payable                                                   --            50,000
                                                                 ---------       -----------
     Total interest-sensitive liabilities                               --         2,655,513
                                                                 ---------                  
 Noninterest-sensitive liabilities                                                   122,317
                                                                                 -----------
     Total liabilities                                                             2,777,830
 Preferred Stock of the Bank                                                          28,750
 Common stockholders' equity                                                         104,830
                                                                                 -----------
     Total liabilities and stockholders'
     equity                                                                      $ 2,911,410
                                                                                 ===========

Gap during the period                                            $ 279,500
Effect of interest rate swaps and caps(5)                               --
                                                                 ---------                  
Cumulative gap after effect of interest rate swaps
 and caps                                                        $ 153,047
                                                                 =========                  

Interest-sensitive assets as a % of interest-sensitive
 liabilities (cumulative)                                           105.76
Interest-sensitive assets as a % of total
 assets (cumulative)                                                 96.47
Ratio of gap after effect of interest rate swaps and caps
 to total assets                                                      9.60
Ratio of cumulative gap after effect of interest rate
 swaps and caps to total assets                                       5.26
</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  interest-bearing  deposit  accounts  and  FHLB  stock.

(4)     Interest-bearing checking accounts, savings accounts and money market
accounts  are all assumed to be interest-rate sensitive.  Fixed-rate certificate
accounts  are  based  on  contractual  maturities.

(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")  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 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, 1997, Coastal was a party to interest rate swap agreements
which have an aggregate notional amount of $45.8 million and expire from 1998 to
2005.    With  respect  to such agreements, Coastal makes weighted-average fixed
interest payments ranging from 6.00 to 6.93%, and receives payments based on the
floating  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, 1997 was to increase interest expense by approximately
$431,000.    See  Note  15  of  the  Notes to Consolidated Financial Statements.

     An  interest rate cap is a guarantee given by one party, referred to as the
issuer  (the  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 predetermined 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  mortgage-backed  securities  and loans receivable 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, 1997,
Coastal  had  interest  rate  cap  agreements,  which  expire from 1998 to 2001,
covering an aggregate notional amount of $231.2 million, of which $118.2 million
are covering certain of Coastal's loans receivable, 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, 1997, the interest rate caps resulted in an
overall  decrease  in interest income of approximately $218,000.  See Note 15 of
the  Notes  to  Consolidated  Financial  Statements.

LIQUIDITY  AND  CAPITAL  RESOURCES
     Coastal's  assets  approximated $2.9 billion at December 31, 1997 and 1996.
Stockholders'  equity  amounted  to  $104.8  million,  or  $20.93  per share, at
December 31, 1997.  The regulatory capital of Coastal's subsidiary, Coastal Banc
ssb,  exceeded  all  three  of  the  Bank's  regulatory  capital requirements at
December  31,  1997.   At December 31, 1997, the Bank's core capital amounted to
5.52%  of adjusted total assets, compared to the requirement of 4.0%, its Tier 1
risk-based capital amounted to 11.46% of risk-adjusted assets as compared to the
requirement  of  4.0%  and  its  total  risk-based capital amounted to 11.98% 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 and
federal  funds  purchased,  advances  from  the  FHLB and principal and interest
payments  on loans receivable and mortgage-backed securities.  On June 21, 1997,
Coastal  acquired  a branch which resulted in the assumption of $54.6 million in
savings  deposits.    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 of other banks and thrifts, either on a branch
office  or  whole  bank  acquisition  basis.   At December 31, 1997, Coastal had
binding  commitments to originate or purchase loans totaling approximately $50.2
million  and had $47.9 million of undisbursed loans in process.  In addition, at
December  31,  1997,  Coastal had commitments under lines of credit to originate
primarily  construction  and  other  loans  of  approximately $119.3 million and
letters  of  credit  outstanding  of  $1.7  million.    Scheduled  maturities of
certificates  of  deposit  during  the twelve months following December 31, 1997
totaled $781.5 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.

YEAR  2000
     Coastal  formally  initiated  a project during the first quarter of 1997 to
ensure that its operational and financial systems will not be adversely affected
by  year  2000 software problems.  A year 2000 project team has been formed with
representatives  from  all  areas of Coastal including executive management.  An
inventory  of  all  core systems and products that could be affected by the year
2000  date  change  has  been  developed.  The software for Coastal's systems is
primarily  provided  through  third  party service bureaus and software vendors.
Coastal  is  requiring  its  software  providers  and vendors to demonstrate and
represent  that the products provided are or will be year 2000 compliant and has
planned  an  internal  program  of  testing  for  compliance  beginning in 1998.
Management  does  not  expect  the costs of bringing Coastal's systems into year
2000  compliance  to  have a material impact on Coastal's consolidated financial
position.

RECENT  ACCOUNTING  STANDARDS
     A  discussion of recently issued accounting pronouncements and their impact
on  the  Consolidated  Financial  Statements  is  provided  in  Note  2  to  the
Consolidated  Financial  Statements.

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 the 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
real  estate and commercial 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 of Coastal Banc Capital Corp.,
a wholly-owned subsidiary 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.
President  of  Sentinel  Trust  Company,  a  Texas  Limited  Banking Association
providing  fiduciary  and  investment  management services to affluent families,
their closely held corporations and foundations, Houston, Texas, and Director of
The  Ohio  Bank,  Findlay,  Ohio

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

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
Chairman  of  the  Board,  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
Director,  Executive  Vice  President,  Chief  Financial  Officer  and Treasurer

LINDA  B.  FRAZIER
Director,  Vice  President  and  Secretary

BARBARA  A.  STEEN
Director,  Assistant  Treasurer  and  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 1997, Coastal entered into six branch acquisitions
and  one  whole  bank  acquisition:   two with an instrumentality of the Federal
government  and  five  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  $1.6  billion  of  deposits  and the net
acquisition  of 46 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 16 branch offices and transferring
the  deposits  to  other  offices  located  in  the  same  market  area.

     At  December  31,  1997,  Coastal  had  total  assets of approximately $2.9
billion  and total deposits of approximately $1.4 billion with 37 branch offices
in  metropolitan  Houston,  Austin, Corpus Christi and small cities in the south
east  quadrant  of  Texas.



                          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, 1997 and
1996 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,
1997.    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, 1997 and 1996 and the results of
their  operations  and  their cash flows for each of the years in the three-year
period  ended December 31, 1997 in conformity with generally accepted accounting
principles.




/s/  KPMG  Peat  Marwick  LLP
- -----------------------------
January  15,  1998
Houston,  Texas



<TABLE>
<CAPTION>
                         COASTAL BANCORP, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                               DECEMBER 31, 1997 AND 1996
                            (IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                                          <C>  <C>         <C>  <C>
ASSETS                                                             1997             1996
- ------------------------------------------------------       ----------       ----------
Cash and amounts due from depository institutions            $   37,096       $   27,735
Loans receivable (Notes 6 and 11)                             1,261,435        1,229,748
Mortgage-backed securities held-to-maturity
 (market value of $1,324,968 in 1997 and
 $1,308,598 in 1996) (Notes 5, 11, 12, 14 and 15)             1,345,090        1,344,587
Mortgage-backed securities available-for-sale,
 at market value (Notes 5, 11, 12 and 14)                       169,997          180,656
U.S. Treasury security available-for-sale, at
 market value                                                        --               11
Mortgage loans held for sale                                         --              298
Accrued interest receivable (Note 7)                             14,813           14,690
Property and equipment (net of accumulated
 depreciation and amortization of $8,100 in
 1997 and $7,009 in 1996)                                        22,250           14,987
Stock in the Federal Home Loan Bank
 of Dallas ("FHLB")                                              27,801           25,971
Goodwill (net of accumulated amortization
 of $11,270 in 1997 and $9,430 in 1996)                          15,717           15,596
Mortgage servicing rights (Note 8)                                5,653            6,810
Prepaid expenses and other assets (Notes 9, 15 and 17)           11,558           14,818
                                                             ----------       ----------
                                                             $2,911,410       $2,875,907
                                                             ==========       ==========
     LIABILITIES  AND  STOCKHOLDERS'  EQUITY
     ---------------------------------------
Liabilities:
 Savings deposits (Note 10)                                  $1,375,060        $1,310,835 
 Advances from the FHLB (Note 11)                               540,475           409,720 
 Securities sold under agreements to
 repurchase (Note 12)                                           791,760           966,987 
 Senior Notes payable (Note 13)                                  50,000            50,000 
 Advances from borrowers for taxes and insurance                  3,975             4,676 
 Other liabilities and accrued expenses                          16,560            10,791 
                                                             -----------       -----------
   Total liabilities                                          2,777,830         2,753,009 
                                                             -----------       -----------

9.0% noncumulative preferred stock of Coastal
 Banc ssb (Note 22)                                              28,750            28,750 

Commitments and contingencies (Notes 6, 15, 19 and
 24)

Stockholders' equity (Notes 5, 19, 21 and 23):
 Preferred Stock, no par value; authorized shares
   5,000,000;
   no shares issued                                                  --                -- 
 Common Stock, $.01 par value; authorized shares
   30,000,000;
   5,008,926 and 4,966,941 shares issued and
     outstanding in
   1997 and 1996                                                     50                50 
 Additional paid-in capital                                      33,186            32,604 
 Retained earnings                                               73,868            64,597 
 Unrealized loss on securities available-for-sale                (2,274)           (3,103)
                                                             -----------       -----------
   Total stockholders' equity                                   104,830            94,148 
                                                             -----------       -----------
                                                             $2,911,410        $2,875,907 
                                                             ===========       ===========
</TABLE>

See  accompanying  notes  to  Consolidated  Financial  Statements.


<TABLE>
<CAPTION>
                         COASTAL BANCORP, INC. AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF OPERATIONS
                      YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
                         (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                   1997           1996            1995
                                                --------       ---------       --------
<S>                                              <C>  <C>       <C>  <C>        <C>  <C>
Interest income:
 Mortgage-backed securities                     $ 92,755       $ 95,155        $102,194
 Loans receivable                                106,962         97,935          66,405
 Federal funds sold, certificates of
   deposits and other  investments                 1,639          1,521           1,687
                                                --------       ---------       --------
                                                 201,356        194,611         170,286
                                                --------       ---------       --------

Interest expense:
 Savings deposits                                 62,912         60,076          56,716
 Other borrowed money                             55,189         51,360          45,022
 Senior Notes payable                              5,000          5,000           2,500
 Advances from the FHLB:
   Short-term                                      8,562          6,622           1,703
   Long-term                                      12,760         15,127          20,413
                                                --------       ---------       --------
                                                 144,423        138,185         126,354
                                                --------       ---------       --------

   Net interest income                            56,933         56,426          43,932
Provision for loan losses (Note 6)                 1,800          1,925           1,664
                                                --------       ---------       --------
   Net interest income after
     provision for loan losses                    55,133         54,501          42,268
                                                --------       ---------       --------

Noninterest income:
 Loan fees and service charges                     4,018          3,450           2,498
   on deposit accounts
 Loan servicing income, net                        1,406          1,565           1,956
 Gain on sale of branch office (Note 3)               --            521              --
 Gain (loss) on sales of mortgage-backed
   securities available-for-sale, net                237             (4)             81
 Other                                               723            559             627
                                                --------       ---------       --------
                                                   6,384          6,091           5,162
                                                --------       ---------       --------

Noninterest expense:
 Compensation, payroll taxes
   and other benefits                             18,754         16,547          12,029
 Office occupancy                                  7,312          6,002           4,590
 Insurance premiums                                1,091          2,199           3,244
 Data processing                                   2,245          2,447           1,769
 Amortization of goodwill                          1,840          1,784           1,273
 Other                                             8,302          8,948           6,918
 SAIF insurance special
   assessment (Note 18)                               --          7,455              --
                                                --------       ---------       --------
                                                  39,544         45,382          29,823
                                                --------       ---------       --------

     Income before provision                      21,973         15,210          17,607
       for Federal income taxes

Provision for Federal income taxes (Note 17)       7,822          5,671           6,477
                                                --------       ---------       --------
     Net income before preferred                  14,151          9,539          11,130
       stock dividends

Preferred stock dividends of Coastal
 Banc ssb                                          2,588          2,588           2,588
                                                --------       --------        --------
     Net income available to
       common stockholders                      $ 11,563       $  6,951        $  8,542
                                                ========       =========       ========
Basic earnings per share (Note 21)              $   2.32       $   1.40        $   1.72
                                                ========       =========       ========
Diluted earnings per share (Note 21)            $   2.25       $   1.38        $   1.71
                                                ========       =========       ========
</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, 1997, 1996 AND 1995
                                            (IN THOUSANDS)

                                                                              Unrealized
                                                                               loss on
                                                  Additional                  securities
                                         Common    paid-in     Retained     available-for-
                                         Stock     capital     earnings          sale          Total
                                        -------  -----------  ----------    --------------     ------
<S>                                        <C>         <C>          <C>            <C>           <C>
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 19)                                   --           58         --                --         58 
Unrealized loss on securities
 transferred to available-for-
 sale (Note 5)                               --           --         --            (1,556)    (1,556)
Change in net unrealized holding
 gain (loss) on securities available-
 for-sale (Note 5)                           --           --         --             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 19)                                   --          112         --                --        112 
Change in net unrealized holding
 gain (loss) on securities available-
 for-sale (Note 5)                           --           --         --            (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 
Dividends on preferred stock
 of Coastal Banc ssb                         --           --     (2,588)               --     (2,588)
Dividends on Common Stock                    --           --     (2,292)               --     (2,292)
Exercise of stock options
 (Note 19)                                   --          582         --                --        582 
Change in net unrealized holding
 gain (loss) on securities available-
 for-sale (Note 5)                           --           --         --               829        829 
Net income for 1997                          --           --     14,151                --     14,151 
                                        -------  -----------  ----------  ----------------  ---------
Balance - December 31, 1997             $    50  $    33,186  $  73,868   $        (2,274)  $104,830 
                                        =======  ===========  ==========  ================  =========

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                             COASTAL BANCORP, INC. AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                          YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
                                         (IN THOUSANDS)

                                                                 1997         1996        1995 
                                                              ----------  ----------  ----------
<S>                                                                <C>         <C>         <C>
Cash flows from operating activities:
 Net income before preferred stock dividends                  $  14,151   $   9,539   $  11,130 
 Adjustments to reconcile net income to net cash provided
   by operating activities:
 Depreciation and amortization of property and equipment,
   mortgage servicing rights and prepaid expenses
   and other assets                                               7,485       6,098       5,191 
 Net premium amortization (discount accretion)                    3,025       1,146      (2,236)
 Provision for loan losses                                        1,800       1,925       1,664 
 Amortization of goodwill                                         1,840       1,784       1,273 
 Originations and purchases of mortgage loans held for sale      (8,063)    (19,739)     (8,812)
 Sales of mortgage loans held for sale                            8,361      20,158       8,268 
 (Gain) loss on sales of mortgage-backed securities
   available-for-sale                                              (237)          4         (81)
 Gain on sale of branch office                                       --        (521)         -- 
 Decrease (increase) in:
   Accrued interest receivable                                     (123)        853      (4,852)
   Other, net                                                     9,668      (3,024)      6,003 
 Stock dividends from the FHLB                                   (1,287)     (1,288)     (1,318)
                                                                -------     --------    --------
   Net cash provided by operating activities                     36,620      16,935      16,230 
                                                                -------     --------    --------

Cash flows from investing activities:
 Purchases of mortgage-backed securities held-to-maturity       (56,136)         --     (52,741)
 Purchase of U.S. Treasury security available-for-sale               --         (11)         -- 
 Principal repayments on mortgage-backed securities
 held-to-maturity                                                55,549      50,616       35,742
 Principal repayments on mortgage-backed securities
   available-for-sale                                               627         879         103 
 Proceeds from maturity of U.S. Treasury security
   available-for-sale                                                11       4,000          -- 
 Proceeds from sales of mortgage-backed securities
   available-for-sale                                            11,545         860      72,379 
 Purchases of loans receivable                                 (135,202)   (190,612)   (416,569)
 Net decrease in loans receivable                                94,670      53,678       6,623 
 Purchases of property and equipment, net                        (9,825)     (4,273)     (3,579)
 Purchase of FHLB stock                                          (9,543)     (7,924)     (2,984)
 Proceeds from sales of FHLB stock                                9,000       5,000       3,245 
 Capitalization of mortgage servicing rights                       (116)         --          -- 
 Cash and cash equivalents received in business combination
   transactions, net of disposition transaction in 1996          52,093      11,652      34,311 
                                                                -------     --------    --------
   Net cash provided (used) by investing activities              12,673     (76,135)   (323,470)
                                                                -------     --------    --------

</TABLE>

See  accompanying  notes  to  Consolidated  Financial  Statements.


<TABLE>
<CAPTION>

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

                                                                   1997           1996          1995 
                                                              -------------  ------------  ------------
<S>                                                                <C>            <C>           <C>
Cash flows from financing activities:
 Net decrease (increase) in savings deposits                  $      9,539   $    12,497   $   (10,336)
 Advances from the FHLB                                          3,560,603     3,629,022       746,899 
 Principal payments on advances from the FHLB                   (3,429,848)   (3,531,488)     (820,749)
 Proceeds from securities sold under agreements
   to repurchase and
   federal funds purchased                                       9,834,639     9,276,713     8,648,728 
 Repayments of securities sold under agreements
   to repurchase and
   federal funds purchased                                     (10,009,866)   (9,303,558)   (8,300,275)
 Proceeds from issuance of Senior Notes payable, net                    --            --        47,635 
 Exercise of stock options for purchase of common stock, net           582           112            58 
 Net increase (decrease) in advances from borrowers
   for taxes and Insurance                                            (701)       (1,834)        3,109 
 Dividends paid                                                     (4,880)       (4,573)       (4,173)
                                                              ------------     ---------   ------------
   Net cash provided (used) by financing activities                (39,932)       76,891       310,896 
                                                              ------------     ---------   ------------

   Net increase in cash and cash equivalents                         9,361        17,691         3,656 
 Cash and cash equivalents at beginning of year                     27,735        10,044         6,388 
                                                              ------------     ---------   ------------
 Cash and cash equivalents at end of year                     $     37,096   $    27,735   $    10,044 
                                                              ============   ===========   ============

 Supplemental schedule of cash flows--interest paid           $    142,532   $   139,926   $   123,030 
                                                              ============   ===========   ============

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

</TABLE>

See  accompanying  notes  to  Consolidated  Financial  Statements.



                     COASTAL BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1997 and 1996

(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.

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, Coastal Banc ssb 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
Coastal  Banc ssb 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.  Coastal Banc ssb acquired deposits in transactions with the federal
government  and  other  private institutions as a base for developing an ongoing
thrift  and  banking business.  Coastal Banc ssb's first acquisition was in 1988
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 (the
"Acquired  Associations").

(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  consolidated  financial  statements.

BASIS  OF  CONSOLIDATED  FINANCIAL  STATEMENTS
The  consolidated  financial statements include the accounts of Coastal Bancorp,
Inc.,  its  wholly-owned  subsidiary,  HoCo  and  its wholly-owned subsidiaries,
Coastal  Banc ssb and subsidiaries and Coastal Banc Capital Corp. (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.

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.

CASH  AND  CASH  EQUIVALENTS
Cash  and  cash  equivalents  are  comprised  primarily  of  cash  on  hand  and
interest-earning  and  noninterest-earning  deposits  in  other  banks.

INVESTMENT  AND  MORTGAGE-BACKED  SECURITIES
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.

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 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, 1997 or
1996.

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,  1997  and  1996,  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 adjusted for
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 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 for 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.

<PAGE>

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 loans receivable portfolio
and  its  consideration  of  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.

PROPERTY  AND  EQUIPMENT
Property  and  equipment  are recorded at cost less accumulated depreciation and
amortization.    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  equipment)  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 eliminated the
accounting  distinction between rights to service mortgage loans for others that
are  acquired  through  loan  origination  activities and those acquired through
purchase transactions.  On January 1, 1997, Coastal adopted Financial Accounting
Standards  Board's Statement No. 125, "Accounting for Transfers and Servicing of
Financial  Assets and Extinguishment of Liabilities," which supersedes Statement
122, and requires, among other things, that the book value of loans be allocated
between  mortgage servicing rights and the related loans at the time of the loan
sale  or  securitization,  if  servicing  is  retained.

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.  This
method  of valuation incorporates assumptions that market participants would use
in  their estimate of future servicing income and expense, including assumptions
about  prepayments,  defaults  and  interest  rates.   For purposes of measuring
impairment, the loans underlying the mortgage servicing rights are stratified on
the  basis  of  interest  rate  and  type  (fixed or adjustable).  The amount of
impairment  is  the  amount  by  which  the  mortgage  servicing  rights, net of
accumulated  amortization,  exceed  their  fair value by strata.  Impairment, if
any,  is  recognized  through  a  valuation  allowance  and  a charge to current
operations.

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
Bancorp  files  a consolidated federal income tax return with HoCo, Coastal Banc
Capital  Corp.,  the  Bank  and  all  of  the  Bank's 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  on the date of grant of all stock-based awards.  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.

EARNINGS  PER  SHARE
Statement  of  Financial  Accounting  Standards  No.  128,  "Earnings per Share"
("Statement  128")  was  issued  in  February  1997.   Statement 128 establishes
standards  for  computing and presenting earnings per share ("EPS") and replaces
the presentation of primary EPS with a presentation of basic EPS.  Statement 128
also  requires  dual  presentation  of  basic  and diluted EPS for entities with
complex  capital  structures  as  well  as  a  reconciliation  of  the basic EPS
computation  to  the  diluted  EPS  computation.  Statement 128 is effective for
financial  statements  issued  for  periods  ending  after  December  15,  1997,
including  interim periods.  Coastal adopted Statement 128 in 1997, accordingly,
all  prior  period EPS data presented in the accompanying consolidated financial
statements  has  been  restated to conform to the requirements of Statement 128.

Basic EPS is calculated by dividing net income available to common stockholders,
by the weighted average number of common shares outstanding.  The computation of
diluted  EPS  assumes  the  issuance of common shares for all dilutive potential
common  shares  outstanding during the reporting period.  The dilutive effect of
stock  options  are  considered  in earnings per share calculations if dilutive,
using  the  treasury  stock  method.

CONSOLIDATED  STATEMENTS  OF  CASH  FLOWS
For purposes of reporting cash flows, cash and cash equivalents include cash and
amounts  due  from  depository  institutions.

RECENT  ACCOUNTING  PRONOUNCEMENTS
Statement  of  Financial  Accounting  Standards  No.  127,  "Deferral of Certain
Provisions  of  FASB  Statement  No.  125,"  requires that certain provisions of
Statement  of  Financial  Accounting Standards No. 125 ("Statement 125") are not
effective  until  January  1,  1998.   The deferred provisions relate to secured
borrowings and collateral for all transactions and transfers of financial assets
for  repurchase  agreements,  dollar  rolls,  securities  lending,  and  similar
transactions.    Implementation  of the deferred portion of Statement 125 should
have  no  material  effect  on  Coastal's  Consolidated  Financial  Statements.

Statement  of  Financial  Accounting Standards No. 130, "Reporting Comprehensive
Income"  ("Statement  130") requires that all components of comprehensive income
and  total  comprehensive  income  be reported on one of the following:  (1) the
statement  of  operations,  (2)  the statement of stockholders' equity, or (3) a
separate  statement  of comprehensive income.  Comprehensive income is comprised
of  net  income  and  all  changes  to stockholders' equity, except those due to
investments  by  owners (changes in paid-in capital) and distributions to owners
(dividends).    Statement  130  is  effective  for  fiscal years beginning after
December  15, 1997.  The implementation of Statement 130 should have no material
impact  on  Coastal's  Consolidated  Financial  Statements.

Statement  of Financial Accounting Standards No. 131, "Disclosure About Segments
of  an  Enterprise  and  Related  Information" ("Statement 131") requires public
companies  to report certain information about their operating segments in their
annual  financial  statements  and quarterly reports issued to shareholders.  It
also  requires  public  companies  to  report  certain  information  about their
products  and  services,  the  geographic areas in which they operate, and their
major  customers.    Statement 131 is effective for fiscal years beginning after
December  15,  1997.    Implementation  of Statement 131 should have no material
effect  on  Coastal's  Consolidated  Financial  Statements.

(3)  ACQUISITION  AND  DISPOSITION  TRANSACTIONS 

PORT ARTHUR BRANCH  ACQUISITION
On  June  21,  1997,  Coastal consummated the purchase of the Port Arthur, Texas
branch  of  Wells  Fargo  Bank  (Texas).    Summarized  below are the assets and
liabilities  recorded  at  fair  value  at  the  date  of  the  acquisition  (in
thousands):

<TABLE>
<CAPTION>
<S>                                                 <C>  <C>
Cash                                                 $52,093
Goodwill                                               1,961
Property and equipment                                   693
                                                     -------
  Total assets                                       $54,747
                                                     =======

Deposits                                              54,563
Accrued interest payable and other liabilities           184
                                                     -------
  Total liabilities                                  $54,747
                                                     =======
</TABLE>


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>  <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>


<PAGE>
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>  <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>


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. for a purchase price
of approximately $21.1 million.  Summarized below are the assets and liabilities
recorded  at  fair  value  at  the  date  of  the  acquisition  (in  thousands):

<TABLE>
<CAPTION>
<S>                                                    <C>  <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>

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  presented.


<PAGE>

(4)  SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL AND FEDERAL FUNDS SOLD

An  analysis  of  securities  purchased  under agreements to resell ("repurchase
agreements")  and  federal funds sold for the year ended December 31, 1997 is as
follows  (dollars  in  thousands):

<TABLE>
<CAPTION>
<S>                                              <C>  <C>
Repurchase agreements:
  Balance outstanding at December 31, 1997       $    -- 
  Maximum outstanding at any month-end                -- 
  Average balance outstanding                      1,973 
  Average interest rate                             6.89%

Federal funds sold:
  Balance outstanding at December 31, 1997       $    -- 
  Maximum outstanding at any month-end            10,500 
  Average balance outstanding                      2,051 
  Average interest rate                             5.61%
</TABLE>

The  securities underlying the repurchase agreements 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  repurchase  agreements or federal funds sold outstanding during
1996  or  1995.

(5)  MORTGAGE-BACKED  SECURITIES

Mortgage-backed securities at December 31, 1997 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>
Held-to-maturity:
REMICS - Agency                $   950,689       $     5,022       $   (20,478)       $   935,233
REMICS - Non-agency                279,131               701            (5,610)           274,222
FNMA certificates                   71,887               144              (683)            71,348
GNMA certificates                   28,808               566                --             29,374
Non-agency securities               14,555               239               (23)            14,771
Interest-only securities                20                --                --                 20
                               -----------       -----------       ------------       -----------
                               $ 1,345,090       $     6,672       $   (26,794)       $ 1,324,968
                               ===========       ===========       ============       ===========


<S>                              <C>  <C>          <C>  <C>    <C>  <C>        <C>  <C>
Available-for-sale:
REMICS - Agency                  $ 171,167        $      579       $    (4,044)       $   167,702
REMICS - Non-agency                  2,328                --               (33)             2,295
                               -----------       -----------       ------------       -----------
                                 $ 173,495        $      579       $    (4,077)       $   169,997
                               ===========       ===========       ============      ============
</TABLE>


<PAGE>

Mortgage-backed securities 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>
Held-to-maturity:
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
                               ===========       ===========       ============       ===========


<S>                               <C>  <C>         <C>  <C>           <C>  <C>           <C>  <C>
Available-for-sale:
REMICS - Agency                  $ 182,467           $ 1,207          $ (5,946)         $ 177,728
REMICS - Non-agency                  2,962                --               (34)             2,928
                               -----------       -----------       ------------       -----------
                                 $ 185,429           $ 1,207          $ (5,980)         $ 180,656
                               ===========       ===========       ============       ===========
</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  1997,    1996  and  1995  were  approximately  $11,545,000, $860,000 and
$72,379,000,  respectively.  Gross gains of approximately $237,000 were realized
on these sales in 1997 and 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.


<PAGE>
(6)  LOANS  RECEIVABLE

Loans receivable at December  31, 1997 and 1996 are  as  follows (in thousands):

<TABLE>
<CAPTION>
                                                                    1997               1996 
                                                             ------------       ------------
<S>                                                             <C>  <C>           <C>  <C>
Real estate mortgage loans:
 First lien mortgage, primarily residential                  $   689,767        $   791,337 
 Multifamily                                                     131,454            139,486 
 Residential construction                                         83,359             77,146 
 Acquisition and development                                      31,619             26,132 
 Commercial                                                      181,315            119,004 
 Commercial construction                                          14,506              3,963 
Commercial loans, secured by residential mortgage
 loans held for sale                                              98,679             53,573 
Commercial loans, secured by mortgage servicing rights            32,685             21,380 
Commercial, financial and industrial                              30,877             21,965 
Loans secured by savings deposits                                  8,695              8,849 
Consumer and other loans                                          15,030             14,400 
                                                             ------------       ------------
                                                               1,317,986          1,277,235 

Loans in process                                                 (47,893)           (38,742)
Allowance for loan losses                                         (7,412)            (6,880)
Unearned interest and loan fees                                   (2,926)            (2,344)
Premium to record purchased loans, net                             1,680                479 
                                                             ------------       ------------

                                                             $ 1,261,435        $ 1,229,748 
                                                             ============       ============

Weighted average yield                                              8.30%              8.23%
                                                             ============       ============

</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.

At  December  31,  1997,  Coastal  had  outstanding  commitments to originate or
purchase  approximately  $50,174,000  of first lien mortgage and other loans and
had  commitments  under  lines of credit to originate primarily construction and
other  loans  of approximately $119,308,000.  In addition, at December 31, 1997,
Coastal  had  letters  of  credit  of  approximately  $1,711,000  outstanding.

A  portion  of  Coastal's  first  lien  mortgage  loan  portfolio  is pledged as
collateral  to  secure  advances  from  the  FHLB  (Note  11).

Included  in  loans  receivable at December 31, 1997 and 1996 are loans totaling
approximately $17,351,000 and $12,839,000, 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, 1997,
1996  and  1995,  Coastal  recognized  interest income on these nonaccrual loans
(outstanding  as  of  the  period  end) of approximately $827,000, $507,000, and
$303,000,  respectively,  whereas approximately $925,000, $816,000 and $499,000,
respectively,  in  additional  interest  income would have been recorded if such
loans  had  been  performing  in  accordance  with  their  original  terms.

At  December  31, 1997 and 1996, the carrying value of loans that are considered
to  be  impaired  under  Statement  114  totaled  approximately  $2,029,000  and
$725,000,  respectively  (all  of  which  are  on  nonaccrual)  and  the related
allowance  for  loan  losses  on  those  impaired  loans  totaled $1,138,000 and
$524,000,  respectively.    The  average  recorded  investment in impaired loans
during  the  years  ended  December  31,  1997,  1996 and 1995 was approximately
$897,000, $846,000 and $311,000, respectively.  For the years ended December 31,
1997,  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,
                                          1997          1996          1995 
                                       --------       -------       -------
<S>                                    <C>  <C>       <C>  <C>      <C>  <C>
Balance, beginning of year             $ 6,880        $5,703        $2,158 
Provision for loan losses                1,800         1,925         1,664 
Charge-offs, net of recoveries          (1,268)         (748)         (387)
Acquisition allowance adjustment            --            --         2,268 
                                       --------       -------       -------

Balance, end of year                   $ 7,412        $6,880        $5,703 
                                       ========       =======       =======
</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,  1997,  1996  or  1995.

<PAGE>
(7)  ACCRUED  INTEREST  RECEIVABLE

Accrued  interest  receivable  at  December  31, 1997 and 1996 is as follows (in
thousands):

<TABLE>
<CAPTION>
                                          1997          1996
                                         -------       -------
<S>                                     <C>  <C>      <C>  <C>
Mortgage-backed securities               $ 6,684       $ 6,606
Loans receivable                           8,124         8,084
Federal fund sold, certificates of
  deposits and other investments               5            --
                                         -------       -------

                                         $14,813       $14,690
                                         =======       =======
</TABLE>


(8)  MORTGAGE  SERVICING  RIGHTS

Coastal  services  for  others  loans  receivable  which are not included in the
consolidated  financial  statements.    The  total  amounts  of  such loans were
approximately $675,737,000, $776,694,000, and $900,702,000 at December 31, 1997,
1996  and  1995,  respectively.  At December 31, 1997 and 1996, Coastal serviced
approximately  $2,177,000  and  $2,750,000  of  loans  sold  with  recourse,
respectively.

An  analysis  of  activity  of  mortgage  servicing  rights  for the years ended
December  31,  1997,  1996  and  1995  is  as  follows  (in  thousands):

<TABLE>
<CAPTION>
                                           Years  ended  December  31,
                                       1997            1996             1995
                                     --------        --------        ---------
<S>                                  <C>  <C>        <C>  <C>        <C>  <C>
Balance at beginning of period       $  6,810        $  8,323        $  9,925 
Additions                                 116              --              -- 
Amortization                           (1,273)         (1,513)         (1,597)
Adjustments                                --              --              (5)
                                     ---------       ---------       ---------
Balance at end of period             $  5,653        $  6,810        $  8,323 
                                     =========       =========       =========
</TABLE>


At  December 31, 1997, the estimated fair value of Coastal's recognized mortgage
servicing  rights  was  $7,402,000.

(9)  REAL  ESTATE  OWNED

Included  in  prepaid expenses and other assets is real estate owned at December
31,  1997  and  1996  of  approximately $3,186,000 and $3,161,000, respectively.

<PAGE>
(10)  SAVINGS  DEPOSITS

Savings deposits and the related weighted average interest rates at December 31,
1997  and  1996  are  summarized  as  follows  (dollars  in  thousands):


<TABLE>
<CAPTION>

                                              1997                          1996
                              ----------------------------    ------------------------------
                                Stated Rate       Amount        Stated Rate       Amount
                              ----------------  ------------  ----------------  ------------
<S>                               <C>               <C>           <C>               <C>
Noninterest-bearing checking             0.00%  $   101,782              0.00%  $    85,259 
Interest-bearing checking       1.49  -  2.00        69,972              2.00        56,862 
Savings accounts                2.18  -  2.75        25,555     2.28  -  2.75        22,135 
Money market demand accounts    2.96  -  4.51       165,986     3.15  -  4.51       151,046 
                                --------------  ------------    -------------   ------------

                                                    363,295                         315,302 
                                                ------------                    ------------

Certificate accounts            2.00  -  2.99         5,142     2.00  -  2.99        12,930 
                                3.00  -  3.99         2,763     3.00  -  3.99         1,905 
                                4.00  -  4.99        64,478     4.00  -  4.99        95,087 
                                5.00  -  5.99       834,727     5.00  -  5.99       776,765 
                                6.00  -  6.99        94,405     6.00  -  6.99        91,128 
                                7.00  -  7.99         7,624     7.00  -  7.99        12,964 
                                8.00  -  8.99         1,854     8.00  -  8.99         3,515 
                                9.00  -  9.99           847     9.00  -  9.99         1,171 
                              10.00  -  10.99            --   10.00  -  10.99           249 
                              11.00  -  11.99            --   11.00  -  11.99            17 
                              ---------------   ------------  ---------------       --------
                                                  1,011,840                         995,731 
                                                ------------                        --------
Discount to record savings
 deposits at fair value, net                            (75)                           (198)
                                                ------------                    ------------

                                                $ 1,375,060                     $ 1,310,835 
                                                ============                    ============

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


The  scheduled  maturities  of certificate accounts outstanding at 
December 31, 1997  were  as  follows  (in  thousands):

<TABLE>
<CAPTION>
                        Year Ended December 31,
                        -----------------------            
<S>                           <C>  <C>
 1998                         $   781,455
 1999                             186,734
 2000                              30,028
 2001                               7,292
 2002                               6,153
Subsequent years                      178
                              -----------
                              $ 1,011,840
                              ===========
</TABLE>


The  aggregate  amount of certificate  accounts  with  balances  of  $100,000 or
more  was  approximately $122,593,000, and $109,371,000 at December 31, 1997 and
1996,  respectively.


<PAGE>
(11)  ADVANCES  FROM  THE  FEDERAL  HOME  LOAN  BANK  OF  DALLAS

Advances  from the FHLB for the years ended December 31, 1997, 1996 and 1995 are
summarized  as  follows  (dollars  in  thousands):

<TABLE>
<CAPTION>
                                              1997              1996             1995
                                            --------          ---------       ---------
<S>                                         <C>   <C>        <C>   <C>        <C>  <C>
Balance outstanding at end of year           $540,475         $409,720        $312,186 
Average balance outstanding                   368,896          387,296         367,895 
Maximum outstanding at any month-end          540,475          491,930         405,016 
Average interest rate during the year            5.78%            5.62%           6.01%
Average interest rate at end of year             5.95%            5.61%           5.88%
</TABLE>


The scheduled maturities and related weighted average interest rates on advances
from  the  FHLB  at  December  31,  1997  are  summarized as follows (dollars in
thousands):

<TABLE>
<CAPTION>
<S>                       <C>                <C>  <C>
Due during the year    Weighted Average
ended December 31,.    Interest Rate           Amount
- -------------------  -----------------       --------
 1998                      5.84%             $320,919
 1999                      6.08               120,411
 2000                      6.16                 8,010
 2001                      6.22                 8,656
 2002                      5.89                69,687
 2004                      6.52                 2,854
 2006                      6.91                 3,115
 2007                      6.78                 1,072
 2009                      8.25                 4,469
 2011                      6.78                 1,282
                     -----------------       --------
                           5.95%             $540,475
                     =================       ========
</TABLE>

At  December  31, 1997, Coastal had a $50,000,000 unused line of credit with the
FHLB.    The  FHLB advances are secured by certain first lien mortgage loans and
mortgage-backed  securities  with  an  aggregate carrying value of approximately
$540,500,000  at  December  31,  1997.


<PAGE>
(12)  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FEDERAL FUNDS PURCHASED

Securities sold under agreements to repurchase at December 31, 1997 and 1996 are
as  follows  (dollars  in  thousands):

<TABLE>
<CAPTION>
                                  Repurchase   Repurchase   Repurchase
                                  Liability    Liability    Liability
                                   Maturing     Maturing     Maturing
                                   in up to     in 30 to     in over
                                   30 days      90 days      90 days        Total
                                 -----------  -----------  -----------  -----------
<S>                                   <C>          <C>          <C>          <C>
December 31, 1997:
- -------------------------------                                                    
Book value of mortgage-backed
 securities sold                 $   693,058  $        --  $   157,530  $  850,588 
Market value of mortgage-backed
 securities sold                     682,669           --      154,427     837,096 
Repurchase liability                 647,048           --      144,712     791,760 

Weighted average interest rate                                                6.00%
Weighted average maturity                                                  75 days 

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 
</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, 1997 and 1996, $791,760,000 and $940,320,000, 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, 1997 mature in
1998.    Securities  sold  under agreements to repurchase averaged approximately
$974,136,000,  $930,706,000  and  $752,427,000  during  1997,  1996  and  1995,
respectively,  and the maximum outstanding amounts at any month-end during 1997,
1996  and  1995  were  approximately  $1,035,576,000,  $1,022,085,000  and
$993,832,000,  respectively.

At December 31, 1997, 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 $12,818,000 with an average maturity of 344 days at December
31,  1997.    The amount at risk with Credit Suisse First Boston Corporation was
$16,621,000  with  an  average  maturity  of  27 days at December 31, 1997.  The
amount  at  risk  with  Goldman,  Sachs  &  Co.  was $23,656,000 with an average
maturity  of  8  days  at  December  31,  1997.

Federal  funds  purchased  averaged approximately $161,000 during the year ended
December  31,  1997.    There were no federal funds purchased outstanding at any
month-end  during  1997  and  there  were no federal funds purchased outstanding
during  the  years  ended  December  31,  1996  or  1995.

(13)  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.

(14)  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.

(15)  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, 1997, Coastal had interest
rate  swap  and  cap  agreements  on  notional  amounts totaling $45,847,000 and
$231,229,000,  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 5.76% in 1997 and 5.56% in 1996.  The
weighted average interest rate of payments made on all of the interest rate swap
agreements  was  approximately 6.51% in 1997 and 6.35% in 1996.  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  $431,000,  $593,000 and $24,000, for the years ended December 31,
1997, 1996 and 1995, respectively.  Coastal had pledged approximately $6,405,000
and  $6,123,000  of  mortgage-backed  securities  to  secure  interest rate swap
agreements  at  December  31,  1997  and  1996,  respectively.


<PAGE>
The  terms of the interest rate swap agreements outstanding at December 31, 1997
and  1996  are  summarized  as  follows  (dollars  in  thousands):

<TABLE>
<CAPTION>

                                                          Floating    Fair Value
                                                            Rate          at
                                                             at         End of
                        Notional      LIBOR       Fixed    End of       Period
Maturity                 Amount       Index        Rate    Period     gain (loss)
- ---------------------  ---------   -----------    ------  ---------  ------------
                                                                       (unaudited)
<S>                       <C>          <C>          <C>        <C>        <C>
At December 31, 1997:
1998                   $   4,400    Three-month    6.709%     5.875%  $       (28)
1999                      14,600    Three-month    6.926      5.875          (239)
2000                       4,800    Three-month    6.170      5.906           (99)
                           2,520    Three-month    6.000      5.906            -- 
2005                      19,527    Three-month    6.500      5.879          (230)
                       ---------                                      ------------
                       $  45,847                                      $      (596)
                       =========                                      ============

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)
                       =========                                      ============
</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 $286,000 and $1,070,000 at
December  31,  1997 and 1996, respectively, with the estimated fair value of the
agreements  being  $300,000  and  $639,000  at  December  31,  1997  and  1996,
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 $(218,000), $(518,000) and $681,000 for the years
ended  December  31,  1997,  1996,  and  1995,  respectively.


<PAGE>
Interest  rate  cap  agreements  outstanding  at  December 31,  1997  expire  as
follows  (dollars  in  thousands):

<TABLE>
<CAPTION>
 Year of               Strike rate                 Notional
expiration                range                    amount
- ----------           ------------------           ---------
<S>                       <C>                      <C>  <C>
      1998           5.00  -  12.50%              $ 156,400
      1999           7.25  -    11.00                63,564
      2000           8.50  -    9.50                  8,000
      2001           7.50                             3,265
                                                  ---------
                                                  $ 231,229
                                                  =========
</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 200 basis points on a quarterly basis.  This process 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 $1,207,000
and  $1,410,000  at  December  31,  1997  and  1996,  respectively.

(16)  FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

Statement  of  Financial  Accounting  Standards No. 107, "Disclosures about Fair
Value  of  Financial Instruments", requires that Coastal disclose estimated fair
values for its financial instruments.  The fair value estimates presented herein
are  based  on  relevant  information available to management as of December 31,
1997  and  1996.    Because the reporting requirements exclude certain financial
instruments  and  all nonfinancial instruments, the aggregate fair value amounts
presented  herein do not represent management's estimate of the underlying value
of  Coastal.    The  fair  value estimates, methods and assumptions used are set
forth  below  for  Coastal's  financial  instruments  (in  thousands):

<PAGE>

<TABLE>
<CAPTION>

                                                  At                              At
                                           December 31, 1997             December 31, 1996
                                     ----------------------------    --------------------------
                                     Carrying            Fair        Carrying        Fair
                                       Value            Value          Value          Value
                                     ----------       -----------  ------------     -----------
<S>                                      <C>              <C>          <C>               <C>   
Financial assets:
 Cash and cash equivalents           $   37,096       $   37,096    $   27,735      $   27,735 
 Loans receivable                     1,261,435        1,283,023     1,229,748       1,247,527 
 Mortgage-backed securities
   held-to-maturity                   1,345,090        1,324,968     1,344,587       1,308,598 
 Securities available-for-sale          169,997          169,997       180,667         180,667 
 Mortgage loans held for sale                --               --           298             301 
 Stock in the FHLB                       27,801           27,801        25,971          25,971 
 Interest rate cap agreements               286              300         1,070             639 
Financial liabilities:
 Savings deposits                     1,375,060        1,377,431     1,310,835       1,313,385 
 Advances from the FHLB                 540,475          541,645       409,720         409,478 
 Securities sold under
   agreements to repurchase             791,760          791,742       966,987         966,881 
 Senior Notes payable                    50,000           50,750        50,000          51,000 
Off-balance sheet instruments:
 Interest rate swap agreements               --             (596)           --            (844)
 Commitments to extend                       --          171,193            --         134,698 
   credit
</TABLE>


CASH  AND  CASH  EQUIVALENTS
Carrying  value  approximates  fair value because of the short maturity of these
instruments  and  absence  of  any  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 published
market  prices  or  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.

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,  interest-bearing  checking, savings accounts and
money  market demand accounts is equal to the amounts payable as of December 31,
1997  and  1996.    The  fair  value  of  certificate  accounts  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.

(17)  FEDERAL  INCOME  TAXES

The acquisition of the Acquired Associations under the FSLIC's Southwest Plan on
May  13,  1988  qualified  for  tax-free  reorganization  status  under  Section
368(a)(3)(D)  of  the  Internal  Revenue   Code  of  1986  as  amended  ("IRC").
Accordingly,  the  tax bases of assets of the Acquired Associations carried over
to  Coastal.    In  connection  with this acquisition, the FSLIC Resolution Fund
("FRF")  retained all of the future federal income tax benefits derived from the
federal income tax treatment of certain items, in addition to net operating loss
carryforwards related to the acquisition for which Coastal agreed to pay the FRF
when  actually  realized.   The provisions for federal income taxes recorded for
the  years  ended  December  31,  1997,  1996  and 1995, represent the gross tax
liability  computed  under  these  tax  sharing  provisions before reduction for
actual  federal taxes paid to the Internal Revenue Service.  Alternative minimum
taxes  paid  with the federal return in 1997, 1996 and 1995 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 FRF, they will also be
treated  as  tax  benefit  items.    Although  the termination of the Assistance
Agreement  was  effective  March  31, 1994, the FRF will continue to receive the
future  federal  income  tax  benefits from the net operating loss carryforwards
acquired  from  the  Acquired  Associations.


<PAGE>
The components of the provision for federal income tax expense (benefit) for the
years  ended  December  31,  1997,  1996 and 1995 are as follows (in thousands):

<TABLE>
<CAPTION>
                 1997          1996          1995 
               -------       -------       -------
<S>            <C>  <C>      <C>  <C>      <C>  <C>
Current        $7,831        $5,920        $6,665 
Deferred           (9)         (249)         (188)
               -------       -------       -------
               $7,822        $5,671        $6,477 
               =======       =======       =======
</TABLE>


A reconciliation of the expected federal income taxes using a corporate tax rate
of  35%  for  the years ended December 31, 1997, 1996 and 1995 is as follows (in
thousands):

<TABLE>
<CAPTION>
                                            1997          1996         1995
                                          -------       ------       ------
<S>                                       <C>  <C>      <C>  <C>    <C>  <C>
Computed expected tax provision           $7,691        $5,324       $6,162
Net purchase accounting adjustments          282           287          104
Other, net                                  (151)           60          211
                                          -------       ------       ------
                                          $7,822        $5,671       $6,477
                                          =======       ======       ======
</TABLE>


Significant  temporary differences that give rise to the deferred tax assets and
liabilities  as  of  December  31,  1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                 1997     1996
                                               -------   ------
<S>                                            <C>  <C>     <C>
Deferred tax assets:
  Loans receivable, principally due to
   purchase accounting discount
   and allowance for loan losses                $1,277  $1,247
  Property and equipment                           134     100
  Real estate owned, principally                   331     320
   due to unrealized writedowns
  Unrealized loss on securities
   available-for-sale                            1,224   1,670
  Goodwill                                         383     268
  Other                                            208     163
                                                ------  ------
                                                 3,557   3,768
                                                ------  ------

Deferred tax liabilities:
  Mortgage-backed securities, principally
   due to deferred hedging losses                  422     494
  FHLB stock                                       703     451
  Other                                            111      47
                                                ------  ------

                                                 1,236     992
                                                ------  ------

Net deferred tax asset                          $2,321  $2,776
                                                ======  ======
</TABLE>


No valuation allowance on deferred tax assets has been established as management
believes  that it is more likely than not 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 recaptured into income.  The reserve will be recaptured over a
six  year period.  At December 31, 1997, Coastal had approximately $3,935,000 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.

(18)  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 assess-
ment  base  as  of  March  31,  1995.

(19)  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.  The 1991 Program was approved by stockholders in December
1991.    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 and was approved by stockholders in April 1995.  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 available to common stockholders and diluted
earnings  per  share  would have been reduced to the pro forma amounts indicated
below.


<PAGE>
<TABLE>
<CAPTION>
                                          Years ended December 31,
                                     --------------------------------- 
                                       1997         1996         1995
                                     -------       ------       ------
<S>                                  <C>  <C>     <C>  <C>     <C>  <C>
Net income available to common
 stockholders (in thousands):
  As reported                        $11,563       $6,951       $8,542
  Pro forma                          $11,169       $6,739       $8,446
Diluted earnings per share:
  As reported                        $  2.25       $ 1.38       $ 1.71
  Pro forma                          $  2.17       $ 1.34       $ 1.69
</TABLE>


Pro forma net income and diluted earnings per share reflect only options granted
in  1997, 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  diluted  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  1997,  1996  and  1995:

<TABLE>
<CAPTION>
                                  1997              1996             1995 
                             ------------        ------------     ------------
<S>                               <C>                <C>              <C>
Assumptions:
  Expected annual dividends  $0.48/share         $0.40/share      $0.32/share 
  Expected volatility              22.30%           20.97%          23.24%
  Risk-free interest rate           6.87%            6.46%           6.38%
  Expected life                 10 years           10 years        10 years 
</TABLE>


<PAGE>
A  summary  of the status of the stock options as of December 31, 1997, 1996 and
1995  and  changes  during  the  years  then  ended  is  as  follows:

<TABLE>
<CAPTION>

                                     1997                   1996                   1995 
                                  ---------              ---------              ---------     
                                       Weighted-              Weighted-              Weighted-
                             Number     Average    Number      Average    Number     Average
                              of        Exercise     of       Exercise      of       Exercise
                             Shares      Price     Shares      Price      Shares       Price
                           ---------  ----------  ---------  ----------  ---------  ----------
<S>                        <C>        <C>         <C>        <C>         <C>        <C>
Outstanding at beginning
 of year                    340,087   $   14.989   242,907   $   13.828   178,611   $   13.084
Granted                     125,400       23.526   112,000       17.383    77,446       15.500
Exercised                   (41,985)      13.869    (9,071)      12.372    (5,249)      11.088
Forfeited                   (10,605)      20.291    (5,749)      16.733    (7,901)      15.214
                            --------  ----------   --------  ----------  ---------  ----------
Outstanding at end
 of year                    412,897   $   17.559   340,087   $   14.989   242,907   $   13.828
                            ========  ==========   ========  ==========  =========  ==========

Options exercisable at
 end of year                253,861                209,999                151,141 
                            =======                =======                =======          

Weighted-Average fair
 value of options
 granted during the year
 (per share)               $   9.28               $   6.56               $   7.83 
                            =======                =======                =======          
</TABLE>


The  following table summarizes information about stock options outstanding
at  December  31,  1997:

<TABLE>
<CAPTION>
                                              Options outstanding
                           ----------------------------------------------------------
                                                Weighted-Average    Weighted-average
                                   Number          Remaining           Exercise Price
 Range of Exercise Prices       Outstanding     Contractual Life  
- -------------------------  -------------------  ----------------  -------------------
<S>                        <C>                         <C>                  <C>
10.625 to $12.875                      90,136         5.0 years         $   11.564
15.500 to $18.750                     203,461         7.7 years         $   16.693
22.750 to $30.500                     119,300         9.4 years         $   23.565
                           -------------------       -------------      $  -------
                                      412,897         7.6 years             17.559
                           ===================       =============      $  =======


                                        Options exercisable
                           -------------------------------------------
                                    Number          Weighted-Average
 Range of Exercise Prices         Exercisable        Exercise Price
- -------------------------  -------------------------  ----------------
<S>                                   <C>                  <C>
10.625 to $12.875                      90,136          $  11.564
15.500 to $18.750                     135,150          $  16.600
22.750 to $30.500                      28,575          $  23.262
                           -------------------         ---------------
                                       253,861          $ 15.562
                           ===================         ===============
</TABLE>


(20)  EMPLOYEE  BENEFITS

Coastal maintains a 401(k) profit sharing plan.  Coastal's contributions to this
plan  were  approximately  $157,000,  $105,000  and  $94,000 for the years ended
December  31,  1997,  1996  and  1995,  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  their  qualifying  compensation.


<PAGE>
(21)  EARNINGS  PER  SHARE

The  following  summarizes  information  related to the computation of basic and
diluted  EPS  for  the  years ended December 31, 1997, 1996 and 1995 (dollars in
thousands,  except  per  share  data).

<TABLE>
<CAPTION>

                                                           1997             1996             1995
                                                       ----------       ----------       ----------
<S>                                                   <C>  <C>         <C>  <C>         <C>  <C>
Net income available to common
  stockholders                                         $   11,563       $    6,951       $    8,542
                                                       ==========       ==========       ==========
Weighted average number of common shares
  outstanding used in basic EPS calculation             4,983,994        4,962,456        4,955,731
Add assumed exercise of outstanding stock
  options as adjustments for dilutive securities          164,436           75,461           35,642
                                                       ----------       ----------       ----------
Weighted average number of common shares
  outstanding used in diluted EPS calculation           5,148,430        5,037,917        4,991,373
                                                       ==========       ==========       ==========
Basic EPS                                              $     2.32       $     1.40       $     1.72
                                                       ==========       ==========       ==========
Diluted EPS                                            $     2.25       $     1.38       $     1.71
                                                       ==========       ==========       ==========
</TABLE>


(22)  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.

(23)  STOCKHOLDERS'  EQUITY

On  April 24, July 24 and October 23, 1997, Coastal declared a dividend of $0.12
per  share of Common Stock outstanding for the stockholders of record of May 15,
August  15,  and  November  15,  1997,  respectively.   Prior to April 24, 1997,
Coastal  declared  a dividend of $0.10 per share of Common Stock outstanding for
the  stockholders  of  record  of  February  15,  1997.

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.

(24)  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 should not be material to the consolidated
financial  statements.


<PAGE>
At  December  31,  1997,  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>
<S>                         <C>  <C>
Year ending
December 31,                Amount
- ---------------------       -------

  1998                      $ 2,376
  1999                        2,225
  2000                        2,182
  2001                        2,134
  2002 and thereafter        18,297
</TABLE>


Rent  expense  for  the years ended December 31, 1997, 1996 and 1995 amounted to
approximately  $2,290,000,  $2,000,000  and  $1,465,000,  respectively.

(25)  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, 1997, that the
Bank  met  capital  adequacy  requirements  to  which  it  is  subject.

As  of December 31, 1997, 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.


<PAGE>
The  Bank's  regulatory  capital amounts and ratios, as of December 31, 1997 and
1996,  in  relation  to its existing regulatory capital requirements for capital
adequacy  purposes  as  of  such  dates  are  as follows (dollars in thousands):

<TABLE>
<CAPTION>

                                                            Minimum For Capital        Well-Capitalized
                                           Actual            Adequacy Purposes          Requirements
                                    --------------------    ----------------          ---------------   
Capital Requirement                  Amount       Ratio        Amount    Ratio        Amount   Ratio
- -------------------------           --------  ----------      --------  ------        -------  ------
<S>                                  <C>       <C>             <C>       <C>            <C>      <C>
As of December 31, 1997:
 Tier 1 (core)                      $160,781      5.52%       $116,570   4.00%       145,713   5.00%
 Tier 1 risk-based                   160,781     11.46          56,136   4.00         84,204   6.00 
 Total risk-based                    168,193     11.98         112,271   8.00        140,339  10.00 

As of December 31, 1996:
 Tier 1 (core)                      $152,932      5.35%       $114,377   4.00%       142,971   5.00%
 Tier 1 risk-based                   152,932     11.77          51,970   4.00         77,955   6.00 
 Total risk-based                    159,812     12.30         103,940   8.00        129,925  10.00 
</TABLE>


(26)  PARENT  COMPANY  FINANCIAL  INFORMATION

Condensed  financial  information  for  Coastal  Bancorp, Inc. is as follows (in
thousands):

<TABLE>
<CAPTION>

                                  Coastal Bancorp, Inc.
                             Statements of Financial Condition
                                        December 31,
                             ---------------------------------
                                        1997           1996
                                    --------       --------
<S>                                 <C>  <C>       <C>  <C>

Assets:
  Cash and cash equivalents         $  1,570       $    871
  Investment in subsidiary           145,550        136,675
  Mortgage-backed securities
   held-to-maturity                    1,761          2,079
  Other assets                         6,731          5,125
                                    --------       --------

Total assets                        $155,612       $144,750
                                    ========       ========

Liabilities and stockholders'
 equity:
  Senior Notes payable              $ 50,000       $ 50,000
  Other liabilities                      782            602
                                    --------       --------
      Total liabilities               50,782         50,602
      Total stockholders'
       equity                        104,830         94,148
                                    --------       --------

Total liabilities and
 stockholders' equity               $155,612       $144,750
                                    ========       ========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                              Coastal Bancorp, Inc.
                            Statements of Operations
                            ------------------------

                                                Years ended December 31,
                                               1997          1996          1995
                                            -------       -------       -------
<S>                                        <C>  <C>      <C>  <C>      <C>  <C>
Income:
  Dividends from subsidiary                 $ 7,293       $ 7,001       $ 4,093
  Equity in undistributed earnings of
   subsidiary, net of income tax              7,946         3,686         6,332
  Interest income                               131           143            66
                                            -------       -------       -------
        Total income                         15,370        10,830        10,491
                                            -------       -------       -------
Expense:
  Interest expense                            5,000         5,000         2,500
  Noninterest expense                           786           891           464
                                            -------       -------       -------
        Total expense                         5,786         5,891         2,964
                                            -------       -------       -------

  Federal income tax benefit                  1,979         2,012         1,015
                                            -------       -------       -------

        Net income available
         to common stockholders             $11,563       $ 6,951       $ 8,542
                                            =======       =======       =======
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                         Coastal Bancorp, Inc.
                                       Statements of Cash Flows
                                       ------------------------

                                                                          Years ended December 31,
                                                                   1997           1996            1995 
                                                                 --------       --------       ---------
<S>                                                             <C>  <C>       <C>  <C>       <C>  <C>

Cash flows from operating activities:
  Net income available to common stockholders                    $11,563        $ 6,951        $  8,542 
  Adjustments to reconcile net income to net
    cash provided  by operating activities:
      Equity in undistributed earnings of subsidiary              (7,946)        (3,686)         (6,332)
      Net increase in other assets and other liabilities          (1,426)        (1,262)           (890)
                                                                 --------       --------       ---------
          Net cash provided by operating activities                2,191          2,003           1,320 
                                                                 --------       --------       ---------
Cash flows from investing activities:
  Transfer of mortgage-backed securities
    From subsidiary                                                   --             --          (2,517)
  Net decrease in mortgage-backed securities                         318            336             102 
  Investment in subsidiary                                          (100)            --         (44,930)
                                                                 --------       --------       ---------
          Net cash provided (used) by investing activities           218            336         (47,345)
                                                                 --------       --------       ---------
Cash flows from financing activities:
  Exercise of stock options for purchase of
    Common stock                                                     582            112              58 
  Issuance of Senior Notes payable, net                               --             --          47,635 
  Dividends paid                                                  (2,292)        (1,985)         (1,585)
                                                                 --------       --------       ---------
          Net cash provided (used) by financing activities        (1,710)        (1,873)         46,108 
                                                                 --------       --------       ---------
          Net increase in cash and cash equivalents                  699            466              83 
Cash and cash equivalents at beginning of year                       871            405             322 
                                                                 --------       --------       ---------
Cash and cash equivalents at end of year                         $ 1,570        $   871        $    405 
                                                                 ========       ========       =========
</TABLE>


<PAGE>

(27)  SELECTED  QUARTERLY  FINANCIAL  DATA

Selected  quarterly  financial data is presented in the following tables for the
years  ended  December  31, 1997 and 1996 (in thousands, except per share data):

<TABLE>
<CAPTION>

                                            1997 Quarter Ended (unaudited)
                                  March 31,   June 30,   September 30,   December 31,
                                  ----------  ---------  --------------  -------------
<S>                               <C>         <C>        <C>             <C>

Interest income                   $   49,604  $  49,898  $       51,251  $      50,603
Interest expense                      34,956     35,634          37,052         36,781
                                  ----------  ---------  --------------  -------------
Net interest income                   14,648     14,264          14,199         13,822
Provision for loan losses                450        450             450            450
Gain on sales of mortgage-backed
  Securities available-for-sale           --         --             237             --
Noninterest income                     1,469      1,550           1,506          1,622
Noninterest expense                    9,557      9,894          10,175          9,918
                                  ----------  ---------  --------------  -------------
Income before provision
  for Federal income taxes             6,110      5,470           5,317          5,076
Federal income taxes                   2,225      2,004           1,953          1,640
Preferred stock dividends of
  Coastal Banc ssb                       647        647             647            647
                                  ----------  ---------  --------------  -------------
Net income available to common
  Stockholders                    $    3,238  $   2,819  $        2,717  $       2,789
                                  ==========  =========  ==============  =============

Basic earnings per share          $     0.65  $    0.57  $         0.54  $        0.56
                                  ==========  =========  ==============  =============
Diluted earnings per share        $     0.63  $    0.55  $         0.52  $        0.54
                                  ==========  =========  ==============  =============
</TABLE>


<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                          $   48,554       $  48,200       $       48,242        $      49,615
Interest expense                             34,707          33,902               34,228               35,348
                                         ----------       ---------       ---------------       -------------
Net interest income                          13,847          14,298               14,014               14,267
Provision for loan losses                       575             450                  450                  450
Gain on sale of branch office                    --             521                   --                   --
Noninterest income                            1,295           1,289                1,419                1,567
Noninterest expense                           9,140           9,897                9,593                9,297
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
Preferred stock dividends of
  Coastal Banc ssb                              647             647                  647                  647
                                         ----------       ---------       ---------------       -------------
Net income (loss) available to
  Common stockholders                    $    2,793       $   3,011       $       (2,076)       $       3,223
                                         ==========       =========       ===============       =============

Basic earnings (loss) per share          $     0.56       $    0.61       $        (0.42)       $        0.65
                                         ==========       =========       ===============       =============
Diluted earnings (loss) per share        $     0.56       $    0.60       $        (0.41)       $        0.63
                                         ==========       =========       ===============       =============
</TABLE>


STOCK  PRICES  AND  DIVIDENDS

The  following  table  sets  forth the high and low price range and dividends by
quarter for the two years ended December 31, 1997 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>
                           1997                          1996
                ----------------------------  -----------------------------
                  High     Low     Dividends    High     Low      Dividends
                -------  -------  ----------  -------  -------  ----------
<S>             <C>      <C>      <C>         <C>      <C>      <C>   
First Quarter   $28.250  $22.375  $    0.100  $18.750  $16.625  $    0.100
Second Quarter   29.750   22.750       0.120   18.875   17.000       0.100
Third Quarter    33.250   29.000       0.120   20.375   16.500       0.100
Fourth Quarter   35.000   28.125       0.120   24.750   19.875       0.100
</TABLE>


COASTAL  BANC  SSB  PREFERRED  STOCK,  SERIES  A:

<TABLE>
<CAPTION>
                           1997                          1996
                ----------------------------  -----------------------------
                  High     Low     Dividends    High     Low      Dividends
                -------  -------  ----------  -------  -------  ----------
<S>             <C>      <C>      <C>         <C>      <C>      <C>   
First Quarter   $25.500  $25.000  $    0.563  $25.750  $24.750  $    0.563
Second Quarter   25.500   24.875       0.563   24.875   24.500       0.563
Third Quarter    26.000   25.125       0.563   25.250   24.625       0.563
Fourth Quarter   25.625   25.000       0.563   25.250   24.875       0.563
</TABLE>




Coastal  Bancorp,  Inc.
STOCKHOLDER  INFORMATION

ANNUAL  MEETING

The  Annual Meeting of Stockholders of Coastal Bancorp, Inc. will be held at the
corporate offices of Coastal Bancorp, Inc. at 5718 Westheimer, Houston, Texas in
the  Coastal  Banc  auditorium,  Suite  1101,  on  April  23, 1998 at 11:00 a.m.


TRANSFER  AGENT  AND  REGISTRAR

ChaseMellon  Shareholder  Services,  L.L.C.
Overpeck  Centre
85  Challenger  Road
Ridgefield  Park,  New  Jersey  07660
(800)  851-9677
www.chasemellon.com


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  Plaza
5718  Westheimer,  Suite  600
Houston,  Texas  77057
(713)  435-5000
www.coastalbanc.com

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 26, 1998, there were 5,035,030 shares of Common Stock of Coastal
Bancorp,  Inc.  issued  and outstanding and the approximate number of registered
stockholders was 29, representing approximately 1,500 beneficial stockholders at
such  record  date.

     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 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  26, 1998, there were 1,150,000 shares of Preferred
Stock  issued  and  outstanding  and  held  by  approximately  197  registered
stockholders,  representing  approximately 1,900 beneficial stockholders at such
record  date.

     Coastal  declared  dividends  on  the  Common  Stock  payable  during 1997.
Quarterly dividends in the amount of $.10 per share were paid on March 15, 1997,
and  quarterly  dividends  in the amount of $.12 per share were paid on June 15,
1997, September 15, 1997 and December 15, 1997.  On March 15, 1998, Coastal paid
a  quarterly  dividend  in  the  amount  of  $.12 per share on its Common Stock.
Coastal  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.




                                  EXHIBIT 10.3


                     CHANGE-IN-CONTROL SEVERANCE AGREEMENTS

                          EXECUTIVE SEVERANCE AGREEMENT


     THIS  AGREEMENT  is entered into and effective this 26th day of June, 1997,
("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., 5718
Westheimer,  Suite  600,  Houston,  Texas  77057.    If  to  the  Employee:

     Catherine  N.  Wylie
     3225  Bellefontaine
     Houston,  Texas  77025



                            Signature Page to Follow

<PAGE>

     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


                                        By:   /s/    James  C.  Niver
                                            -----------------------------
                                            James  C.  Niver
                                            Chairman,  Compensation  Committee


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              By:   /s/  Catherine N. Wylie
- --------------------------                   ---------------------------
       Pamela  S.  Watkins                   Gary R. Garrett
                                             Executive  Vice  President/
                                             Chief  Financial Officer




<PAGE>
                          EXECUTIVE SEVERANCE AGREEMENT


     THIS  AGREEMENT  is entered into and effective this 26th day of June, 1997,
("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., 5718
Westheimer,  Suite  600,  Houston,  Texas  77057.    If  to  the  Employee:

     Gary  R.  Garrett
     1231  Creekford
     Sugar Land,  Texas  77478




                            Signature Page to Follow

<PAGE>

     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


                                        By:   /s/    James  C.  Niver
                                            -----------------------------
                                            James  C.  Niver
                                            Chairman,  Compensation  Committee


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              By:   /s/  Gary R. Garrett
- --------------------------                   ---------------------------
       Pamela  S.  Watkins                   Gary R. Garrett
                                             Executive  Vice  President/
                                             Chief  Lending  Officer



\\enterprise\data\acctexe\watkins\word\form-10k\1997\ex-10.3edgared.doc




     EXHIBIT  28

     FORM  OF  PROXY  TO  BE  MAILED  TO
     STOCKHOLDERS  OF  THE  COMPANY








                                                                March 24, 1998






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  corporate offices of Coastal Bancorp, Inc., at 5718 Westheimer,
Houston,  Texas in the Coastal Banc auditorium, Suite 1101, on Thursday, April
23,  1998,  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 PLAZA
                          5718 WESTHEIMER, SUITE 600
                             HOUSTON, TEXAS  77057

                   NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD APRIL 23, 1998


     NOTICE  IS  HEREBY GIVEN that the Annual Meeting of Stockholders ("Annual
Meeting")  of  Coastal  Bancorp,  Inc.  (the  "Company")  will  be held at the
corporate  offices  of  Coastal Bancorp, Inc., at 5718 Westheimer, Suite 1101,
Houston,  Texas  at  11:00  a.m.,  Central  Time,  on  April  23, 1998 for the
following  purposes,  all  of  which  are  more  completely  set  forth in the
accompanying  Proxy  Statement:

     (1)     To elect three directors of the Company to serve until the annual
meeting  of  stockholders  in  the  year  2001  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, 1998;
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 26, 1998 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,  1998



     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.





                             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 corporate offices of Coastal Bancorp, Inc., at
5718 Westheimer, Houston, Texas in the Coastal Banc auditorium, Suite 1101, at
11:00  a.m.,  Central  Time,  on  April  23,  1998  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,  1998.

     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, 1998; 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 of revocation thereof (Linda B. Frazier, Coastal Bancorp, Inc., Coastal
Banc Plaza, 5718 Westheimer, Suite 600, Houston, Texas 77057), (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.  In
addition,  HoCo owns 100% of the stock of Coastal Banc Capital Corp. ("CBCC").
HoCo  has no operations other than holding the voting common stock of CBCC and
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  unitary  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 26, 1998 ("Record Date") will be entitled to notice of,
and  to vote at, the Annual Meeting.  On the Record Date, there were 5,035,035
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 26, 1998, directors, executive officers and their affiliates
beneficially  owned  1,045,718  shares  of Common Stock or 20.12% 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 26, 1998, 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 Plaza, 5718 Westheimer, Suite 600,
Houston, Texas 77057.  Except as set forth below, as of February 26, 1998, 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
                                               Common Stock
Name                                         Beneficially Owned
(and Address) of                            as of February 26,    Percent of
Beneficial Owner                                 1998(1)             Class
- -----------------------------------------  --------------------    --------
<S>                                           <C>                   <C>
First Manhattan Co.. . . . . . . . . . . . .      481,010(2)        9.26%
437 Madison Avenue
New York, New York 10022

Friedman, Billings, Ramsey Group, Inc. . . .      410,625(2)        7.90 
1001 19th Street North
Arlington, Virginia 22209-1710

Robert Edwin Allday, Director. . . . . . . .            0(3)           * 
Coastal Bancorp, Inc. and Coastal Banc ssb

D. Fort Flowers, Jr., Director . . . . . . .      179,880(4)        3.46 
Coastal Bancorp, Inc. and Coastal Banc ssb

Dennis S. Frank, Director. . . . . . . . . .         20,000            * 
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,. . .      363,750(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)        7.10 
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,. . .       23,666(6)           * 
Chief Administrative Officer and
Assistant Secretary
Coastal Banc ssb

Gary R. Garrett, Executive Vice President and.     25,548(6)           * 
Chief Lending Officer
Coastal Banc ssb

David R. Graham, Executive Vice President -. .      9,411(6)           * 
Real Estate Lending
Coastal Banc ssb

Nancy S. Vadasz, Executive Vice President -. .     14,060(6)           * 
Market and Product Strategies
Coastal Banc ssb

Catherine N. Wylie, Executive Vice President .     26,971(6)           * 
and Chief Financial Officer
Coastal Bancorp, Inc., Coastal Banc Holding
Company, Inc. and Coastal Banc ssb

All directors and executive officers of the. .  1,045,718(6)       20.12 
Company and the Bank as a group
(12 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 23,666, 25,548, 9,411,
63,750,  14,060  and  25,021 shares which may be received upon the exercise of
stock  options by Messrs. Bird, Garrett, Graham and Mehos and Mmes. Vadasz and
Wylie,  respectively,  pursuant  to  stock  options.    For  all directors and
executive officers as a group, the number of shares includes 161,456 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 elected 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.

     Three  of the positions on the Board are to be elected in 1998.  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 either the
Association  or  the  Company, 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 1998, including 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:

     ROBERT  E.  JOHNSON, JR.  Age 44.  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.

     MANUEL  J.  MEHOS.    Age  43.    Director  since 1986.  Mr. Mehos is the
Chairman  of  the Board, President and Chief Executive Officer of the Company,
Coastal  Banc  Holding Company, Inc., Coastal Banc Capital Corp., 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, all
of  which  are  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.  His term as a director
of  the  Company  will  expire  in  2000.

     JAMES  C. NIVER.  Age 68.  Director since 1986.  Mr. Niver is retired and
from  1972  until  1995  was employed by Century Land Company, Houston, Texas,
retiring  as its President.  His term as a director of the Company will expire
in  2000.

     CLAYTON  T. STONE.  Age 63.  Director since August 1995.  Mr. Stone is an
Executive  Vice  President  of  Hines  Interests  Limited  Partnership, Aspen,
Colorado  since 1996.  Mr. Stone came out of retirement to take this position.
Prior  to 1996 he was an independent business consultant and a retired officer
of  Gerald  D. Hines Interests, Houston, Texas.  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 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:

     R. EDWIN ALLDAY.   Age 47.  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.
If  elected,  his  term  as  a  director  of  the Company will expire in 2001.

     D.  FORT  FLOWERS, JR.  Age 36.  Director since 1992.  Mr. Flowers is the
President  of  Sentinel  Trust  Company,  a Texas Limited Banking Association,
Houston,  Texas,  providing  fiduciary  and  investment management services to
affluent families, their closely held corporations and foundations, a position
he has held since January 1997.  Additionally, Mr. Flowers was Chairman of the
Board  of  DIFCO,  Inc.,  a railroad car engineering and manufacturing company
from before the time he became a director until August, 1997 when that company
was sold.  Mr. Flowers is also a director of The Ohio Bank, Findlay, Ohio.  If
elected,  his  term  as  a  director  of  the  Company  will  expire  in 2001.

     DENNIS  S.  FRANK.    Age  41.    Director  since 1988.  Mr. Frank is the
Chairman  of  the  Board,  Chief Executive Officer and President of Silvergate
Bancorp,  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.  If elected, his
term  as  a  director  of  the  Company  will  expire  in  2001.

THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT  THE  ABOVE  NOMINEES
                    BE ELECTED AS DIRECTORS OF THE COMPANY.


<PAGE>

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, 1997, the Board of Directors of the Company held
ten 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 1997 except Mr. Frank who attended 70%.

     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, 1997, 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,  1997,  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 1997.

     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,
1997,  the  Bank  had an Audit, Compensation, Asset/Liability, Directors' Loan
Review  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 seven times during
1997.

     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 1997.  See "Executive Compensation - Report of the Board of
Directors  on  Compensation  During  Fiscal  1997."

     The  Asset/Liability  Committee  met  four  times  in  1997  to authorize
investment  categories,  overall  investment  limitations  and  brokers  to be
utilized,  to  review  trade  recommendations  and  past  trades  of  the
Asset/Liability  Subcommittee (composed of certain officers) and compliance of
the  Bank's investment activities with the Bank's Investment and Interest Rate
Risk  Policies  and  with  Board  recommendations.    The Committee also makes
interest  rate  risk  assessments  and  formulates  asset/liability management
policy  for  the  forthcoming  quarterly  period.   This Committee consists of
Messrs.  Frank  (Chairman),  Flowers,  Mehos  and  Stone.

     The  Directors'  Loan  Review  Committee  met twenty-six times in 1997 to
approve  and/or  review certain loans.  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  Review  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),  Frank,  Mehos  and  Johnson  and  met  two  times  in  1997.


<PAGE>

BOARD  FEES

     Through  February 26, 1998, each non-employee director of the Company and
the Bank was paid a fee of $1,550 for each Board meeting attended and a fee of
$300  for  each  committee  meeting attended.  From February 26, 1998, forward
however,  each  non-employee director of the Company and the Bank that attends
the  monthly  Directors'  Loan  Review Committee and any additional ad hoc PCC
meeting  will be paid a maximum of $600 per month for all meetings. 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,  1997,  all Section 16(a) filing
requirements applicable to the Company's officers and directors of the Company
and/or  the  Bank  were  complied  with.


<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.

<TABLE>
<CAPTION>

                                   Position with Bank and
Name                Age     Principal Occupation During Last Five Years
- ---------------    ----     ------------------------------------------------
<S>                 <C>  <C>
John D. Bird . . .  54  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. .  51  Executive Vice President since August 1993 and a
                        director of each of the Bank's subsidiaries; Chief
                        Lending Officer since 1995; 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.  Director and Executive Vice
                        President of Coastal Banc Capital Corp., an affiliate
                        of the Bank, since
                        August 1997.

David R. Graham. .  54  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.

Nancy S. Vadasz. .  44  Executive Vice President since June of 1994, Senior
                        Vice President since September 1991.

Catherine N. Wylie  43  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.
                        Director and Executive Vice President of Coastal 
                        Banc Capital Corp., an affiliate of the Bank 
                        since August 1997.

</TABLE>



<PAGE>

                            EXECUTIVE COMPENSATION

     REPORT  OF  THE  BOARD  OF  DIRECTORS ON COMPENSATION DURING FISCAL 1997.
Officers  of  the  Company  do  not  receive  compensation for their 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 are 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 $4.0 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
$264,000  in  base  salary  during  1997.

     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  1997,  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 1997, the compensation committee calculated that the Company achieved a
11.68%  ROE.

     Accordingly,  during  1997, a bonus pool of $255,900 in the aggregate was
established and incentive awards were paid to the three top executive officers
of  the  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,  1997,  1996  and  1995.

<TABLE>
<CAPTION>

                                                   ANNUAL
                                                COMPENSATION
                                           ----------------------
NAME AND PRINCIPAL
POSITION(1)                     Year        SALARY(2)   BONUS(3)
- ------------------------------  ----       ----------  ---------
<S>                             <C>            <C>        <C>
Manuel J. Mehos
Chairman of the Board,          1997  $      264,000  $ 127,900
 President and . . . . . . . .  1996         241,000    131,228
 Chief Executive Officer . . .  1995         222,000          0

John D. Bird                    1997         130,630     30,000
Executive Vice President and .  1996         121,000     40,000
 Chief Administrative Officer.  1995         111,565          0

Gary R. Garrett                 1997         164,800     64,000
Executive Vice President and .  1996         160,000     70,000
 Chief Lending Officer . . . .  1995         113,300          0

David R. Graham                 1997         124,630     32,895
Executive Vice President . . .  1996         121,000     40,000
 Real Estate Lending Division.  1995         110,335          0

Catherine N. Wylie              1997         164,800     64,000
Executive Vice President and .  1996         160,000     70,000
 Chief Financial Officer . . .  1995         113,300          0




                                                     ALL
NAME AND PRINCIPAL                AWARDS            OTHER
POSITION(1)                     OPTIONS(4)     COMPENSATION(5)
- ------------------------------  ----------     ----------------
<S>                                <C>                 <C>
Manuel J. Mehos
Chairman of the Board, . . . .      22,000        $ 2,000
 President and . . . . . . . .      30,000          1,425
 Chief Executive Officer . . .      19,000          2,310

John D. Bird                         5,000          8,000
Executive Vice President and .       5,000          7,425
 Chief Administrative Officer.       4,448          8,310

Gary R. Garrett                     11,000          5,000
Executive Vice President and .      10,000          4,425
 Chief Lending Officer . . . .       5,445          4,700

David R. Graham                      8,000          2,000
Executive Vice President . . .       7,500          1,425
 Real Estate Lending Division.       4,881          2,310

Catherine N. Wylie                  11,000          5,000
Executive Vice President and .      10,000          4,425
 Chief Financial Officer . . .       5,445          4,060

</TABLE>



(1)          Principal  positions  are  for  fiscal  1997.
(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, 1997, 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.


<PAGE>

EXECUTIVE  SEVERANCE  AGREEMENTS

     On  June  26,  1997,  the  Company  extended  the  term  of the executive
severance  agreements  (the "Executive Severance Agreements") with Mr. Garrett
and  Ms. Wylie (the "Employees" or "Employee") out one year to expire June 26,
2000.    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
Employee  to  become immediately exercisable in full.  The Executive Severance
Agreement  also  provides that the Company will reimburse the Employee for all
costs  and  expenses,  including  reasonable  attorney's  fees incurred by the
Employee  to  enforce rights or benefits under such agreements. Other than the
foregoing,  the Company has not entered into any employment contracts with any
of  its  officers.

     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.

     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 the Executive Severance Agreement; (iv) the Company,
the  Bank  or  successor  thereto  breaches  any  provision  of  the Executive
Severance  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 the Executive Severance 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 and 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 modified
period  commencing  on  June 26, 1997 (the "Effective Date") and ending on the
earlier  of  (i)  June  26,  2000,  or  (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 125,400 options issued under the
New  Program  in  1997.

     The  Board  of Directors adopted the 1991 Stock Compensation Program (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 1991 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, 30,968 shares are
not  currently  subject  to  option  at  February 28, 1998.  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
                         (NO. OF        EMPLOYEES          PRICE
   NAME                  SHARES)(1)   IN FISCAL YEAR     PER SHARE
- -----------------        ----------   --------------     ---------
<S>                      <C>               <C>              <C>
Manuel J. Mehos. .         9,000           7.18%          $29.25
Manuel J. Mehos. .        13,000          10.37            22.75
John D. Bird . . .         5,000           3.99            22.75
Gary R. Garrett. .        11,000           8.77            22.75
David R. Graham. .         8,000           6.38            22.75
Catherine N. Wylie        11,000           8.77            22.75




                                                GRANT DATE
                               EXPIRATION         PRESENT
  NAME                            DATE            VALUE(2)
- ----------------               ----------       -----------
<S>                               <C>              <C>

Manuel J. Mehos. .              6/26/07          $107,829
Manuel J. Mehos. .              4/24/07           115,999
John D. Bird . . .              4/24/07            44,615
Gary R. Garrett. .              4/24/07            98,153
David R. Graham. .              4/24/07            71,384
Catherine N. Wylie              4/24/07            98,153

</TABLE>



(1)       Total options granted in 1997 were 125,400 shares.  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  granted  on  April  24, 1997 and June 26, 1997, respectively, were as
follows:    an expected volatility rate of 22.19% and 23.18%, a risk free rate
of  return of 6.93% and 6.49%, a dividend yield of $.48 per share per year and
the  expiration  date  of  April  24,  2007  and  June 26, 2007, respectively.

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>

                      Shares                         Number of Unexercised
                     Acquired on      Value       Options at Fiscal Year-End
  Name                Exercise     Realized(2)     Exercisable     Unexercisable
- ------------          --------     -----------     -----------     -------------
<S>                     <C>            <C>              <C>             <C>

Manuel J. Mehos. .         --            --           63,750          36,250
John D. Bird . . .         --            --           23,666           7,362
Gary R. Garrett. .         --            --           25,548          14,611
David R. Graham. .     14,894       249,364            9,411          10,970
Catherine N. Wylie         --            --           25,021          14,611




                          Value of Unexercised
                        in-the-Money Options at
                           Fiscal Year-End(1)
                           ------------------
Name                Exercisable          Unexercisable
- -------------       -----------          -------------
<S>                      <C>                 <C>

Manuel J. Mehos. .  $1,179,031            $516,344
John D. Bird . . .     503,666             111,701
Gary R. Garrett. .     512,346             215,780
David R. Graham. .     162,208             163,424
Catherine N. Wylie     499,748             215,780

</TABLE>



(1)     Based upon a closing market price for the Company's Common Stock as of
December  31,  1997  of  $34.875.
(2)     Based  upon  actual sales price at the time of exercise and sale.

COMPARATIVE  STOCK  PERFORMANCE  GRAPH

     The  stock  performance  graph  below  compares  the  cumulative  total
stockholder  return  of  the  Company's Common Stock from December 31, 1992 to
December 31, 1997 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 December 31,
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.  During 1997
the Company paid quarterly dividends in the amount of $.10 per share for March
15,  1997  and  quarterly  dividends  of  $.12  per  share  for June 15, 1997,
September  15,  1997  and  December  15,  1997.

<PAGE>
          Comparison of Five Year-Cumulative Total Return Performance


<TABLE>
<CAPTION>
Index                                    Period Ending
                         12/31/92          12/31/93          12/31/94
<S>                         <C>              <C>               <C>
Coastal Bancorp, Inc.     100.00            103.92            114.32
NASDAQ - Total US . .     100.00            114.80            112.21
OTC Thrifts . . . . .     100.00            138.34            139.72




Index                                    Period Ending
                         12/31/95           12/31/96         12/31/97
<S>                        <C>                <C>               <C>
Coastal Bancorp, Inc.     142.03             189.66           293.98
NASDAQ - Total US . .     158.70             195.19           239.53
OTC Thrifts . . . . .     212.45             276.38           448.90

</TABLE>


Notes:
     A.      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.
     B.          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 1997.  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 19, 1997, and was $220,000 for the year ended December
31, 1997.  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, 1998,
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 1998.

                             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 Plaza,
5718  Westheimer,  Suite 600, Houston, Texas 77057, no later than November 24,
1998.   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 provide 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 1998
Annual  Meeting.

                                 OTHER MATTERS

     Management  is  not  aware of any business to come before the 1998 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,
1997 ("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, 1997, 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 PLAZA, 5718 WESTHEIMER,
SUITE  600,  HOUSTON,  TEXAS  77057.  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,  1998




template1



<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of financial condition, the consolidated statement of
operations and notes thereto found in exhibit 13 of the Company's Form 10-k for
the year ended December 31, 1997 and is qualified in its entirety by reference
to such financial statements
</LEGEND>
<RESTATED> 
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<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>                                 1,011,402
<LIABILITIES-OTHER>                             44,217
<LONG-TERM>                                    415,305
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                      94,098
<TOTAL-LIABILITIES-AND-EQUITY>               2,875,907
<INTEREST-LOAN>                                 97,935
<INTEREST-INVEST>                               95,155
<INTEREST-OTHER>                                 1,521
<INTEREST-TOTAL>                               194,611
<INTEREST-DEPOSIT>                              60,076
<INTEREST-EXPENSE>                             138,185
<INTEREST-INCOME-NET>                           56,426
<LOAN-LOSSES>                                    1,925
<SECURITIES-GAINS>                                 (4)
<EXPENSE-OTHER>                                 47,970
<INCOME-PRETAX>                                 12,622
<INCOME-PRE-EXTRAORDINARY>                       6,951
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,951
<EPS-PRIMARY>                                     1.40
<EPS-DILUTED>                                     1.38
<YIELD-ACTUAL>                                    2.06
<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>


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